BESICORP GROUP INC
DEF 14A, 1999-03-02
COGENERATION SERVICES & SMALL POWER PRODUCERS
Previous: ACKERLEY GROUP INC, 8-K, 1999-03-02
Next: GUARDIAN VALUE LINE SEPARATE ACCOUNT, N-30D, 1999-03-02





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
 Proxy Statement Pursuant to Section 14(a)of the Securities Exchange Act of 1934
                                (Amendment No.3)

Filed by the Registrant [X]
Filed by a Party other than the Registrant [_]

Check the appropriate box:

[ ]  Preliminary Proxy Statement
[_]  Confidential, For Use of the Commission Only (as permitted by Rule
     14a-6(e)(2)) 
[X] Definitive Proxy Statement 
[_] Definitive  Additional Materials
[_] Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

- --------------------------------------------------------------------------------
               Besicorp Group Inc.
- --------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[_] No fee required.
[X] Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

1) Title of each class of securities to which transaction applies:

       Common Stock, par value $.10 per share
 -----------------------------------------------------------------------------

2) Aggregate number of securities to which transaction applies:

        3,051,435 shares of Common Stock
- ----------------------------------------------------------------------------

3) Per unit price or other underlying value of transaction  computed pursuant to
Exchange  Act Rule  0-11  (set  forth the  amount  on which  the  filing  fee is
calculated and state how it was determined):

     $34.50 per share
- ------------------------------------------------------------------------------

4) Proposed maximum aggregate value of transaction:

     $105,274,507.50
- ------------------------------------------------------------------------------

5) Total fee paid:
     
     $21,055.00
- ------------------------------------------------------------------------------

[X]  Fee paid previously with preliminary materials:

[_] Check box if any part of the fee is offset as provided by Exchange  Act Rule
    0-11(a)(2)  and  identify the filing for which the  offsetting  fee was paid
    previously.  Identify the previous filing by registration  statement number,
    or the form or schedule and the date of its filing.

          1)   Amount previously paid:

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

          2)   Form, Schedule or Registration Statement No.:

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

          3)   Filing Party:

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

          4)   Date Filed:

- ------------------------------------------------------------------------------
<PAGE>                      
   

                               BESICORP GROUP INC.
                               1151 FLATBUSH ROAD
                            KINGSTON, NEW YORK 12401

                                  March 1, 1999

To Our Shareholders:

         You are cordially  invited to attend a Special  Meeting of Shareholders
of Besicorp Group Inc.  ("Besicorp") to be held at 9:00 a.m. local time on March
19, 1999 in the Kent Room at the Warwick Hotel, 65 West 54 Street, New York, New
York.

         At this important meeting,  you will be asked to consider and vote upon
an Agreement and Plan of Merger, as amended (the "Plan of Merger"), by and among
Besicorp,  BGI Acquisition  LLC  ("Acquisition")  and BGI  Acquisition  Corp., a
wholly owned subsidiary of Acquisition.  If the merger  contemplated by the Plan
of Merger  is  completed,  Besicorp  will be owned by  Acquisition  and you will
receive  $34.50 in cash  (subject  to upward  adjustment  if the Base Amount (as
defined in the Plan of  Merger)  exceeds  $105,275,000),  without  any  interest
thereon,  for each share of Besicorp Common Stock you own. The Plan of Merger is
attached as Annex A to the Proxy Statement. In addition,  immediately before the
merger,  Besicorp will distribute (the  "Spin-Off") to its shareholders on a pro
rata basis all of the  shares of common  stock of  Besicorp  Ltd.  ("Newco"),  a
subsidiary  of  Besicorp,   which  will,  among  other  things,  own  Besicorp's
photovoltaic and independent power plant development businesses and have assumed
essentially  all of  Besicorp's  liabilities  and  obligations.  An  Information
Statement containing  information  regarding the Spin-Off and Newco will be sent
to  Besicorp's shareholders  in conjunction with the Spin-Off. The Spin-Off does
not require your approval.

         The Plan of Merger  will be adopted  only if the holders of at least 66
2/3% of the outstanding shares of Besicorp vote in its favor.

         YOUR BOARD OF DIRECTORS BELIEVES THAT THE MERGER IS FAIR TO, AND IN THE
BEST  INTERESTS OF,  BESICORP AND ITS  SHAREHOLDERS.  THE BOARD OF DIRECTORS HAS
UNANIMOUSLY  ADOPTED THE TERMS OF THE PLAN OF MERGER AND UNANIMOUSLY  RECOMMENDS
THAT YOU VOTE FOR THE ADOPTION OF THE PLAN OF MERGER.

         Josephthal  &  Co.,  Inc.,  the  financial  advisor  to  Besicorp,  has
delivered a written  opinion to the Board of  Directors  of Besicorp  that as of
November 20, 1998,  the last  business day prior to the date of the initial plan
of merger,  the  consideration to be received by each shareholder of Besicorp in
connection  with the merger is fair from a financial point of view to Besicorp's
shareholders.  You should read a copy of this opinion which is attached as Annex
B to the Proxy Statement.

         Important  information  regarding  Besicorp and the proposed  merger is
included  in the  enclosed  Proxy  Statement.  You are  urged to read the  Proxy
Statement carefully.


<PAGE>


         Your vote is  important.  Whether or not you plan to attend the Special
Meeting,  please  complete,  sign and date your  proxy card and return it in the
enclosed  envelope or by facsimile  transmission to Continental Stock Transfer &
Trust Company  ("Continental").  To return this card by fax, you must  photocopy
both sides of the signed  card so that they  appear on the same page and fax the
photocopy to Continental at (212) 509-5152,  Attn: Proxy  Department.  If you do
attend,  you will be entitled to vote in person,  and such vote will revoke your
proxy.



                                   Sincerely,

                                   /s/ Michael F. Zinn
                                   -------------------
                                       Michael F. Zinn
                                       Chairman of the Board,
                                       President and Chief Executive Officer



<PAGE>




                               BESICORP GROUP INC.
                               1151 FLATBUSH ROAD
                            KINGSTON, NEW YORK 12401

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

         NOTICE IS HEREBY GIVEN that a special meeting of the shareholders  (the
"Special Meeting") of Besicorp Group Inc., a New York corporation (the "Company"
or  "Besicorp"),  will be held in the Kent Room at the Warwick Hotel, 65 West 54
Street, New York, New York on March 19, 1999 at 9:00 a.m. (local time) to:

                  (i) consider  and vote upon a proposal to adopt the  Agreement
and Plan of Merger dated November 23, 1998, as amended by Amendment No. 1 to the
Agreement  and Plan of Merger dated  January 28, 1999 and Amendment No. 2 to the
Agreement and Plan of Merger dated  February 16, 1999 (as amended,  the "Plan of
Merger")(a  copy of  which is  attached  as  Annex A to the  accompanying  Proxy
Statement),  by and among  Besicorp,  BGI  Acquisition  LLC  ("Acquisition"),  a
Wyoming limited liability company,  and BGI Acquisition Corp.  ("Merger Sub"), a
New York corporation and a wholly owned subsidiary of Acquisition, and

                  (ii) transact  such other  business as may properly be brought
before the Special Meeting or any adjournment or postponement thereof.

         THE BOARD OF DIRECTORS OF BESICORP HAS UNANIMOUSLY  DETERMINED THAT THE
PLAN OF  MERGER  IS FAIR TO,  AND IN THE BEST  INTERESTS  OF,  BESICORP  AND ITS
SHAREHOLDERS AND UNANIMOUSLY RECOMMENDS ADOPTION OF THE PLAN OF MERGER.

           All shareholders are cordially invited to attend the Special Meeting.
Only  shareholders  of record at the close of  business  on February 3, 1999 are
entitled  to notice of and to vote at the  Special  Meeting  or any  adjournment
thereof.  The affirmative vote of at least 66 2/3% of the shares of the Besicorp
Common Stock  outstanding  on such record date is necessary to adopt the Plan of
Merger.  PLEASE  COMPLETE,  SIGN AND DATE THE ENCLOSED PROXY CARD AND MAIL IT IN
THE ENCLOSED  ENVELOPE  WHETHER OR NOT YOU EXPECT TO ATTEND THE SPECIAL MEETING.
YOU MAY ALSO  RETURN THE PROXY CARD BY  FACSIMILE  TRANSMISSION  TO  CONTINENTAL
STOCK TRANSFER & TRUST COMPANY  ("CONTINENTAL").  TO RETURN THE CARD BY FAX, YOU
MUST  PHOTOCOPY  BOTH SIDES OF THE SIGNED  PROXY CARD SO THAT THEY APPEAR ON THE
SAME PAGE AND FAX THE PHOTOCOPY TO CONTINENTAL AT (212)  509-5152,  Attn:  Proxy
Department.

                  BY ORDER OF THE BOARD OF DIRECTORS

                  /S/ Michael F. Zinn  
                  ------------------------------------------  
                      Michael F. Zinn, Chairman of the Board,
                      President and Chief Executive Officer

Dated: March 1, 1999


<PAGE>




                               BESICORP GROUP INC.
                               1151 FLATBUSH ROAD
                            KINGSTON, NEW YORK 12401

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

                                 PROXY STATEMENT
                                       FOR
                         SPECIAL MEETING OF SHAREHOLDERS
                          TO BE HELD ON MARCH 19, 1999
                               ------------------

         This Proxy  Statement is furnished to the holders of common stock,  par
value  $.10  per  share  ("Besicorp  Common  Stock"),  of  Besicorp  Group  Inc.
("Besicorp" or the "Company"), in connection with the solicitation of proxies by
the Board of Directors (the "Board") of Besicorp for use at the special  meeting
of the  shareholders  of Besicorp to be held at 9:00 a.m.,  local time, on March
19, 1999 in the Kent Room at the Warwick Hotel, 65 West 54 Street, New York, New
York, and at any adjournment or postponement thereof (the "Special Meeting").

         The  purpose of the  Special  Meeting is to  consider  and vote upon an
Agreement  and Plan of Merger  dated  November  23, 1998 (the  "Initial  Plan of
Merger"),  as amended by  Amendment  No. 1 to the  Agreement  and Plan of Merger
dated January 28, 1999  ("Amendment No. 1") and Amendment No. 2 to the Agreement
and Plan of Merger dated February 16, 1999  ("Amendment  No.2;" the Initial Plan
of  Merger as  amended  by  Amendment  No. 1 and  Amendment  No. 2, the "Plan of
Merger") by and among Besicorp,  BGI Acquisition LLC ("Acquisition"),  a Wyoming
limited liability company,  and BGI Acquisition Corp. ("Merger Sub" and together
with  Acquisition,  the  "Buyer"),  a New York  corporation  and a wholly  owned
subsidiary of  Acquisition.  The Plan of Merger provides that Merger Sub will be
merged with and into  Besicorp,  with Besicorp  being the surviving  corporation
(the "Surviving Corporation") and wholly owned by Acquisition (the "Merger"). If
the Merger is consummated,  Besicorp's  shareholders will be entitled to receive
$34.50 in cash  (subject to upward  adjustment if the Base Amount (as defined in
the Plan of  Merger,  a copy of  which is  annexed  hereto  as Annex A)  exceeds
$105,275,000 (the "Merger  Consideration")),  without any interest thereon,  for
each  share  of  Besicorp  Common  Stock.  If the  closing  of the  Merger  (the
"Closing")  had  occurred on February 25, 1999,  Besicorp  estimates  the upward
adjustment  would have been $2.59 per share. It is anticipated  that if there is
any upward adjustment,  such adjustment will not exceed  approximately $4.00 per
share.  There will not be a  downward  adjustment  to the Merger  Consideration;
however,  no assurance can be given that there will be any upward  adjustment to
the Merger Consideration. See "Summary - The Merger  Consideration" and "Plan of
Merger - Merger  Consideration"  for a  description  of the  manner in which the
amount to be paid to Besicorp's shareholders is subject to upward adjustment. As
a result of these  adjustment  provisions,  the exact  amount to be  received by
Besicorp's shareholders in excess of $34.50 per share is currently not precisely
determinable,  is subject to  confirmation  by the parties to the Plan of Merger
and may not be determined until after  shareholders  have returned their proxies
with respect to the Special Meeting. Shareholders


<PAGE>




should base their  decision on whether to adopt the Plan of Merger on a price of
$34.50  per  share.  Prior to the  consummation  of the  Merger,  Besicorp  will
distribute to its  shareholders  on a pro rata basis all of the shares of common
stock  ("Newco  Common  Stock") of Besicorp  Ltd.  ("Newco"),  a  subsidiary  of
Besicorp  (the  "Spin-Off"),  which  at the time of the  Spin-Off  will (i) have
assumed essentially all of Besicorp's liabilities and obligations other than the
Permitted  Liabilities (as defined below),  for which the Surviving  Corporation
remains liable, and (ii) own Besicorp's photovoltaic and independent power plant
development  businesses  and all of  Besicorp's  assets other than the following
assets  (which assets will  indirectly be acquired by Buyer in the Merger):  (a)
Besicorp's  cash (except for $1.5 million  which  Besicorp  will  contribute  to
Newco,  $6.5  million to fund the Escrow  Fund (as  defined),  $2 million to pay
bonuses  payable in connection  with the  consummation  of the Merger and to pay
approximately $2 million in the estimated expenses of Transaction (as defined));
(b)  securities  owned by  Besicorp  (including  the  shares of common  stock of
Niagara Mohawk Power Corporation); (c) the subsidiaries of Besicorp that own the
Partnership  Interests  (as  defined)  in the  Power  Plants  and the  Corporate
Headquarters (as defined);  and (d) other assets consisting  primarily of claims
of  Besicorp  and  awards  made to  Besicorp  in the  aggregate  face  amount of
approximately  $1.1 million.  See "Unaudited Pro Forma  Financial  Information,"
"Summary - The  Spin-Off"  and "The  Spin-Off -- The  Contribution."  Management
currently  estimates  that Newco will have a value  ranging from $4.5 million to
$5.5  million.  An  Information  Statement  containing  additional   information
regarding  the Spin-Off  and Newco will be sent to  Besicorp's  shareholders  in
conjunction  with the  Spin-Off.  The  Spin-Off  does not  require  approval  of
Besicorp's  shareholders;  however,  the Spin- Off will not occur unless all the
conditions  to the Merger  (other  than the  Spin-Off)  have been  satisfied  or
waived.  See "The  Spin-Off." The  consummation  of the Merger is subject to the
satisfaction  (or waiver) of various  conditions,  including  the  shareholders'
adopting the Plan of Merger,  the  occurrence of the Spin-Off,  confirmation  of
Besicorp and Buyer with respect to the calculation of the Base Amount, such Base
Amount not being less than  $105,275,000  and Merger Sub's having  received debt
financing (the "Financing"),  which,  together with the equity to be contributed
to Merger Sub will be in an amount necessary to pay the Merger Consideration and
consummate the Merger. See "Plan of Merger -- Conditions to the Merger."

         The  Besicorp  Common Stock is listed on the  American  Stock  Exchange
Emerging  Company  Marketplace  ("AMEX  ECM") under the symbol  "BGI.EC".  As of
February 25, 1999,  the last reported  sales price of the Besicorp  Common Stock
was $32-1/4. See "Market Information Regarding Besicorp Common Stock."

         This  Proxy  Statement  is dated  March 1, 1999 and is,  along with the
accompanying  form of proxy,  first being  distributed  to the  shareholders  of
Besicorp on or about such date.

                              AVAILABLE INFORMATION

         Besicorp is required by the Securities Exchange Act of 1934, as amended
(the "Exchange  Act"), to file certain reports and documents with the Securities
and  Exchange  Commission  (the  "SEC").  These  reports  and  documents  may be
inspected and copied at the public reference facilities maintained by the SEC at
Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,

 
<PAGE>


Washington,  D.C.  20549 and are  available  for  inspection  and copying at the
public  reference  facilities  maintained  by the  regional  offices  of the SEC
located  at 7 World  Trade  Center,  Suite  1300,  New York,  New York 10048 and
Citicorp  Center,  500  West  Madison  Street,  Suite  1400,  Chicago,  Illinois
60661-2511.  Copies of such  information can be obtained by mail from the Public
Reference  Section of the SEC, Room 1024,  450 Fifth Street,  N.W.,  Washington,
D.C.  20549,  at prescribed  rates.  The Besicorp  Common Stock is listed on the
American Stock Exchange Emerging Company  Marketplace under the symbol "BGI.EC".
Reports,  proxy and information  statements,  and other  information  concerning
Besicorp  can also be inspected  at the  American  Stock  Exchange at 86 Trinity
Place, New York, New York 10006.

         The SEC  maintains  a World  Wide Web site that  contains  reports  and
documents   regarding   Besicorp.   The   address  of  the  SEC's  web  site  is
http:\\www.sec.gov.

                                       2

<PAGE>




                                TABLE OF CONTENTS

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

SUMMARY..................................................................................................5
         The Parties.....................................................................................5
         The Special Meeting.............................................................................5
         The Merger Consideration .......................................................................5
         Record Date; Quorum; Vote Required..............................................................6
         Background of the Merger........................................................................7
         Recommendation of Besicorp's Board of Directors.................................................8
         Opinion of Financial Advisor....................................................................8
         Interests of Executive Officers and Directors in the Merger.....................................8
         Conditions to the Merger........................................................................9
         Termination.....................................................................................9
         Effective Date; Cancellation of Stock Certificates; and
              Receipt of Merger Consideration ...........................................................9
         Dissenters' Rights..............................................................................10
         Material Federal Income Tax Consequences........................................................10
         Spin-Off........................................................................................10
         Trading Market for and Market Price of Besicorp Common Stock....................................12

VOTING AT THE SPECIAL MEETING............................................................................12
         Introduction....................................................................................12
         Time, Date and Place of Meeting.................................................................12
         Record Date; Vote Required......................................................................12
         Quorum..........................................................................................13
         Solicitation, Revocation and Use of Proxies.....................................................13
         Dissenters' Rights..............................................................................14

FACTORS TO BE CONSIDERED.................................................................................14
         Purposes and Effects of the Merger .............................................................14
         Background of the Merger .......................................................................15
         Recommendation of the Board of Directors; Fairness of the Merger ...............................20
         Opinion of Financial Advisor....................................................................21
                  Partial Liquidation Alternative .......................................................22
                  Reinvestment Alternative...............................................................23
                  Price Volume Trading History...........................................................23
         Interests of Executive Officers and Directors in the Merger.....................................25
         Certain Effects of the Merger...................................................................27
         Material Federal Income Tax Consequences........................................................27
         Regulatory and Other Approvals..................................................................29


</TABLE>
                                       3
<PAGE>

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

PLAN OF MERGER...........................................................................................29
         The Merger......................................................................................29
         Merger Consideration............................................................................30
         Representations and Warranties..................................................................31
         Certain Covenants...............................................................................32
                  Conduct of Business Pending the Merger.................................................32
                  Acquisition Proposals..................................................................33
                  Indemnification .......................................................................34
         Conditions to the Merger........................................................................34
                  Financing Condition ...................................................................34
                  Other Conditions to the Merger ........................................................34
         Termination ....................................................................................35
                  Right to Terminate ....................................................................35
                  Remedies ..............................................................................36
                  Damages ...............................................................................36


INDEMNIFICATION AGREEMENT................................................................................37

ESCROW AGREEMENT.........................................................................................38

SURVIVAL OF REPRESENTATIONS, WARRANTIES AND AGREEMENTS...................................................39

EFFECT ON OPTIONS, WARRANTS AND RESTRICTED STOCK.........................................................39

FEES AND EXPENSES........................................................................................39

UNAUDITED PRO FORMA FINANCIAL INFORMATION................................................................40

BUSINESS OF THE COMPANY..................................................................................47
         Background .....................................................................................47
         Power Plant Activities .........................................................................47
                  Discontinued Operations and Recent Developments........................................47
                  Current Operations.....................................................................48
                  Foreign Regulatory Compliance and
                       Other Risks of International Operations...........................................49
         Solar Energy Activities.........................................................................49
                  Current Operations.....................................................................49
                  Discontinued Operations and Recent Developments........................................50
         Sales and Distribution..........................................................................50
         Customers and Backlog...........................................................................50
         Competition.....................................................................................50
         Suppliers.......................................................................................51
         Research and Development........................................................................51
         Intellectual Property...........................................................................51

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>
                                                                                 <C>
         Government Regulation and Environmental Matters.................................................51
         Employees ......................................................................................51
         Properties......................................................................................52
         Legal Proceedings...............................................................................52
         Security Ownership of Certain Beneficial Owners and Management..................................55

MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS......................................         56
         Recent Developments.............................................................................56
         Results of Operations...........................................................................57
         Liquidity and Capital Resources.................................................................63
         Year 2000.......................................................................................64

MARKET INFORMATION REGARDING BESICORP COMMON STOCK.......................................................65

THE SPIN-OFF.............................................................................................66
         Background......................................................................................66
         The Contribution................................................................................66
         The Spin-Off....................................................................................67
         Conditions to the Spin-Off......................................................................68

INFORMATION REGARDING ACQUISITION AND MERGER SUB.........................................................68

OTHER MATTERS............................................................................................68

ANNUAL MEETING OF SHAREHOLDERS...........................................................................68

INDEPENDENT PUBLIC ACCOUNTANTS...........................................................................68

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
         OF  BESICORP GROUP INC. ....................................................................... F-1         

INDEX TO THE FINANCIAL STATEMENTS OF THE PARTNERSHIPS................................................... F-1

Annex A-1 -- Initial Plan of Merger 

Annex A-2 -- Amendment No. 1 to the Agreement and Plan of Merger

Annex A-3 -- Amendment No. 2 to the Agreement and Plan of Merger

Annex B -- Fairness Opinion of Josephthal & Co., Ltd.

Annex C -- Subsidiaries of Besicorp

</TABLE>
                                        4

<PAGE>




                                     SUMMARY

         The  following  is a summary of certain  information  contained in this
Proxy Statement (including the annexes).  Because this is a summary, it does not
contain all the  information  that may be  important to you. You should read the
entire Proxy  Statement and its annexes  carefully  before you decide whether to
vote your shares in favor of the Plan of Merger.  Capitalized terms used without
being defined herein shall have the meanings  ascribed to such terms by the Plan
of Merger.

THE PARTIES

         Besicorp  Group  Inc.,  a  New  York  corporation  ("Besicorp"  or  the
"Company"),  is engaged in the  development of independent  power plants and the
development,   assembly,  manufacture,  marketing  and  resale  of  photovoltaic
products and systems. Besicorp's principal executive offices are located at 1151
Flatbush Road,  Kingston,  New York 12401, (914) 336- 7700. See "Business of the
Company."

         BGI  Acquisition LLC  ("Acquisition")  is a limited  liability  company
organized  in  Wyoming.  BGI  Acquisition  Corp.  ("Merger  Sub")  is a New York
corporation  and a  wholly  owned  subsidiary  of  Acquisition.  Merger  Sub and
Acquisition  have not carried on any  activities,  other than in connection with
the Merger.  Acquisition is wholly owned by Lion Gate, LLC, a limited  liability
company  organized under the laws of the British Virgin Islands.  Lion Gate, LLC
is engaged in the business of trading and  investments.  The sole member of Lion
Gate,  LLC is Mr.  Thamer Bin Saeed  Al-Shanfari,  a citizen of the Sultanate of
Oman. See "Information Regarding Acquisition and Merger Sub."


THE SPECIAL MEETING

         The Special  Meeting of the  shareholders  of Besicorp  will be held at
9:00 a.m. (local time) on March 19, 1999, in the Kent Room at the Warwick Hotel,
65 West 54 Street, New York, New York.

         The  Special  Meeting  will be held to  permit  holders  of  shares  of
Besicorp  Common  Stock to vote upon a proposal  to adopt the Plan of Merger,  a
copy of which is attached hereto as Annex A. The Plan of Merger provides for the
merger of Merger Sub with and into Besicorp and  contemplates  that prior to the
consummation of the Merger,  Besicorp will  distribute to its  shareholders on a
pro rata basis all of the shares of Newco Common Stock. Newco at such time will,
among other things,  own Besicorp's  photovoltaic  and  independent  power plant
development   businesses  and  have  assumed   essentially   all  of  Besicorp's
liabilities and obligations other than the Permitted Liabilities,  for which the
Surviving Corporation remains liable.




<PAGE>




THE MERGER CONSIDERATION

         If the Plan of Merger is adopted and the Merger consummated, each share
of  Besicorp  Common  Stock  issued  and  outstanding  immediately  prior to the
Effective  Date (as defined) will be converted  into the right to receive $34.50
in cash (subject to upward  adjustment if the Base Amount exceeds  $105,275,000,
as described  herein and in the Plan of Merger),  without any interest  thereon.
See "Plan of Merger -- Merger Consideration." It is anticipated that if there is
any upward adjustment,  such adjustment will not exceed  approximately $4.00 per
share.  There will not be a  downward  adjustment  to the Merger  Consideration;
however,  no assurance can be given that there will be any upward  adjustment to
the Merger Consideration.

The Base Amount is determined pursuant to the following formula:

         The Base Amount is basically:

         (A) the sum of:

                  (i) $500,000,
                  (ii) a claimed tax refund for fiscal year 1998 (but only up to
                  $3,909),  (iii) Besicorp's cash and cash equivalents as of the
                  Effective Date, (iv) .9975  multiplied by the price of a share
                  of Niagara  Mohawk  Common  Stock as of the trading day before
                  the Closing Date multiplied by the number of shares of Niagara
                  Mohawk Common Stock held by Besicorp as of the Effective  Date
                  (not to exceed  50,000  shares),  and (v) the  liabilities  of
                  Besicorp or any Remaining Subsidiary for unpaid federal income
                  taxes for the current  fiscal year through the Effective  Date
                  multiplied by .8357, less

         (B) the sum of:

                  (i) all  liabilities  of Besicorp  or a  Remaining  Subsidiary
                  (excluding  certain state income tax and certain  intercompany
                  liabilities)  determinable  as of the Effective  Date; (ii) an
                  estimate of all Damages,  and certain other damages; and (iii)
                  transfer and similar  taxes  incurred in  connection  with the
                  Transactions,  assuming the prior  establishment of the Escrow
                  Fund.


         As an  example,  on  February  25,  1999,  based  on  the  most  recent
ascertainable  financial  information,  Besicorp  estimates that the Base Amount
would have equaled  $113,174,721  (after deducting an aggregate of an additional
$5.5  million  for (i) the  estimated  costs of the  Transactions,  (ii)  paying
bonuses  and (iii)  contributing  $1.5  million  in cash to  Newco).  Since this
exceeds  $105,275,000  by  $7,899,721,  there would be an upward  adjustment  of
$7,899,721  divided by 3,051,435 (the number of shares of Besicorp  Common Stock
on a fully diluted basis


<PAGE>




(which is  assumed to be the number of shares  outstanding  as of the  Effective
Date)),  or  $2.59  per  share of  Besicorp  Common  Stock  so that  the  Merger
Consideration would equal $37.09. The aggregate amount of the payment to be made
by  Acquisition  pursuant to the Plan of Merger equals the Merger  Consideration
multiplied  by the  number  of  shares  of  Besicorp  Common  Stock  outstanding
immediately  prior to the  Effective  Date.  This  aggregate  amount  cannot  be
determined  at  present.  However,  assuming  that  there are  3,051,435  shares
outstanding,  this amount  shall be no less than  $105,275,000  and in the above
example  would amount to  $113,177,724.  The  aggregate  amount is not likely to
exceed $117 million.

         In order to determine whether there will be an adjustment to the Merger
Consideration,  Besicorp  is required no later than twenty days prior to Closing
to deliver to Buyer a statement (the  "Statement")  setting forth the components
of the Base  Amount.  The  Statement  is to be prepared in  accordance  with the
generally  accepted  accounting  principles applied in preparation of Besicorp's
financial  statements,  with items to be reflected regardless of materiality and
all accruals known or  contemplated  for  Liabilities of Besicorp or a Remaining
Subsidiary as of the Effective  Date to be reflected.  Besicorp and Buyer are to
use their reasonable best efforts to reach agreement on any disputed  components
of the Statement prior to the Closing.  In the event that Besicorp and Buyer are
unable  to reach an  agreement  on the  Statement  within  three  days  prior to
Closing,  the Plan of Merger will be deemed terminated.  It is the intent of the
parties  to  hold  the  Closing  promptly   following  the  Special  Meeting;
therefore,  it is anticipated that the Statement shall have been finalized prior
to the Special  Meeting and the amount of the upward  adjustment,  if any,  will
have  been  determined  prior to such  Special  Meeting.  See "Plan of Merger --
Merger Consideration."

                                       5

RECORD DATE; QUORUM; VOTE REQUIRED

         Only  holders  of record of  Besicorp  Common  Stock as of the close of
business on February 3, 1999 (the  "Record  Date") will be entitled to notice of
and to vote at the Special  Meeting.  On the Record  Date,  3,038,935  shares of
Besicorp Common Stock were outstanding.

         The  presence,  in person or by proxy,  of the holders of a majority of
the shares of Besicorp  Common Stock  outstanding on the Record Date is required
to  constitute  a quorum at the  Special  Meeting.  See  "Voting at the  Special
Meeting -- Quorum."  Shareholders  of record on the Record Date are  entitled to
one vote per share on any matter  which may  properly  come  before the  Special
Meeting.  For the Plan of Merger to be  adopted,  holders of at least 66 2/3% of
the shares of Besicorp Common Stock  outstanding as of the Record Date must vote
in its favor.  Abstentions  and  broker-non-votes  will have the effect of votes
against  the Plan of  Merger.  Abstentions,  but not broker  non-votes,  will be
counted in  determining  the presence of a quorum.  If the  shareholders  do not
adopt  the  Plan of  Merger,  the  Merger,  in its  current  form,  will  not be
consummated. See "Plan of Merger -- Conditions to the Merger."

         As of the Record Date, the executive officers and directors of Besicorp
owned an aggregate of 1,598,707  shares of Besicorp  Common Stock,  representing
52.6% of the


<PAGE>




outstanding shares of Besicorp Common Stock without giving effect to shares (the
"Conversion  Shares") issuable upon exercise or conversion of options,  warrants
or other  outstanding  rights to acquire  Besicorp  Common Stock (the "Rights").
None of the Conversion  Shares will be eligible to vote at the Special  Meeting.
See "Factors to be Considered - Interests of Executive Officers and Directors in
the Merger." In  addition,  as of the Record  Date,  The Zinn Family  Charitable
Trust (the "Trust")  established  by Michael F. Zinn, the Chairman of the Board,
President  and Chief  Executive  Officer of Besicorp,  owned  126,984  shares of
Besicorp Common Stock (Mr. Zinn disclaims beneficial ownership of these shares).
See "Business of the  Company--Security  Ownership of Certain  Beneficial Owners
and Management." Accordingly, the favorable vote of only 300,266 shares (in 
addition to the shares owned by the executive  officers and directors and the 
Trust,  all of whom intend to vote such  shares in favor of adopting  the Plan
of Merger) of Besicorp  Common  Stock  is  required  for  adoption  of the Plan
of  Merger  by Besicorp's shareholders. See "Voting at the Special Meeting -- 
Record Date; Vote Required" and "Plan of Merger -- Termination -- Damages."

                                       6

BACKGROUND OF THE MERGER

         Besicorp  through  wholly  owned  subsidiaries  held,  until  recently,
ownership interests (the "Partnership  Interests") in five domestic power plants
(the "Power  Plants") which,  pursuant to power purchase  agreements (the "Power
Purchase Agreements"),  provided capacity and electrical power to Niagara Mohawk
Power Corporation  ("Niagara Mohawk").  On or about October 1995, Niagara Mohawk
announced its intention to renegotiate the Power Purchase Agreements and similar
agreements it had with other independent  power producers.  As a result of these
negotiations,  the  partnerships  (the  "Partnerships")  which  owned  the Power
Plants,  Niagara Mohawk and certain other  independent  power producers  entered
into a Master  Restructuring  Agreement  (the "MRA") in July 1997,  which became
effective on June 30, 1998,  and which  provided for,  among other  things,  the
termination or  restructuring  of the Power Purchase  Agreements.  Following the
effectiveness  of the MRA, the Power Plants were sold. In connection  therewith,
Besicorp has received  through  December 31, 1998,  among other  things,  common
stock of Niagara  Mohawk (the  "Niagara  Mohawk  Common  Stock") with a value of
approximately  $69  million at June 30, 1998 and net cash of  approximately  $70
million  (inclusive of  Besicorp's  share of the net proceeds of the Power Plant
sales,  which  occurred in December  1998, of  approximately  $11  million),  $4
million of which  remained subject to certain  reserves as of December 31, 1998.
See Note 5 of Notes to Consolidated Financial  Statements of Besicorp Group Inc.
Anticipating,  among other things,  that (i) the proceeds to be received as a 
result of the MRA would substantially  exceed the operating and projected 
operating needs of Besicorp's remaining  businesses,  and (ii) after the
termination  of these Power Purchase Agreements,  the  power  generated  by  the
Power  Plants  could  not  be  sold profitably,  Besicorp,  in March, 1997, 
retained  PaineWebber,  and, after such relationship  was  terminated  as of 
November 1997 by  PaineWebber  (PaineWebber having discontinued the department
representing Besicorp), retained Josephthal & Co., Inc.  ("Josephthal") in
December 1997 to assist Besicorp in formulating and consummating  a strategy or
transaction  to  maximize  the value of the MRA to Besicorp's  shareholders  and
in  February 1998 the Partnerships retained Josephthal to sell the Power Plants.


<PAGE>





         The  proceeds  of the MRA and the sale of the Power  Plants  far exceed
Besicorp's  requirements  for its remaining  businesses  (i.e., the photovoltaic
business and its independent power plant  development  business (the "Continuing
Businesses"));  moreover,  in management's  opinion,  the risks  associated with
reinvesting the after-tax  proceeds (the  "Proceeds") from the MRA and the Power
Plant sales in such  businesses  exceed the benefits that could  potentially  be
realized from such reinvestment.

         Since  investing  the  Proceeds  in  the  Continuing  Businesses  would
constitute a risky investment,  Besicorp  concluded it would be preferable,  and
safer from the perspective of the  shareholders  of Besicorp,  not to invest the
Proceeds   (other  than  the  $1.5  million   Besicorp   currently   anticipates
contributing  to  Newco  in  connection  with the  Spin-Off)  in the  Continuing
Businesses.  Therefore,  Besicorp  considered  how best to go  forward  with the
Continuing  Businesses,  that in  management's  estimate  would not be likely to
generate  significant  profits, if any, for the next several years, and with the
cash and  shares of  Niagara  Mohawk  Common  Stock that  Besicorp  received  as
proceeds of the MRA and the sale of the Power Plants.

         Besicorp  concluded  that in light of the fact that its  experience was
principally  in developing and managing  independent  power plants and the solar
power business (the "Historical Company Businesses"),  it would be inappropriate
to invest the Proceeds in a business new to Besicorp (i.e., businesses unrelated
to the Historical Company Businesses) in which Besicorp had no  experience.
Besicorp  concluded it would focus  primarily on the  continued development and 
marketing of its  photovoltaic  products and systems and on the development of
independent power plants.

         Besicorp  concluded,   after  considering  various  alternatives,   and
soliciting  both cash and non-cash bids for Besicorp,  that the sale of Besicorp
(other than the Continuing  Businesses) for cash would be more beneficial to its
shareholders than any other viable alternative.  This ultimately led Besicorp to
decide  to  effectuate  the  spin-off  of  the  Continuing   Businesses  to  its
shareholders pursuant to the Spin-Off, and enter into the Plan of Merger to seek
to maximize the return to Besicorp's shareholders on the Proceeds.

         On behalf of Besicorp,  Josephthal contacted approximately 40 different
entities to discuss  their  interest in pursuing some type of  transaction  with
Besicorp such as purchasing  substantially  all of its assets or making a tender
offer for all of the Besicorp Common Stock. As a result of Josephthal's efforts,
a transaction  between  Besicorp and Acquisition was proposed.  From late August
through early September 1998, Besicorp and Acquisition  exchanged proposed forms
of a letter of intent.  During the months of September  through  November  1998,
representatives  of  Besicorp  and  Acquisition  met  numerous  times  and  held
discussions  by  telephone to negotiate  the terms and  conditions  of a plan of
merger, drafts of which were circulated from time to time. On November 23, 1998,
the  Initial  Plan of Merger  was  signed.  See  "Factors  to be  Considered  --
Background of the Merger."

                                       7
<PAGE>


RECOMMENDATION OF BESICORP'S BOARD OF DIRECTORS

         THE BOARD OF DIRECTORS OF BESICORP HAS UNANIMOUSLY  DETERMINED THAT THE
PLAN OF  MERGER  IS FAIR TO,  AND IN THE BEST  INTERESTS  OF,  BESICORP  AND ITS
SHAREHOLDERS. THE BOARD OF DIRECTORS OF BESICORP UNANIMOUSLY RECOMMENDS ADOPTION
OF THE PLAN OF  MERGER  BY  BESICORP'S  SHAREHOLDERS.  For a  discussion  of the
factors considered by Besicorp's Board of Directors in adopting the Plan of 
Merger, see "Factors to be Considered."


OPINION OF FINANCIAL ADVISOR

         Josephthal  has  delivered  to the Board of  Directors  of  Besicorp  a
written  opinion dated  November 20, 1998, to the effect that, as of the date of
such opinion and based upon and subject to certain matters stated  therein,  the
Merger  Consideration  (assuming  that the  merger  consideration  is $34.50 per
share) was fair,  from a  financial  point of view,  to the  holders of Besicorp
Common  Stock.  The full text of the written  opinion of  Josephthal  which sets
forth the  assumptions  made,  matters  considered and limitations on the review
undertaken,  is attached as Annex B to this Proxy  Statement  and should be read
carefully in its entirety. THE OPINION OF JOSEPHTHAL IS DIRECTED TO THE BOARD OF
DIRECTORS   OF  BESICORP  AND  RELATES  ONLY  TO  THE  FAIRNESS  OF  THE  MERGER
CONSIDERATION  FROM A FINANCIAL POINT OF VIEW, DOES NOT ADDRESS ANY OTHER ASPECT
OF THE MERGER (INCLUDING, WITHOUT LIMITATION, THE SPIN-OFF AND ITS EFFECT ON THE
MERGER  CONSIDERATION)  OR ANY RELATED  TRANSACTIONS,  AND DOES NOT CONSTITUTE A
RECOMMENDATION  TO ANY  SHAREHOLDER AS TO HOW SUCH  SHAREHOLDER  SHOULD VOTE HIS
SHARES  AT THE  SPECIAL  MEETING.  A PORTION  OF  JOSEPHTHAL'S  COMPENSATION  IS
CONTINGENT UPON THE CONSUMMATION OF THE MERGER. See "Factors to Be Considered --
Opinion of Financial Advisor."


INTERESTS OF EXECUTIVE OFFICERS AND DIRECTORS IN THE MERGER

         Michael F. Zinn, Michael J. Daley and Frederic Zinn, executive officers
of  Besicorp,  will  be paid  bonuses  of  $1,000,000,  $500,000  and  $500,000,
respectively, by Besicorp immediately before the consummation of the Merger.

         The Board and a committee  thereof in  November  1998 took action to be
effective on January 1, 1999 (1) allowing the  executive  officers and directors
who hold unvested Rights to


<PAGE>


acquire  Besicorp  Common Stock to exercise such Rights  currently and to permit
such persons to  participate in the Spin-Off and the Merger and (2) removing the
forfeiture  provisions from directors' and executive officers' restricted shares
of Besicorp Common Stock (e.g., Besicorp Common Stock that would be forfeited if
the holder  thereof ceases to be employed  (including  service as a director) by
Besicorp upon the consummation of the Merger).

         Immediately  before the  Closing,  Besicorp is required to deposit $6.5
million  (the  "Escrow  Fund")  into an escrow  account  pursuant  to the escrow
agreement  provided for by the Plan of Merger and as more fully described herein
(the "Escrow  Agreement").  The Escrow Fund serves,  among other things, to fund
claims  for  indemnity  made  by  the  Buyer  pursuant  to  the  Indemnification
Agreement.  To the extent  that the  Escrow  Fund is  insufficient  to fund such
claims,  Newco  is  obligated  to  indemnify  Buyer  directly  pursuant  to  the
Indemnification  Agreement.  If any proceeds remain in the Escrow Fund following
the  fifth  anniversary  of the  date of the  Escrow  Agreement,  they  shall be
released to Newco when conditions to the release have been satisfied.  See "Plan
of Merger - Escrow  Agreement." A portion of the Escrow Fund may be used,  among
other  things,  to satisfy or defend  certain  claims made against  officers and
directors of Besicorp. The Surviving Corporation's  certificate of incorporation
and by-laws following the Merger will continue,  subject to certain limitations,
to provide for the  indemnification  of  Besicorp's  officers and directors in a
manner  consistent with the provisions of such charter documents as in effect at
the  Effective  Date (as  defined  hereafter).  See  "Plan of  Merger -  Certain
Covenants: Indemnification." Besicorp will, prior to the Effective Date, procure
officers' and directors'  liability insurance covering certain persons including
current  officers and directors.  The  consummation  of the Merger may adversely
affect  certain  shareholder  derivative  lawsuits  pending  against  certain of
Besicorp's  officers and  directors.  It is  anticipated  that the directors and
executive  officers of Besicorp  will serve  Newco in  capacities  in which they
currently serve Besicorp and that they will be compensated for the services they
render on behalf of Newco.  Aside  from the  foregoing,  and the shares of Newco
Common  Stock that the  executive  officers  and  directors  will be entitled to
receive in the Spin-Off as shareholders of Besicorp Common Stock,  the executive
officers and directors will receive no benefits as a result of the Spin-Off. See
"Factors to be Considered - Interests of Executive Officers and Directors in the
Merger,"  "Plan of Merger - Escrow  Agreement"  and  "Business  of the Company -
Legal Proceedings."

                                       8
CONDITIONS TO THE MERGER

         Besicorp and Buyer are only obligated to complete the Merger, if, among
other things, the Plan of Merger is adopted by the shareholders of Besicorp. The
Merger  also is subject to  certain  other  closing  conditions,  including  the
occurrence of the Spin-Off and Merger Sub's having received the Financing,  that
may be waived by the parties,  subject to applicable law and certain limitations
imposed by the Plan of Merger.  Besicorp does not presently  intend to waive any
such  conditions  although it reserves  the right to do so. If Besicorp  were to
waive a material condition, either before or after the Special Meeting, Besicorp
intends to notify the holders of Besicorp


<PAGE>


Common  Stock  and  seek  the  shareholders'  approval  of  such  waiver  before
consummating the Merger. See "Plan of Merger -- Conditions to the Merger."


TERMINATION

         The Plan of Merger may be  terminated  and the Merger  abandoned at any
time prior to the  Effective  Date by mutual  written  consent of  Besicorp  and
Buyer,  or by  either  Besicorp  or Buyer in  certain  other  circumstances,  in
accordance  with  the  termination  provisions  of  the  Plan  of  Merger.  Upon
termination of the Plan of Merger, depending upon the circumstances  surrounding
the  termination,   Besicorp  may  be  obligated  to  reimburse  Buyer  for  its
out-of-pocket costs and expenses reasonably incurred and due to third parties in
connection with the Plan of Merger and the Transactions (collectively,  "Covered
Expenses"),  up to $600,000,  to pay Buyer $1.4 million (the  "Extension  Fee"),
which Extension Fee Besicorp has placed in escrow, unless the Plan of Merger was
terminated  by Besicorp  on account of a breach by Buyer of Buyer's  obligations
pursuant to the Plan of Merger and, in certain circumstances, also pay to Merger
Sub  $3.5  million  (the  "Termination   Payment").   See  "Plan  of  Merger  --
Termination."


EFFECTIVE DATE; CANCELLATION OF STOCK CERTIFICATES; AND RECEIPT OF
MERGER CONSIDERATION

         Under the Plan of Merger,  the required  filing of the  Certificate  of
Merger is expected to be made as soon as practicable  after the  satisfaction or
waiver of all  conditions  to the Merger,  including the adoption of the Plan of
Merger by the shareholders of Besicorp at the Special  Meeting.  The Merger will
be  effective  as of the date of filing of the  Certificate  of Merger  with the
Secretary  of State of the  State  of New York in  accordance  with the New York
Business  Corporation  Law (the "BCL") or at such later time as provided in such
Certificate of Merger (the "Effective  Date") and as a result thereof the shares
of Besicorp  Common Stock will be converted into the right to receive the Merger
Consideration.  Promptly  thereafter,  Continental  Stock  Transfer & Trust Co.,
Besicorp's  transfer agent, or such other person designated by the parties prior
to the Effective  Date as the payment agent (the "Payment  Agent"),  will notify
Besicorp's  shareholders of the  consummation of the Merger and will provide the
shareholders  with,  among other things,  the forms of documents (the "Letter of
Transmittal")  needed to exchange their shares of Besicorp  Common Stock for the
Merger  Consideration.  DO NOT SURRENDER YOUR  CERTIFICATES  OF BESICORP  COMMON
STOCK UNTIL YOU RECEIVE AND COMPLETE  SUCH LETTER OF  TRANSMITTAL.  See "Plan of
Merger -- The Merger."
                                       9
<PAGE>


DISSENTERS' RIGHTS

         Besicorp's  shareholders  will not have any right to  dissent  from the
Merger and demand  appraisal  rights in connection with the Merger because under
Section  910(1)(A)(iii)  of the  BCL,  such  rights  are  not  available  to the
shareholders of a New York corporation if the corporation's stock is listed on a
national securities exchange, as are the shares of Besicorp Common Stock.
See "Voting at the Special Meeting -- Dissenters' Rights."


MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         Each Besicorp  shareholder  will generally  recognize gain or loss, for
federal income tax purposes,  in an amount equal to the  difference  between the
amount of cash  received by such  shareholder  for his or her shares of Besicorp
Common  Stock  pursuant to the Merger and the adjusted tax basis in such shares.
In  addition,  holders  of  Besicorp  Common  Stock at the  record  date for the
Spin-Off will generally receive dividend income equal to the value of the shares
of Newco Common Stock (which has not yet been determined, but will be determined
by the Board before the  Spin-Off  and is estimated to range from  approximately
$1.47 to $1.80 per share of Besicorp Common Stock) or the amount of cash or both
received  by  such  holder  pursuant  to the  Spin-Off.  Additional  information
concerning  the  tax  consequences  of the  Spin-Off  will  be  provided  in the
Information  Statement that will be sent to shareholders of Besicorp at or about
the Effective Date of the Merger.

         Management is not aware of any material claims of Besicorp's  creditors
other than (i)  claims  arising  out of the legal  proceedings  described  under
"Business  of the Company -- Legal  Proceedings,"  (ii) accrued  unpaid  federal
income taxes for the current fiscal year of Besicorp  through the Effective Date
and the liability of Besicorp and/or its  Subsidiaries for New York State income
taxes for Besicorp's current fiscal year and (iii) the SunWize  Indebtedness (as
defined below) of approximately  $135,000 which Besicorp  incurred in connection
with the purchase of certain assets for its photovoltaic business. See "Business
- -- SunWize  Indebtedness." If the Surviving Corporation is not able to discharge
all claims of creditors  existing at the  Effective  Date,  it is possible  that
creditors  (including the taxing  authorities)  may seek to bring claims against
persons who were  shareholders  of Besicorp  immediately  prior to the Effective
Date of the Merger by asserting that such shareholders are subject to transferee
liability.  Though management of Besicorp believes that it is unlikely that such
claims would be successful, if any such claims were successful,  the net benefit
received by such  shareholders  from the Merger  Consideration  and the Spin-Off
could be materially  reduced.  The law firm of Coudert  Brothers has rendered an
opinion, subject to the qualifications and limitations set forth therein, to the
effect that, if any such claims were to be made by the Internal Revenue Service,
it is more likely than not that Besicorp's  shareholders  would not be liable as
transferees  for  Besicorp's  U.S.  federal income tax liability for the current
fiscal year solely as a result of the receipt of the Merger Consideration.


<PAGE>


         Besicorp's  shareholders  should read  carefully the  discussion  under
"Factors to Be Considered -- Material Federal Income Tax  Consequences"  and are
urged to consult their own tax advisors as to the tax consequences of the Merger
to them under federal, state, local or any other applicable law.


SPIN-OFF

         Prior  to the  Merger,  (i)  Besicorp  will  transfer  or  cause  to be
transferred to Newco various  subsidiaries  and assets and cause Newco to assume
all of  Besicorp's  liabilities  (other  than  the  Permitted  Liabilities),  as
described in the chart set forth below,  and (ii)  Besicorp  will  authorize the
distribution of the Newco Common Stock (or cash in lieu of fractional  shares of
Newco Common Stock) to persons who are shareholders of Besicorp as of the record
date for the Spin-Off (the "Spin-Off Record Date"),  which is expected to be the
same  day  as the  Effective  Date.  The  following  chart  provides  a  general
description of the effect of the Spin-Off on Besicorp and Newco.  See "Unaudited
Pro Forma  Financial  Information."  As the Merger will be consummated  promptly
following the Spin-Off, Acquisition shall, subject to the provisions of the Plan
of Merger which permit  Besicorp  and Newco to replace  contributed  assets with
retained  assets of equal  value,  acquire  the  assets  listed  and  assume the
liabilities  listed under the caption  "Besicorp," and Newco will own the assets
listed and be liable for the liabilities listed under the caption "Newco."

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

                       Besicorp                                                  Newco

Subsidiaries          (i) certain subsidiaries (primarily those                  all other subsidiaries
                      owning the interests in the Partnerships that
                      formerly owned the Power Plants) and
                      (ii) the subsidiary that owns the Corporate
                      Headquarters (each, a "Remaining
                      Subsidiary" and collectively, the "Remaining
                      Subsidiaries")(for a list of the subsidiaries of
                      Besicorp including the subsidiaries to be
                      contributed to Newco, see Annex C).


</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>

                                                                                <C>

                       Besicorp                                                 Newco

Assets                (i)  its cash, cash equivalents and Niagara               (i) all of Besicorp's assets
                      Mohawk Common Stock (except for $1.5                      pertaining to the photovoltaic
                      million which Besicorp shall contribute to                and power plant development
                      Newco, $6.5 million to fund the Escrow                    businesses (including interests
                      Fund, $2 million for bonuses and $2 million               in power plant projects and
                      for the estimated expenses of the                         initiatives in India and Brazil
                      Transaction);                                             and trade receivables,
                      (ii) the Corporate Headquarters (which it                 furniture, fixtures and
                      will lease to Newco); and                                 equipment related to these
                      (iii) other claims of Besicorp and awards                 businesses (See "Unaudited
                      made to Besicorp (i.e., Besicorp's rights                 Pro Forma Financial                     
                      under a creditor's claim in a bankruptcy                  Information"));
                      proceeding of approximately $280,000, an                  (ii) $1.5 million in cash;
                      arbitration award of approximately                        (iii) the interests in the
                      $430,000, a judgment of approximately                     Partnerships that formerly
                      $140,000 and a default judgment of                        owned the Power Plants; and
                      approximately $175,000).                                  (iv) all other assets not
                                                                                retained by Besicorp.

Liabilities           (i) the actual or accrued liabilities of                  all other liabilities (the only
                      Besicorp or any subsidiary that is a                      material liabilities that
                      Remaining Subsidiary for unpaid federal                   Besicorp is aware of are the
                      income taxes for the current fiscal year based            contingent liabilities arising
                      on the consolidated net income of Besicorp                out of legal proceedings to
                      through the Effective Date (the "Specified                which Besicorp is a party (see
                      Current Liabilities");                                    "Business - Legal
                      (ii) the liability of Besicorp or its subsidiaries        Proceedings") and
                      for New York State income Taxes for                       approximately $135,000 in
                      Besicorp's current fiscal year (the "Excluded             indebtedness (the "SunWize
                      Liability"); and                                          Indebtedness") relating to the
                      (iii) various intercompany liabilities between            purchase of the photovoltaic
                      Besicorp and the remaining subsidiaries.                  business (see "Business --
                                                                                SunWize Indebtedness")).

</TABLE>

The  Information  Statement  that  will be sent to  Besicorp's  shareholders  in
conjunction with the Spin-Off will contain additional  information regarding the
Spin-Off and Newco. See "The Spin- Off."

                                       10
<PAGE>

TRADING MARKET FOR AND MARKET PRICE OF BESICORP COMMON STOCK

         Set forth  below are the high and low sales  prices as  reported on the
AMEX ECM for the periods indicated.

Fiscal Year Ended March 31,

                                    High                      Low
                                    ----------                ----------

1997     First Quarter              $ 16                      $ 11-3/4
         Second Quarter               14-3/4                    10
         Third Quarter                15-1/8                    11-1/4
         Fourth Quarter               20-7/8                    12-1/4

1998     First Quarter              $ 21-1/2                  $ 15-1/8
         Second Quarter               40                        19-7/8
         Third Quarter                36-15/16                  30-3/4
         Fourth Quarter               35-1/2                    23-5/8

1999     First Quarter              $ 39-1/2                  $ 26-1/16
         Second Quarter               40                        29-3/4
         Third Quarter                36-3/4                    29-7/8
         Fourth Quarter               33                        29-5/16
         (through February
          25, 1999)


         On November 20, 1998, the business day immediately prior to the date of
public  announcement of the Board's adoption of the Initial Plan of Merger,  the
last  reported  sales price of the  Besicorp  Common  Stock was  $32-7/8.  As of
February 25, 1999,  the last reported  sales price of the Besicorp  Common Stock
was $32-1/4. See "Market Information Regarding Besicorp Common Stock."


                          VOTING AT THE SPECIAL MEETING

INTRODUCTION

         This Proxy Statement is furnished in connection  with the  solicitation
of proxies by the Board of Directors of Besicorp for the Special Meeting. At the
Special  Meeting,  the  shareholders  of Besicorp  will  consider  and vote on a
proposal to adopt the Plan of Merger.


<PAGE>



TIME, DATE AND PLACE OF MEETING

         The Special Meeting will be held at 9:00 a.m. (local time) on March 19,
1999 in the Kent Room at the Warwick Hotel, 65 West 54 Street,  New York, New
York.


RECORD DATE; VOTE REQUIRED

         The Record  Date for the  determination  of  shareholders  entitled  to
notice of and to vote at the Special  Meeting is February 3, 1999.  Accordingly,
only  shareholders  of record of Besicorp at the close of business on the Record
Date have the right to receive notice of and to vote at the Special  Meeting and
any  postponement  or  adjournment  thereof  and each such  shareholder  will be
entitled to one vote for each share of Besicorp  Common  Stock held of record on
the Record Date. As of the Record Date,  there were 3,038,935 shares of Besicorp
Common Stock outstanding.

         Under the BCL, the  affirmative  vote of holders of at least 66 2/3% of
the  shares of  Besicorp  Common  Stock  outstanding  as of the  Record  Date is
required  to adopt  the Plan of  Merger.  Accordingly,  abstentions  and  broker
non-votes  will  have  the  effect  of votes  against  the  Plan of  Merger  and
abstentions,  but not  broker  non-votes,  will be counted  in  determining  the
presence of a quorum.

         As of the Record Date, the executive officers and directors of Besicorp
owned an aggregate of 1,598,707  shares of Besicorp  Common Stock,  representing
52.6% of the  outstanding  shares of Besicorp Common Stock without giving effect
to the Conversion Shares issuable upon exercise or conversion of Rights. None of
the  Conversion  Shares will be eligible  to vote at the  Special  Meeting.  See
"Factors to be Considered - Interests of Executive Officers and Directors in the
Merger." In addition,  as of the Record Date, The Zinn Family  Charitable  Trust
(the  "Trust")  established  by  Michael  F. Zinn,  the  Chairman  of the Board,
President  and Chief  Executive  Officer of Besicorp,  owned  126,984  shares of
Besicorp Common (Mr. Zinn disclaims  beneficial ownership of these shares). See
"Business of the  Company--Security  Ownership of Certain  Beneficial Owners and
Management." Accordingly, the favorable vote of only 300,266 shares (in addition
to the shares owned by the executive  officers and directors and the Trust,  all
of whom intend to vote such  shares in favor of adopting  the Plan of Merger) of
Besicorp  Common  Stock  is  required  for  adoption  of the Plan of  Merger  by
Besicorp's shareholders. See "Plan of Merger -- Termination -- Damages."

         The Board of Directors of Besicorp  unanimously  determined on November
20, 1998 and January  28,  1999,  that the Plan of Merger is fair to, and in the
best  interests  of,  Besicorp and its  shareholders.  The Board of Directors of
Besicorp  unanimously  adopted the Plan of Merger and recommends adoption of the
Plan of Merger by Besicorp's shareholders. The Board of Directors


<PAGE>




of Merger Sub and the board of managers of Acquisition,  as the sole shareholder
of Merger Sub and on behalf of Acquisition, have adopted the Merger and the Plan
of Merger.

                                       12
QUORUM

         Under the BCL and  Besicorp's  by-laws,  the  presence  in person or by
properly  executed proxy of holders of a majority of the issued and  outstanding
shares of  Besicorp  Common  Stock is  required  to  constitute  a quorum at the
Special Meeting.


SOLICITATION, REVOCATION AND USE OF PROXIES

         Shares of Besicorp  Common  Stock  represented  by a properly  executed
proxy received by Besicorp will,  unless such proxy is properly revoked prior to
the Special  Meeting,  be voted at the Special  Meeting in  accordance  with the
instructions  thereon.  SHARES OF BESICORP COMMON STOCK  REPRESENTED BY PROPERLY
EXECUTED PROXIES THAT DO NOT CONTAIN  INSTRUCTIONS TO THE CONTRARY WILL BE VOTED
FOR ADOPTION OF THE PLAN OF MERGER AND IN THE  DISCRETION OF THE PROXY HOLDER AS
TO ANY OTHER  MATTER THAT MAY  PROPERLY  COME BEFORE THE SPECIAL  MEETING OR ANY
ADJOURNMENT OR POSTPONEMENT  THEREOF.  However,  shares of Besicorp Common Stock
represented by properly  executed proxies which vote against the adoption of the
Plan of Merger shall not be voted for any  adjournment or  postponement in order
to continue to solicit proxies to adopt the Plan of Merger.

         The Board knows of no business that will be presented for consideration
at the Special  Meeting other than the proposal to adopt the Plan of Merger.  If
other matters should properly come before the Special Meeting, the proxy holders
will vote on such matters in accordance with their best  judgments.  Proxies are
being solicited hereby on behalf of the Board.

         Your vote is  important.  Whether or not you plan to attend the Special
Meeting,  please  complete,  sign and date your  proxy card and return it in the
enclosed envelope.  You may also return the proxy card by facsimile transmission
to Continental.  To return the card by fax, you must photocopy both sides of the
signed  card so that  they  appear  on the same  page and fax the  photocopy  to
Continental at (212) 509-5152, Attn: Proxy Department. If you have any questions
regarding this procedure call Continental at (212) 509-4000 x520.

         Any  shareholder  of  record  may  revoke  his or her proxy at any time
before it is voted by executing and delivering to the Secretary of Besicorp,  at
Besicorp's  principal  executive  offices  as set forth  under  "Summary  -- The
Parties",  an instrument  of revocation or a proxy bearing a later date,  and by
delivering a written notice to the Secretary of Besicorp  stating that the proxy
is revoked, or by voting in person at the Special Meeting.


<PAGE>


         The  cost of  soliciting  proxies,  including  the  cost of  preparing,
assembling,  printing  and  mailing  this  Proxy  Statement,  the  Proxy and any
additional  materials  furnished  to  shareholders,  will be borne by  Besicorp.
Arrangements will be made with brokerage houses and other  custodians,  nominees
and fiduciaries to send proxies and proxy materials to the beneficial  owners of
stock,  and such persons may be reimbursed  for their  expenses.  Proxies may be
solicited  by  directors,  officers  or  employees  of  Besicorp in person or by
telephone,  telegram or other means. No additional compensation will be paid for
these  services  other  than  for  their  out-of-pocket  expenses  (which  it is
anticipated will be nominal) incurred in connection therewith.

                                       13

DISSENTERS' RIGHTS

           Some states allow shareholders of corporations that are involved in a
merger to dissent from such merger, in which case, generally, a court determines
(i.e., appraises) the value of their shares which such shareholders are entitled
to receive in lieu of accepting the payment provided by the agreement or plan of
merger. Besicorp's shareholders will not have this appraisal right in connection
with the Merger because,  under Section  910(1)(A)(iii)  of the BCL, such rights
are  not  available  to  the  shareholders  of a New  York  corporation  if  the
corporation's  stock is listed on a  national  securities  exchange,  as are the
shares of Besicorp Common Stock.


                            FACTORS TO BE CONSIDERED

PURPOSES AND EFFECTS OF THE MERGER

         Besicorp  held,  until  recently,  Partnership  Interests in five Power
Plants which,  pursuant to the Power Purchase Agreements,  provided capacity and
electrical  power to Niagara  Mohawk.  The  Partnerships  which  owned the Power
Plants,  Niagara Mohawk and certain other  independent  power producers  entered
into the MRA in July 1997,  which became  effective on June 30, 1998,  and which
provided for, among other things,  the termination or restructuring of the Power
Purchase  Agreements  at the  time  the  MRA  became  effective.  In  connection
therewith, Besicorp has received through September 30, 1998, among other things,
Niagara  Mohawk Common Stock with a value of  approximately  $69 million at June
30,  1998 and net cash of approximately  $59  million,  $8  million of which was
then subject to certain reserves. It is not likely that further payments will be
made by  Niagara  Mohawk to the  Partnerships.  (See  "--Background  of the
Merger," "Business  of  the  Company"  and  Note 5 of  Notes  to  Consolidated 
Financial Statements of Besicorp Group Inc. for information  regarding the 
amount Besicorp has  received  and  the  amount  reserved   through   December 
31,  1998.)  The Partnerships  realized  that upon the  effectiveness of the MRA
they  would no longer have customers for the electric power and capacity
generated by the Power Plants,  and  because  the  Power  Plants  could  not,
under  current  economic conditions,  provide power and capacity profitably to
other potential customers, it was decided prior to the effectiveness of the MRA,
to sell the Power Plants. Accordingly, the Partnerships sold the Power


<PAGE>




Plants in December 1998 which will result in Besicorp  receiving net proceeds of
approximately  $11 million from such sales. The proceeds of the MRA and the sale
of the Power  Plants  far  exceed  Besicorp's  requirements  for the  Continuing
Businesses;  moreover,  in  management's  opinion,  the  risks  associated  with
reinvesting  the  Proceeds  from  the MRA  and the  Power  Plant  sales  in such
businesses  exceed the benefits  that could  potentially  be realized  from such
reinvestment.  This  conclusion  was based  upon the  following  considerations.
First,  since  independent  power  development   businesses  generally  generate
significant  revenues  and profits  only after plants  become  operational,  but
Besicorp's  power  project  initiatives  were in very early  stages,  it was, in
management's estimate,  unlikely that Besicorp would be significantly profitable
during the next several years. Second,  Besicorp's competitors would continue to
have greater  resources  than Besicorp.  Third,  the  photovoltaic  business had
historically  incurred  losses and there could be no  assurance  (because of the
historical  operating  losses and competitive  nature of such business) that the
application of the Proceeds would lead to  profitability.  Fourth,  the Proceeds
far exceeded the amount that could prudently be reinvested in the  Continuing
Businesses  over the  next few  years.  See  "Opinion  of  Financial  Advisor  -
Reinvestment  Alternative."  Since  investing  the  Proceeds  in the  Continuing
Businesses would constitute a risky investment,  Besicorp  concluded it would be
preferable,  and safer from the perspective of the shareholders of Besicorp, not
to invest the Proceeds  (other than the $1.5 million to be  contributed to Newco
in the Spin-Off) in the Continuing  Businesses.  Therefore,  Besicorp considered
how best to go  forward  with the  Continuing  Businesses  that in  management's
estimate would not be likely to generate  significant  profits,  if any, for the
next several  years and with the cash and shares of Niagara  Mohawk Common Stock
that Besicorp received as proceeds of the MRA and the sale of the Power Plants.

         Besicorp has, through December 31, 1998, used a portion of the Proceeds
to  satisfy  approximately  $3,673,679  of its  outstanding  indebtedness  which
constitutes most of its outstanding indebtedness.  However, no consideration was
given to using the  Proceeds to satisfy the  indebtedness  of Newco  immediately
prior to the Merger  inasmuch as Newco had not  assumed  and is not  expected to
assume any  material  indebtedness  other than the SunWize  Indebtedness.  It is
contemplated that Newco will (other than the SunWize  Indebtedness)  only assume
contingent  liabilities.  Besicorp  concluded that in light of the fact that its
experience was limited to developing and managing  independent  power plants and
the solar power  business (the  "Historical  Company  Businesses"),  it would be
inappropriate  to invest the  remainder  of the  Proceeds  in a business  new to
Besicorp (i.e.,  businesses  unrelated to the Historical Company  Businesses) in
which Besicorp had no experience. Besicorp concluded it would focus primarily on
the continued development and marketing of its photovoltaic products and systems
and on the development of independent power plants.

         Therefore,  Besicorp  decided  to sell all of  Besicorp  except for the
Continuing Businesses or, if appropriate,  to sell all of Besicorp including the
Continuing Businesses. Prospective purchasers of Besicorp were not interested in
acquiring the Continuing  Businesses.  Besicorp had, during the year ended March
31, 1998 ("Fiscal 1998"), attempted to sell its power plant


<PAGE>




development  business  (including  its rights with  respect to one or more power
plant development  projects and/or  initiatives) but had not received any offers
with  respect  thereto.  Besicorp had also  attempted  to sell its  photovoltaic
business during such period and had received from a group led by the officers of
the subsidiary that operated such business (which leadership did not include any
executive  officers  or  directors  of  Besicorp)  two  offers to  acquire  such
business,  which  offers  were  rejected  because  they did not  provide for any
up-front  cash  payment and the total  purchase  price  offered was deemed to be
inadequate.  Besicorp  concluded,  after considering various  alternatives,  and
soliciting  both cash and non-cash bids for Besicorp,  that the sale of Besicorp
(other than the Continuing Businesses), for cash would be more beneficial to its
shareholders than any other viable alternative.  This ultimately led Besicorp to
decide to  effectuate  the  spin-off  of these  businesses  to its  shareholders
pursuant to the Spin-Off,  and enter into the Plan of Merger.  While  Josephthal
conducted  various  quantitative  analyses in  connection  with the Merger,  and
compared  the effects of the Plan of Merger  with  Besicorp's  distributing  the
Proceeds or reinvesting  the Proceeds and presented  these analyses to the Board
(see  "--Opinion  of  Financial  Advisor"),   the  Board  did  not  conduct  any
quantitative  analysis in  connection  with  selling the  Continuing  Businesses
rather than  distributing them to the shareholders in a Spin-Off.  However,  for
the  reasons  indicated  in the two  previous  paragraphs  and  for the  reasons
indicated  in "--  Recommendation  of the Board of  Directors;  Fairness  of the
Merger,"  the Board  believes  that it is  maximizing  the return to  Besicorp's
shareholders  on the  Proceeds  by  effectuating  the  Plan  of  Merger  and the
Spin-Off.

         Accordingly,   the  Merger  is  intended  to  maximize  the  return  to
Besicorp's shareholders by providing them with $34.50 in cash, subject to upward
adjustment if the Base Amount exceeds  $105,275,000,  for each share of Besicorp
Common  Stock they hold.  As a result,  Acquisition,  through  Merger Sub,  will
acquire all of the  outstanding  shares of Besicorp  Common  Stock.  The factors
leading to the  decision by Besicorp to adopt the Merger are set forth under the
caption "-- Background of the Merger."

         If the Merger is consummated,  holders of Besicorp Common Stock will no
longer have any equity interest in Besicorp. Instead, each such shareholder will
receive,  upon surrender of the certificate or certificates  evidencing Besicorp
Common Stock,  the Merger  Consideration  in exchange for each share of Besicorp
Common Stock owned by such shareholder  immediately prior to the Effective Date.
See "-- Certain Effects of the Merger."
  
                                       14

BACKGROUND OF THE MERGER

         Besicorp  held,  until  recently,  Partnership  Interests  in the Power
Plants which,  pursuant to the Power Purchase Agreements,  provided capacity and
electrical  power to Niagara  Mohawk.  On or about October 1995,  Niagara Mohawk
announced its intention to renegotiate the Power Purchase Agreements and similar
agreements it had with other independent power producers because of, among other
things, its deteriorating financial condition and competitive conditions in


<PAGE>




the electrical power generation industry. As a result of these negotiations,  in
July 1997, certain independent power producers  (including the Partnerships that
owned  the Power  Plants)  entered  into the MRA with  Niagara  Mohawk.  The MRA
provided  for  the  termination  or   restructuring   of  these  power  purchase
agreements,  including the Power Purchase Agreements, in consideration for which
the  independent  power  producers  would receive cash or Niagara  Mohawk Common
Stock or a combination  of both.  Recognizing  that, in the  aggregate,  for the
fiscal  years ended March 31, 1997 and 1996,  all of  Besicorp's  net income and
more than 59% of its total  revenues  were  derived  from these  Power  Purchase
Agreements and the Partnership  Interests and anticipating,  among other things,
that (i) the proceeds to be received as a result of the MRA would  substantially
exceed the  operating  and projected  operating  needs of  Besicorp's  remaining
businesses,  and (ii) after the termination of these Power Purchase  Agreements,
the power generated by the Power Plants could not be sold profitably,  Besicorp,
in March 1997,  retained  PaineWebber  which contacted more than fifty different
entities to discuss their interest in pursuing a transaction with Besicorp. Only
one entity contacted by PaineWebber entered into negotiations with Besicorp with
respect  to a  possible  transaction;  negotiations  between  Besicorp  and that
entity,  a  non-regulated   subsidiary  of  a  public  utility,   were  mutually
terminated.  The PaineWebber department  representing Besicorp was discontinued,
and as a result,  Besicorp's  relationship  with  PaineWebber  was terminated by
PaineWebber as of November 1997.  Besicorp retained  Josephthal in December 1997
to assist Besicorp in formulating and  consummating a strategy or transaction to
maximize the value of the MRA to Besicorp's  shareholders and, in February 1998,
the Partnerships retained Josephthal to sell the Power Plants.

                                       15

         On  behalf  of  Besicorp,   Josephthal  contacted  approximately  forty
different  entities  (including  Acquisition or its affiliates) to discuss their
interest in pursuing some type of  transaction  with Besicorp such as purchasing
substantially all of its assets or making a tender offer for all of the Besicorp
Common Stock.  Ultimately  only three  entities  other than  Acquisition  or its
affiliates  expressed  serious interest but no agreement on terms and conditions
was reached with any entity  other than  Acquisition.  An entity  engaged in the
merchant power business (the "First Potential Buyer"), which had previously been
introduced to Besicorp by PaineWebber, contacted Josephthal in the fall of 1997.
These discussions  ended (without being formally  terminated by either party) in
or about January 1998 due to differences  over the indemnities to be afforded to
such buyer and the amount  required to be held in escrow by the First  Potential
Buyer to satisfy  Besicorp's  liabilities and obligations.  A private investment
group (the "Second Potential Buyer") contacted Josephthal in or about June 1998;
discussions ceased on account of a lack of interest in continuing them in August
1998  without  the  purchase  price,  the  structure  of a  transaction  or  the
disposition  of the  Continuing  Businesses  having  been  discussed.  A private
investment group (the "Third  Potential  Buyer")  contacted  Josephthal in March
1998 to discuss a cash tender  offer to be  followed up by a cash-out  merger to
acquire shares that were not tendered.  This buyer did not desire to acquire the
Continuing  Businesses.   These  discussions  were  terminated  by  Besicorp  in
September 1998 because the purchase price the Third Potential Buyer contemplated
paying (determinable in a manner similar, but not identical,  to the calculation
of the Base Amount) was not as favorable to Besicorp as Acquisition's proposal.


<PAGE>




         From late August through early September 1998, Besicorp and Acquisition
exchanged proposed forms of letter of intent.

         On September  10, 1998,  representatives  of Besicorp,  Josephthal  and
Acquisition  met. The  representatives  of Besicorp  present at the meeting were
Michael J. Daley,  Executive Vice President and Chief Financial  Officer,  Joyce
DePietro, Vice President/Administration, and Frederic M. Zinn, Esq., Senior Vice
President,  Secretary  and General  Counsel,  together with  Besicorp's  outside
counsel.  Acquisition  was  represented  by  John  Huber,  a  representative  of
Acquisition's manager,  together with counsel to Acquisition and its affiliates.
Josephthal  was  represented  by Robert Wien.  At the meeting,  Acquisition  and
Besicorp agreed to continue to negotiate a transaction and executed an agreement
to the effect that through October 10, 1998 Besicorp would not initiate, solicit
or engage in any  discussion  with respect to any  proposals by third parties to
acquire Besicorp, and that it would pay certain of Acquisition's expenses, up to
$200,000,  if, among other things,  such proposals were solicited  prior to such
date.  The  representatives  also  discussed  the  terms and  conditions  of the
proposed  form of Initial Plan of Merger,  drafts of which had  previously  been
circulated, and Acquisition's representatives confirmed that Acquisition was not
interested in acquiring the Continuing Businesses. This draft was expressly in a
very preliminary  form and was provided by Acquisition  solely as a means to set
forth in general terms a proposed structure in which Acquisition would be merged
with and into Besicorp,  with Besicorp as the surviving corporation and with the
shareholders  of  Besicorp  receiving  cash for their  shares.  This  draft also
provided  for  an  escrow  fund  of $4  million  and  contained  indemnification
provisions to be further negotiated.

         From the  commencement  of  negotiations,  the parties  recognized that
because of the MRA, the now-completed (but then continuing)  attempt to sell the
Power  Plants and  Acquisition's  lack of interest in acquiring  the  Continuing
Businesses,  the  Merger  Consideration  could  not be based on  historic  share
prices,  a multiple  of  earnings  or a  combination  of the two.  Instead,  the
negotiations  with  respect to the Merger  Consideration  and,  when the Plan of
Merger was finalized, the Merger Consideration itself were based on the value of
the assets and liabilities that would remain in Besicorp following the Spin-Off.
The  valuation  of the assets  and  liabilities  that are to remain in  Besicorp
following the Spin-Off was  relatively  straightforward  inasmuch as such assets
would consist  primarily of cash, cash equivalents and other assets with readily
ascertainable  values  and the  amount  of such  liabilities  are  reflected  on
Besicorp's  consolidated  balance sheet. The negotiations  concerning value were
based in part on the attributes of such assets and  liabilities  for Besicorp in
light of Besicorp's  options and for Acquisition if the Merger was  consummated.
These negotiations  culminated in the formula for the Merger Consideration which
is described  below and which included agreed upon discounts on the value of the
assets and amount of liabilities. Since the Merger Consideration was to be based
on the value of such assets and  liabilities,  it was not necessary for purposes
of the merger  negotiations  to value the assets that were to be  contributed to
Newco  since  instead  of being sold they  would,  as a result of the Spin- Off,
continue  to be owned  by the  current  shareholders  of  Besicorp.  Nor did the
parties  focus on the trading  price of the Besicorp  Common  Stock.  During the
period beginning shortly before the

                                       16
<PAGE>




announcement  of the MRA, the Besicorp  Common Stock had traded at  unexpectedly
high prices that did not reflect, in the management's opinion, Besicorp's value.
The high prices appeared to reflect unrealistic  expectations about the proceeds
Besicorp  was likely to realize as a result of the sale of the Power  Plants and
did not fully  recognize the impact on Besicorp of the  consequences  of the MRA
and sales of the Power Plants.  Management realized that any potential purchaser
would be aware of the value of  Besicorp's  assets and did not expect  potential
purchasers' to make offers based solely on the  unexpectedly  high share prices.
In addition,  management  believed that high share prices overvalued  Besicorp's
value because such share prices were based on a small trading volume.

         Although at the time there was no definitive  agreement on the terms of
a  potential  transaction,  Acquisition  began  to  conduct  its  due  diligence
investigation  of  Besicorp  (including  the  entities  in  which  Besicorp  has
ownership   interests)  and  various   representatives  of  Acquisition  visited
Besicorp's  facilities  on several  occasions  throughout  September and October
1998.

         On or about October 7, 1998, Acquisition's  representatives delivered a
revised  draft  (the  "October  7  Draft")  of the  Initial  Plan of  Merger  to
representatives  of Besicorp.  This draft reflected a number of revisions to the
initial draft based on  preliminary  due diligence and further  discussion as to
structure.  This draft also  included  the  financing  contingency  required  by
Acquisition  and included  provisions  with respect to  termination on behalf of
either party, as well as provisions  tailoring the  representations,  warranties
and certain  covenants  more precisely to the assets that would remain as assets
of Besicorp  following  the  completion  of the  transaction.  The amount of the
merger  consideration  was not  further  refined  in this  draft,  nor  were the
provisions with respect to escrow and indemnification fully agreed upon.

         The Board met on October 16, 1998,  after having received a copy of the
October  7  Draft  and a  very  preliminary  version  of a  report  prepared  by
Josephthal with respect to its review of the proposed Merger and Initial Plan of
Merger (which  preliminary  report,  in all material  respects,  paralleled  the
methodologies and analyses employed by, and fairness  determination  reached by,
Josephthal in the report delivered to the Board on November 20, 1998). The Board
reviewed  and  discussed  at length:  (i) recent  developments  with  respect to
Besicorp  (including the proceeds received from the MRA and the terms and timing
of the  contemplated  power plant sales);  (ii) the reasons for the Merger,  the
proposed  nature  and  amount  of  consideration  estimated  to be  received  by
Besicorp's   shareholders   in  the  Merger  and  the  benefits  to   Besicorp's
shareholders  of the Merger;  (iii) the limited number of potential  independent
domestic  power plant  development  projects  available  to  Besicorp;  (iv) the
competitive nature of the unregulated  domestic  electrical  generation industry
and,  in  particular,  limitations  on  Besicorp's  ability  to  compete  in the
deregulated  domestic  merchant  power  industry  due to its  lack of  size  and
capital;  (v) the  inability  of the Power Plants to generate  electrical  power
profitably  following the  termination of the Power Purchase  Agreements and the
characteristics of such plants; (vi) the timing required to negotiate and effect
a merger; (vii) that the Merger would be structured as a cash merger whereby the
shareholders  of  Besicorp  would  have  the  right  to  receive  cash  for each
outstanding share of
                         
                                       17
<PAGE>




Besicorp  Common Stock and would have no continuing  interest in Besicorp or the
Surviving Corporation; and (viii) the businesses and assets that Acquisition was
not interested in acquiring and the possibility of  distributing  such assets to
Besicorp's  shareholders  by means of a spin-off.  Josephthal  reviewed with the
Board alternatives to the Merger including the Partial  Liquidation  Alternative
(as described below) and the  Reinvestment  Alternative (as described below) and
the Board  discussed  such  alternatives.  The Partial  Liquidation  Alternative
consists of liquidating the Power Plants, distributing the cash proceeds of such
liquidation and the MRA to Besicorp's shareholders, and Besicorp's continuing to
develop its photovoltaic and independent power plant development businesses. The
Reinvestment  Alternative  generally  consists of liquidating  the Power Plants,
reinvesting  the proceeds of the MRA and the proceeds of the  liquidation of the
Power Plants and continuing to develop  Besicorp's  photovoltaic and independent
power plant development  businesses.  See "--Opinion of Financial  Advisor." The
Board did not consider  formally  adopting the Plan of Merger at its October 16,
1998  meeting  because it had been advised  that the  negotiations  with respect
thereto were continuing.

         Representatives  of  Besicorp  and Buyer  met on  October  19,  1998 to
negotiate  the Initial  Plan of Merger.  The same persons  participated  at this
meeting as had  participated  at the meeting held on September 10, 1998,  except
that Michael F. Zinn, Chief Executive Officer of Besicorp,  also participated on
behalf of Besicorp and James Haber,  President of  Acquisition's  manager,  also
participated on behalf of Acquisition.  As a result of such meeting,  a draft of
the Initial  Plan of Merger  dated  October 23,  1998 was  prepared.  This draft
introduced a formula to determine the purchase price; the formula consisted of a
base amount based upon Besicorp's cash and cash equivalents and an adjustment to
take into account certain  liabilities and the escrow. The dollar amounts of the
foregoing components were not set forth and were to be negotiated further.

          This draft dated  October 23, 1998 was followed by a draft of the Plan
of Merger dated  November 10, 1998 (the  "November 10 Draft"),  which  reflected
further negotiations by the parties and proposed  formulations of a fixed merger
price  (which  was  not  specified)  and  a  $6  million  escrow.   The  parties
subsequently  determined that the  determination of a fixed purchase price prior
to the closing of the  transaction  was not  practicable.  The November 10 Draft
also  clarified the terms of  Acquisition's  financing  contingency by providing
that Acquisition  would deliver a copy of a letter from its lender setting forth
such lender's interest in providing financing in an amount necessary to fund the
merger consideration for the proposed transaction.

         The  Board  met on  November  12,  1998;  contemporaneously  with  such
meeting,  the  November 10 Draft  (including  the  proposed  forms of escrow and
indemnification  agreements)  was circulated to all of the members of the Board.
The Board reviewed its  deliberations of October 16, 1998 and the proposed terms
of the  Merger  and  various  provisions  of the  Initial  Plan of  Merger to be
executed in  connection  therewith,  including  the  Spin-Off of the  Continuing
Businesses.  Josephthal  presented  an  oral  report  (which  paralleled  in all
material  respects,  the  methodologies  and  analyses  employed by and fairness
determination  reached by  Josephthal  in its report  delivered  on November 20,
1998) to the Board with respect to the analyses it performed in


<PAGE>




connection  with its  fairness  opinion and advised the Board that,  subject to,
among  other  things,  its receipt of the final  version of the Initial  Plan of
Merger and the  qualifications and the assumptions in its report, in its opinion
the value of the consideration to be received by Besicorp's  shareholders in the
Merger was fair from a  financial  point of view.  The Board then  proceeded  to
discuss at length whether the Merger and Initial Plan of Merger were in the best
interest of Besicorp and its  shareholders  and whether the  consideration to be
received by the  shareholders  in the Merger was fair. In connection  therewith,
the Board reviewed and discussed various aspects of, and factors  pertaining to,
the Merger  including  those they  discussed  on  October  16,  1998 and (i) the
various  provisions  contained  in the  Initial  Plan of Merger,  including  the
financing  contingency,  provisions  limiting  Besicorp's  ability  to solicit a
competitive proposal, the obligations imposed by the indemnification  agreement,
the conditions to the consummation of the Merger and the termination  provisions
(including  the fees payable to Buyer upon  termination);  (ii) the interests in
the  transaction of Besicorp's  executive  officers and directors  including the
bonuses payable to certain of such persons in connection with the Merger;  (iii)
the facts that Besicorp, at Acquisition's  insistence,  would have to contribute
funds to be held in escrow,  that a portion  of the  Escrow  Fund may be used to
satisfy Besicorp's indemnification obligations to its current executive officers
and directors,  that the balance of the Escrow Funds,  if any,  remaining  after
application  of the funds for the  purposes  set forth in the  Escrow  Agreement
would not be  distributed to Besicorp's  shareholders  but to Newco and that the
November 10 Draft (but not the Plan of Merger,  as it has been amended) provided
the Merger  Consideration  receivable with respect to 100,000 shares of Besicorp
Common Stock (the "Disputed Shares") subject to a dispute between Besicorp and a
former  executive  officer,  to the extent it is  determined  that such Disputed
Shares   belong  to   Besicorp   (see   "Plan  of  the   Merger  --  The  Merger
Consideration"),  would not be  distributed  to Besicorp's  shareholders  but to
Newco;  (iv) the tax consequences to Besicorp and its shareholders of the Merger
and the other  transactions  contemplated by the Initial Plan of Merger; (v) the
potential  exposure of  Besicorp's  shareholders  to claims of creditors (to the
extent  unpaid),  including  tax  authorities,  of  Besicorp  if the  Merger  is
consummated  (e.g.,  if  a  taxing  authority  were  to  contest  the  Surviving
Corporation's  tax treatment,  in light of the Merger,  of the proceeds from the
MRA and the  sales  of the  Power  Plants);  (vi)  alternatives  to the  Merger,
including the Reinvestment  Alternative and the Partial Liquidation Alternative;
(vii)  Josephthal's  oral report;  and (viii) the reasons for the Merger and the
benefits to Besicorp's  shareholders  of the Merger.  The Board did not consider
formally  adopting  the Plan of Merger at such time  because it was advised that
negotiations  were  continuing  with respect to technical  issues  involving the
Initial Plan of Merger, the escrow agreement and the indemnification agreement.

                                       18

         The Board held a meeting on November 17, 1998.  Contemporaneously  with
such meeting, members of the Board were provided with a draft of the preliminary
proxy statement.  The Board reviewed and discussed its  deliberations of October
16,  1998 and  November  12,  1998.  The Board  discussed  (i) the  amount to be
contributed  by  Besicorp  to the  Escrow  Account  and the  application  of the
interest  payable  thereon;  (ii) the interests in the transaction of Besicorp's
executive officers and directors;  and (iii) various provisions contained in the
Initial Plan of Merger. The Board did not consider formally adopting the Plan of
Merger at such time because it


<PAGE>


was advised that  negotiations were continuing with respect to technical issues,
the plan of merger and certain ancillary documents.

         The Board met on November 20, 1998.  Prior to such meeting,  members of
the Board were provided with a draft dated November 19, 1998 of the Initial Plan
of Merger (including the escrow agreement and the indemnification  agreement), a
revised draft of the preliminary proxy statement and a letter from Rabobank, the
Buyer's lender (the "Lender"), stating its interest, subject to the satisfaction
of certain  conditions,  in providing the financing  required by the Buyer.  The
draft of the Plan of Merger dated November 1, 1998 was reviewed, which provided
for the merger consideration to be payable pursuant to a formula consisting of 
an initial amount (including cash and cash equivalents,  certain tax refunds and
a value for the shares of Niagara  Mohawk  Corporation  owned by Besicorp at the
time of the Closing),  less certain  liabilities and for an escrow in the amount
of $6  million.  This  draft was  substantially  similar to the  executed  final
agreement.  The Board was also provided with  Josephthal's  written report dated
November  20,  1998  (the  "Fairness  Opinion")  with  respect  to the  analyses
Josephthal had performed. In the Fairness Opinion,  Josephthal advised the Board
that,  subject to the  qualifications  and  assumptions  in its  report,  in its
opinion,   the  value  of  the   consideration  to  be  received  by  Besicorp's
shareholders  in the Merger was fair from a financial  point of view.  The Board
reviewed with  Josephthal the Fairness  Opinion and the analyses  Josephthal had
performed.  The Board  reviewed and discussed its  deliberations  of October 16,
1998,  November  12, 1998 and November  17,  1998.  The Board then  proceeded to
discuss at length whether the Merger and Initial Plan of Merger were in the best
interest of Besicorp and its  shareholders  and whether the  consideration to be
received by the  shareholders  in the Merger was fair. In connection  therewith,
the Board reviewed and discussed  various aspects of, and factors  pertaining to
the Merger and the  Initial  Plan of Merger  and the  transactions  contemplated
thereby including the factors and conditions  previously  discussed at the prior
Board meetings and additional  matters including (i) changes to the Initial Plan
of Merger (the changes included  replacing a fixed purchase price plus a payment
to Newco if the base  amount  were to  exceed a  specified  amount,  with a Base
Amount plus additional  payments to Besicorp's  shareholders if such Base Amount
exceeded a  specified  amount,  as well as a number of  technical  corrections),
escrow agreement and indemnification  agreement from the November 10 Draft; (ii)
the  compensation  paid and  payable to  Josephthal,  including  the fact that a
significant portion of such compensation was contingent upon the consummation of
the Merger;  (iii) that Josephthal  would not be updating its Fairness  Opinion;
and (iv) the general terms and conditions of the Spin-Off.

         Based upon its  discussions,  the Board determined that in light of the
current circumstances and future prospects of Besicorp,  the Merger, the Initial
Plan of  Merger  and  the  Merger  Consideration  were  fair to and in the  best
interest of Besicorp and its  shareholders.  The Board  unanimously  adopted the
Initial Plan of Merger.  The Initial Plan of Merger was executed on November 23,
1998.


<PAGE>


         In January  1999,  representatives  of  Besicorp  delivered  a draft of
Amendment No. 1 to the Buyer and its representatives. The material provisions of
Amendment  No. 1  provide  for:  (i) the  distribution  of the  proceeds  of the
Disputed  Shares  to  Besicorp's  shareholders  and not  Newco  to the  extent a
determination with respect to the ownership of such shares is made in Besicorp's
favor;  and (ii) the  extension of the date that the Merger could be  terminated
from  February  15,  1999 to March 1, 1999 and the  granting  to Besicorp of the
right to an  Extension;  provided  that if the Merger  did not close  during the
Extension, Besicorp would be obligated, unless the Plan of Merger was terminated
by Besicorp on account of a breach by Buyer of Buyer's  obligations  pursuant to
the Plan of Merger,  to pay Buyer the  Extension  Fee in  addition  to any other
amounts,  if  any,  Besicorp  would  be  obligated  to  pay  on  account  of the
termination of the Plan of Merger.
                                       19

         The Board held a meeting on January 28,  1999.  Prior to such  meeting,
members of the Board  were  provided  with  Amendment  No. 1 and a draft,  dated
January 26, 1999, of the revised preliminary proxy statement. The Board reviewed
and discussed its deliberations of October 16, 1998, November 12, 1998, November
17, 1998 and  November  20, 1998.  The Board then  proceeded to discuss  whether
Amendment  No. 1 was in the best interest of Besicorp and its  shareholders.  In
connection  therewith,  the Board reviewed and discussed various aspects of, and
factors  pertaining  to the Merger  and the Plan of Merger and the  transactions
contemplated  thereby as well as  Amendment  No. 1 including  (i) the effects of
Amendment  No.  1  which  would   provide  a  benefit   directly  to  Besicorp's
shareholders  to the extent it was determined that the Disputed Shares belong to
Besicorp and (ii) the Extension and Extension Fee.

         Based upon its discussions, the Board determined that in light of the 
current circumstances and future prospects of Besicorp, the Merger, the Plan of 
Merger and the Merger Consideration were fair to and in the best interest of 
Besicorp and its shareholders. The Board unanimously adopted Amendment No. 1 and
the Plan of Merger.  Amendment No. 1 was executed on January 28, 1999.

         On February 16, 1999, the members of the Board adopted by unanimous 
written consent Amendment No. 2.  Amendment No. 2 increases the Escrow Fund by 
$500,000 and thus decreases the amount available to Besicorp's shareholders.  
The Escrow Fund was increased on account of the commencement of two lawsuits 
against Besicorp and the reinstatement of a third lawsuit that had previously 
been dismissed.  See "Business -- Legal Proceedings."  Amendment No. 2 was 
executed on February 16, 1999.

         On  February  26,  1999,  Besicorp  exercised  its right to extend  the
Termination  Date until March 15, 1999, and both Besicorp and Buyer waived their
right to  terminate  the Plan of Merger  during  the period  ending  immediately
before 11:59 p.m. on March 22, 1999 on the grounds that the  Effective  Date has
not occurred.  Besicorp and Buyer may still  terminate the Plan of Merger if the
Effective Date does not occur after the end of such period.  In connection  with
the foregoing,Besicorp placed the Extension Fee in escrow.

                                       

<PAGE>



RECOMMENDATION OF THE BOARD OF DIRECTORS; FAIRNESS OF THE MERGER

         The proposed  Merger and the Plan of Merger were negotiated by Besicorp
and its  representatives  on an arms-length basis with  Acquisition,  which is a
third party  unaffiliated  with Besicorp or any member of the Board of Directors
or management of Besicorp. The Board has unanimously determined that the Plan of
Merger is fair to, and in the best interests of, Besicorp and its  shareholders,
and  unanimously  recommends  adoption  of the  Plan  of  Merger  by  Besicorp's
shareholders.  The Board reached this determination after considering all of the
material  factors as described above in "-- Background of the Merger." The Board
based its recommendation on the following:

                  (i) The Board determined that the Merger Consideration is fair
         to  Besicorp's  shareholders.  This  determination  was  based  on  the
         directors'  assessment of Besicorp's  value  considering  the following
         factors taken as a whole: Besicorp's current and anticipated operations
         and  performance,  the current  and  anticipated  opportunities  in the
         industries  in which  Besicorp  competes,  the  analyses  performed  by
         Josephthal and the Fairness  Opinion.  The Board compared  Josephthal's
         estimates  of the  after-tax  proceeds of  approximately  $30.70 of the
         Merger  Consideration  (without  giving effect to the possibility of an
         upward  adjustment)  payable  with  respect to each  share of  Besicorp
         Common Stock with the after-tax  proceeds of  approximately  $25.38 per
         share from  liquidating the assets and distributing the proceeds to the
         shareholders. The unusually high trading prices did not factor into the
         Board's determinations for the reasons indicated above in "--Background
         of the Merger."

                  (ii)  The  Board  determined  that the  Merger  is in the best
         interest  of  Besicorp   and  its   shareholders.   In  reaching   such
         determination  the Board  reviewed  and  analyzed  alternatives  to the
         Merger,   including  the  Partial   Liquidation   Alternative  and  the
         Reinvestment  Alternative.  The Board noted that Josephthal's  analyses
         indicated that the Merger would produce greater  after-tax  proceeds to
         the shareholders than the Partial  Liquidation  Alternative.  The Board
         further noted that,  given the risks  associated  with  reinvesting the
         Proceeds in the Continuing Businesses,  Josephthal's analysis indicated
         that the consummation of the Merger and the ensuing distribution of the
         Merger  Consideration  would  produce  a greater  after  tax  return to
         Besicorp's  shareholders  than the Reinvestment  Alternative  (assuming
         equal  rates of return,  although  Josephthal  did not give any opinion
         regarding  the rates of return  achievable  either by  shareholders  or
         Besicorp or whether  Besicorp  would be capable of finding  investments
         offering  higher  rates  of  return  than   investments   available  to
         shareholders).  The Board noted that despite  PaineWebber's seven month
         effort and  Josephthal's  ten month effort to maximize the value of the
         proceeds of the MRA and the related transactions to Besicorp's


<PAGE>




         shareholders,  Besicorp had not received a combination or restructuring
         alternative  as  favorable  to  Besicorp  and its  shareholders  as the
         Merger.  The Board also considered some of the  uncertainties and risks
         associated with the Plan of Merger including the financing contingency,
         the possibility of the imposition of transferee liability on Besicorp's
         shareholders  for unpaid creditor  claims,  including  claims of taxing
         authorities,   the  limitations  imposed  by  the  Plan  of  Merger  on
         Besicorp's  ability to  consider  or engage in a  business  combination
         other than the Merger and that Josephthal would not be issuing prior to
         the  consummation  of the Merger any fairness  opinion  (other than the
         Fairness  Opinion dated November 20, 1998) with respect to the fairness
         of the Merger Consideration to be received by Besicorp's shareholders.

                  (iii)  The  Board  determined  that the  Merger  and the other
         Transactions  are fair to  Besicorp's  shareholders,  after taking into
         account  the  Spin-Off,  including  the fact  that as a  result  of the
         Spin-Off,  Newco  will  have  assumed  essentially  all  of  Besicorp's
         liabilities and obligations (other than the Permitted Liabilities).  In
         reaching this determination,  the Board considered  alternatives to the
         Spin-Off such as the sale of the  businesses  and assets that are to be
         contributed to Newco pursuant to the Contribution or the sale of all of
         Besicorp  including  the  businesses  and assets to be  contributed  to
         Newco.  In  connection  therewith,  the Board noted that  Besicorp  had
         received initial  inquires about purchasing the Continuing  Businesses,
         but had not received any actual offer to purchase all of the Continuing
         Businesses of Besicorp (and no offer to purchase the independent  power
         plant  development  business and two inadequate  offers to purchase the
         photovoltaic  business)  and that none of the  potential  purchasers of
         Besicorp were interested in acquiring all of the Continuing  Businesses
         as part of their purchase of Besicorp.  The Board  considered  both the
         fact that Newco will assume  essentially all of Besicorp's  liabilities
         and  obligations  (other  than  the  Permitted   Liabilities)  and  the
         financial  effects  of the  Spin-Off:  as a  result  of  the  Spin-Off,
         Besicorp would have fewer liabilities  which would increase  Besicorp's
         net  worth,  but  Besicorp  would also have fewer  assets  which  would
         decrease  Besicorp's  net worth and the Board  noted  that there was no
         basis  to  conclude  that  the net  effect  of such  increase  and such
         decrease to the net worth would lead to an increase in  Besicorp's  net
         worth. The Board concluded that there was no reasonable  alternative to
         spinning-off Newco and selling the remainder of Besicorp for a Merger
         Consideration  which,  for the  reasons  stated  above,  the  Board had
         determined was fair.

         In view of the wide variety of factors  considered in  connection  with
its evaluation of the Merger,  the Board did not find it practicable to, and did
not,  quantify or otherwise  assign  relative  weights to the  specific  factors
considered in reaching its decisions.
  
                                     20

<PAGE>


OPINION OF FINANCIAL ADVISOR

         Besicorp  retained  Josephthal  to  render  an  opinion  regarding  the
fairness,  from a financial point of view, of the Merger Consideration.  Neither
Besicorp's  Board  nor  its  management   imposed  any  limits  on  Josephthal's
investigation  or on the  procedures  followed by  Josephthal  in preparing  and
rendering its opinion.  Josephthal rendered the Fairness Opinion to the Board on
November  20,  1998  to  the  effect  that,   based  upon  and  subject  to  the
considerations  set forth in its opinion,  as of November  20, 1998,  the Merger
Consideration  was fair to  Besicorp's  shareholders  from a financial  point of
view.  Josephthal  expressed no opinion on the Spin-Off (including the effect of
Newco's assumption of essentially all of Besicorp's liabilities and obligations)
or its effect on the Merger  Consideration  since the  shareholders  of Besicorp
would  own  approximately  the same  proportionate  interest  in the  Continuing
Businesses  as they did as  shareholders  of  Besicorp  prior  to the  Spin-Off.
Josephthal also expressed no opinion on Besicorp's  decision to form Newco or on
the capital requirements of or availability of capital for Newco.  Josephthal is
under no obligation to update,  revise or reaffirm the Fairness  Opinion even if
the value of the Besicorp Common Stock materially  changes after the date of the
Fairness  Opinion.  As of the date of this Proxy  Statement,  management has not
asked  Josephthal to update its opinion since  management  does not believe that
there has been a material change to any of the information upon which Josephthal
relied in preparing the Fairness Opinion.

         The full text of the Fairness  Opinion,  including the assumptions made
by Josephthal and the general procedures followed by Josephthal, is set forth in
Annex B to this Proxy Statement.  Each shareholder is urged to read the Fairness
Opinion in its entirety. The Fairness Opinion addresses only the fairness of the
Merger  Consideration  (and assumes that the Merger  Consideration is $34.50 per
share) and does not constitute a recommendation to any holder of Besicorp Common
Stock as to how the  holder  should  vote on the  proposal  to adopt the Plan of
Merger.

         In preparing the Fairness Opinion,  Josephthal  reviewed and considered
those financial and other materials that it deemed  relevant,  including,  among
others,  the  following:  (i) the  Initial  Plan of Merger;  (ii) a draft of the
preliminary  proxy statement dated November 13, 1998;  (iii) certain  historical
financial,  operating  and  other  data  that  are  publicly  available  or were
furnished  to  Josephthal  by  Besicorp,  including,  but not  limited  to:  (a)
financial  analyses  prepared by management  of Besicorp;  (b)  Besicorp's  Form
10-KSB as of and for the year ended March 31,  1998;  (c) a draft of  Besicorp's
Form  10-QSB  as of and  for  the  period  ended  September  30,  1998;  and (d)
internally  generated  operating  reports of Besicorp;  (iv) publicly  available
financial,  operating and stock market data for companies  engaged in businesses
Josephthal deemed comparable to Besicorp's;  (v) publicly  available  financial,
operating  and stock market data for companies in the power  industry  which had
been  involved in mergers or  acquisitions  since May 1997;  and (vi) such other
factors  as  Josephthal  deemed  appropriate.  Josephthal  also met with  senior
officers of Besicorp to discuss the prospects for Besicorp's  business and their
estimates of


<PAGE>


future  financial  performance.  The Fairness  Opinion is solely and necessarily
based on economic,  financial  and market  conditions  as they existed as of the
date of its opinion.

         As  described  in its  opinion,  Josephthal  relied  upon and  assumed,
without  any   responsibility   to  independently   verify,   the  accuracy  and
completeness  of the  financial  and  other  information  provided  or which was
publicly  available,  and did not  attempt to verify  independently  any of this
information.  Josephthal  relied  solely  on  the  estimates  provided  to it by
Besicorp's  management with respect to Besicorp's prospects and neither made nor
obtained any independent  appraisals of Besicorp's  properties,  other assets or
facilities.  With respect to certain financial information,  including financial
analyses related to Besicorp's  business and prospects provided to Josephthal by
Besicorp,  Josephthal  assumed that the  financial  information  was  reasonably
prepared  based  on  management's  best  currently  available  estimates  as  to
Besicorp's future financial performance.

                                       21

Partial Liquidation Alternative

         Josephthal   analyzed  the  after-tax  value  to  the  shareholders  of
liquidating  Besicorp's  domestic power  generation  assets and distributing the
cash proceeds  (including the after-tax proceeds of the MRA and Besicorp's share
of the estimated  proceeds of the Power Plant sales which  Josephthal  estimated
would  aggregate  approximately  $85.0  million)(i.e.,  the Partial  Liquidation
Alternative)  and compared the results to the Merger  Consideration.  Josephthal
noted that the Merger  Consideration  would be paid directly to the shareholders
and would not be subject to any  corporate  level tax and assumed that any taxes
associated  with the Spin-Off paid by such  shareholders  would be minimal.  The
analysis  supported  Josephthal's  fairness  determination  since the  estimated
after-tax proceeds from the Merger (approximately $30.70 per share, as explained
below) was greater than the estimated  proceeds from  liquidating the assets and
distributing the proceeds to the shareholders  (approximately  $25.38 per share,
as explained below). For purposes of evaluating the amount of cash available for
distribution after the Power Plant sales, Josephthal assumed that Besicorp would
pay federal and state  corporate taxes at a combined rate of 35% with respect to
the MRA and the proceeds of the Power Plant sales. Josephthal also noted that in
the case of the Merger, Besicorp's shareholders would receive shares in Newco on
a pro rata basis according to their interests in Besicorp at the Spin-Off Record
Date;  whereas in the Partial  Liquidation  Alternative,  the shareholders would
continue  to own  shares in  Besicorp  and  Besicorp  would not  effectuate  the
Spin-Off.  Josephthal  assumed  that  in the  case  of the  Partial  Liquidation
Alternative,  Besicorp would incur corporate level taxes of approximately  $49.0
million  resulting  in  cash  available  for  distribution  or  reinvestment  of
approximately $85.0 million (as compared to an aggregate Merger Consideration of
$105.3 million). Josephthal also assumed that each shareholder would pay capital
gains   taxes  on  receipt  of  a   liquidating   distribution   or  the  Merger
Consideration.  For analytical purposes Josephthal estimated the amount of these
taxes by assuming  that each  shareholder  had a basis of $15.50 per share which
represented  the  approximate  average daily closing price of Besicorp's  common
stock during the period from November 30, 1993 through September 30, 1998. Based
on the number of shares  outstanding  (on a fully diluted  basis) as of November
20, 1998 (3,051,435), Josephthal estimated


<PAGE>




that the shareholders had an aggregate tax basis of approximately $47.3 million.
Adjusting for estimated  shareholder level taxes,  Josephthal estimated that the
Merger would produce  after-tax  proceeds to the  shareholders of  approximately
$93.7 million ($30.70 per share) compared to approximately $77.5 million ($25.38
per share) from  liquidating  the assets and  distributing  the  proceeds to the
shareholders.  Shareholders are cautioned that the actual after-tax proceeds may
differ from shareholder to shareholder since  shareholders' tax basis may differ
from  the  basis   estimated  by  Josephthal   for  purposes  of  its  analysis.
Shareholders  are urged to consult  with their own tax  advisors to evaluate the
tax effects of the Merger and the alternative transactions described herein. See
"--Material Federal Income Tax Consequences" below.

                                       22

Reinvestment Alternative

         Josephthal also analyzed the after-tax  benefits to the shareholders of
the Merger (i.e., their receiving the Merger Consideration) and the Reinvestment
Alternative  (i.e.,  Besicorp's  reinvesting  the  proceeds of the  MRA  and the
Partnerships' sales of the Power Plants).  In its analysis,  Josephthal assumed,
hypothetically  that shareholders  would reinvest the after-tax  proceeds of the
Merger  Consideration  at  rates of  returns  ranging  from 5% to 10% per  year.
Josephthal  assumed  further  that  shareholders  would not  receive any interim
return on the reinvested  proceeds of the Merger  Consideration or pay any taxes
from year to year during the five year period. Instead,  Josephthal assumed that
shareholders  would  receive  the  return at the end of year five and pay tax at
capital  gain  rate  of  20% on  the  appreciation.  Josephthal  made  the  same
assumptions  regarding taxes and used the same  hypothetical  shareholder  basis
that  it  made in its  analysis  of the  Partial  Liquidation  Alternative.  The
Reinvestment  Alternative analysis supported Josephthal's fairness determination
in that it suggests that Besicorp would have to earn a greater rate of return on
the  Proceeds to realize  the same  increase  in value that  shareholders  would
achieve  at  a  lower  rate  of  return.  In  particular,  based  on  the  above
assumptions,  Josephthal  projected that the Merger Consideration would increase
in value to between approximately $114 million and $139 million. Josephthal then
compared the hypothetical  return earned by shareholders with (i) a Reinvestment
Alternative  in which  Besicorp  would not incur any corporate  taxes and (ii) a
Reinvestment  Alternative  in which  Besicorp  would  incur  federal  and  state
corporate  taxes (at a combined  rate of 35%) on the return from its  investment
during a five year investment period. Josephthal noted that since Besicorp would
have to pay corporate level taxes on the after-tax proceeds from the MRA and the
Partnerships' sales of the Power Plants, the aggregate after-tax proceeds of the
Merger  Consideration  would be greater than the amount  Besicorp  would have to
invest. Assuming that Besicorp would not incur a corporate level tax, Josephthal
projected  that if Besicorp  earned an annual rate of return of 15% to 20%,  the
proceeds would increase in value to between  approximately $146 million and $179
million.  Assuming that Besicorp would incur a corporate  level tax,  Josephthal
projected  that if Besicorp  earned an annual rate of 15% to 20%,  the  proceeds
would increase in value to between  approximately $118 million and $135 million.
In each case,  Josephthal  assumed as part of this analysis that Besicorp  would
not receive any interim


<PAGE>




return from year to year during the five-year  period and that the  shareholders
would pay tax at capital gain rates on any distribution. Josephthal noted in its
analysis that  reinvestment  would be affected by economic and financing factors
beyond  Besicorp's  control,  including:  (i)  the  availability  of  investment
opportunities within the confines of management  expertise and experience;  (ii)
general  economic  conditions  and  business  risks;  and (iii) the  demand  for
Besicorp's  products and services.  Josephthal also noted  management's  opinion
that the  proceeds  of the MRA and from the sale of the  Power  Plants  would be
insufficient  to  guarantee  that  Besicorp  will  compete  successfully  in the
de-regulated merchant power business in the United States.


Price Volume Trading History

         Josephthal also performed a price volume trading history  analyzing the
trading pattern of Besicorp Common Stock over approximately the past five years.
Josephthal utilized this analysis primarily to estimate the shareholder basis as
described  above  and  to  check  the   reasonableness  of  its  assumptions  in
calculating  the  shareholder   basis.  The  analysis  did  not  otherwise  bear
independently  on  its  fairness   determination.   Josephthal   calculated  the
percentage  of shares that  traded  below a  specified  price in a continuum  of
prices and also calculated the percentage based on the same continuum of prices,
to the total number of shares  outstanding  during each period.  Josephthal also
attempted  to  perform a  comparable  transaction  analysis,  but was  unable to
identify a set of transactions that it believed was comparable to the Merger.

         The  summary  above  sets  forth  of all of the  material  assumptions,
factors  and  analyses  considered  by  Josephthal  but does not purport to be a
complete  description of  Josephthal's  analyses.  The preparation of a fairness
opinion  is a complex  process  and is not  necessarily  susceptible  to partial
analysis or summary  description.  Josephthal  believes that the summary and its
analyses  must be  considered as a whole and that  selecting  portions  thereof,
without all of its analyses,  could create an  incomplete  view of the processes
underlying  its  analyses  and  opinion.   Josephthal   based  its  analyses  on
assumptions that it deemed reasonable,  including assumptions concerning general
business  and economic  conditions.  Josephthal's  analyses are not  necessarily
indicative  of actual  values or actual  future  results that might be achieved.
These values may be higher or lower than those indicated. Moreover, Josephthal's
analyses are not, and do not purport to be,  appraisals or otherwise  reflective
of the prices at which  businesses  or  securities  actually  could be bought or
sold.
       
 
                                       23

         Josephthal  was  engaged  to provide  financial  advisory  services  on
December 17, 1997 and to provide a fairness opinion such as the Fairness Opinion
delivered  on  November  20,  1998.  Under the terms of the  December  17,  1997
engagement,  Besicorp  has paid  Josephthal  a total of  $852,571  for  services
rendered thereunder,  including the rendering of a fairness opinion with respect
to the MRA. Besicorp also agreed to reimburse Josephthal for reasonable expenses
incurred by  Josephthal  under the  December 17, 1997  engagement  not to exceed
$7,500 without


<PAGE>




Besicorp's  approval and to indemnify  Josephthal  against certain  liabilities,
including  liabilities  under the federal  securities  laws.  Besicorp  has also
agreed to pay  Josephthal a fee of $200,000 for rendering  the Fairness  Opinion
and, contingent upon completion of the Merger, $800,000 for services rendered in
connection  with  the  Merger.  Josephthal  was  also  engaged  by  the  various
Partnerships  on February 24, 1998 to provide  advisory  services in  connection
with the sale of the Power  Plants.  Pursuant  to these  agreements,  Josephthal
received an aggregate of $315,000 from the Partnerships with respect to the sale
of the Power Plants.

         Josephthal  has  consented to the use of the  Fairness  Opinion in this
Proxy  Statement but advised  Besicorp that the Fairness  Opinion is "solely for
the benefit and use of Besicorp and its Board of  Directors"  and, as such,  may
not be relied upon by third parties, such as Besicorp's shareholders. Josephthal
believes that under the terms of its engagement  letter with Besicorp,  which is
governed by New York state law,  Josephthal has no legal  responsibility  to any
other persons,  including  Besicorp's  shareholders,  as a result of the express
disclaimers described above. Josephthal has advised the Board that it intends to
assert the disclaimer as a defense to any claims that may be brought  against it
by shareholders with respect to the Fairness Opinion. However, since no New York
state court or federal court applying New York law has definitively ruled on the
availability  to  a  financial  advisor,  such  as  Josephthal,  of  an  express
disclaimer  as a defense to  shareholder  liability  with  respect to a fairness
opinion such as the Fairness  Opinion,  the issue  necessarily  would have to be
resolved  by  a  court  of   competent   jurisdiction.   The   availability   or
non-availability  of such a defense will have no effect on  Josephthal's  rights
and   responsibilities   under  federal  securities  laws,  or  the  rights  and
responsibilities  of the  Board  under  governing  state  law or  under  federal
securities laws.

         Josephthal was selected to provide a fairness  opinion  because it is a
nationally  recognized  investment  banking firm and is familiar with Besicorp's
operations  since it had been  retained to assist  Besicorp in  formulating  and
consummating  a strategy  or  transaction  to  maximize  the value of the MRA to
Besicorp's  shareholders and to sell the Power Plants. As part of its investment
banking  practice,  Josephthal  regularly  values  businesses  and securities in
connection  with mergers and  acquisitions.  In the ordinary course of business,
Josephthal  actively  trades the  securities of Besicorp for its own account and
for the  accounts  of its  customers,  and may at any time  hold a long or short
position in Besicorp's securities.

                                       24

INTERESTS OF EXECUTIVE OFFICERS AND DIRECTORS IN THE MERGER

         In  considering  the  recommendations  of the Board with respect to the
Merger,  shareholders  should  be  aware  that  certain  members  of  Besicorp's
management  and the Board  have  certain  interests  in the  Merger  that are in
addition to or  different  from the  interests of the public  shareholders.  The
Board was aware of these interests and considered them,  among other things,  in
adopting the Plan of Merger.



<PAGE>


         If  the  Merger  is  consummated,  Besicorp  will  pay,  prior  to  the
consummation of the Merger,  from its general corporate funds,  Michael F. Zinn,
Michael J. Daley and Frederic Zinn bonuses of $1,000,000, $500,000 and $500,000,
respectively.  No officers or employees  of Besicorp  are covered by  employment
contracts or severance arrangements. Consequently the consummation of the Merger
will not  trigger any  termination  provisions  or give rise to any  termination
payments.

         Besicorp  has  granted  options,  including  restricted  stock  options
pursuant to which  restricted  stock may be acquired,  warrants and other rights
(collectively,  "Rights") to acquire Besicorp Common Stock and issued restricted
shares of Besicorp Common Stock which were granted either pursuant to restricted
stock purchase  agreements or restricted  stock options that have been exercised
(collectively,   the  "Restricted  Stock  Grants")  to  executive  officers  and
directors of Besicorp.  (The Rights and Restricted  Stock Grants are referred to
collectively herein as the "Entitlements"). Some of these Rights originally were
not exercisable until after the contemplated  Effective Date and would have been
effectively  forfeited  as  result  of  the  consummation  of the  Merger  since
originally  they  could only be  exercised  so long as the  holder  remained  an
employee and/or director of Besicorp;  originally,  some of the Restricted Stock
Grants,   and  restricted  stock  issuable  if  restricted  stock  options  were
exercised,  would have been forfeited (e.g., because the restricted shares would
be forfeited if the holder ceased to be an employee and/or director of Besicorp)
or  otherwise  limited at the  Effective  Date;  nor did the terms of all of the
Rights  allow  the  holders  to  participate  in the  Spin-Off.  The Board and a
committee thereof adjusted,  in November 1998, the provisions of the instruments
governing these  Entitlements  (the  "Adjustment") so that effective  January 1,
1999 (1) these  Entitlements  may,  among other  things,  be  exercised  (or not
forfeited or otherwise limited) (which enables the holders to participate in the
Merger) and (2) holders of  unexercised  Rights who exercise  their Rights after
the Spin-Off may  participate  in the Spin-Off as if they were holders of record
of Besicorp  Common Stock as of the date of the Spin-Off  (which permits holders
of all  exercised  Rights  and  all  Entitlements  to  also  participate  in the
Spin-Off).  52,240 Rights and 21,245  Restricted Stock Grants,  including 37,000
Rights and  19,200  Restricted  Stock  Grants  held by  executive  officers  and
directors,  were so adjusted.  As a result all of the Rights are exercisable and
vested,  all of the shares of Restricted Stock are no longer  restricted and any
shares  issuable  upon the  exercise of  Restricted  Stock  Options  will not be
subject  to  any  restrictions  other  than  the  restrictions  imposed  by  the
securities laws. Set forth below is a table (i) describing the Rights (including
those that were exercised  following the Adjustment) and Restricted Stock Grants
held by  executive  officers  and  directors  of  Besicorp  which were  adjusted
pursuant  to the  Adjustment  and (ii)  and the  dollar  value  of the  adjusted
Entitlements:


<PAGE>

<TABLE>
<CAPTION>
<S>
                                <C>                                 <C>                             <C>
                                                                                                    Dollar Value
Name of Executive               Number of Shares                    Nature of                        of Adjusted
Officer or Director             Subject to Entitlements             Entitlements                    Entitlements*

Gerald Habib                               2,500 (1)                Rights                               $13,281

Richard Rosen                              2,500 (2)                Rights                               $13,281

Melanie Norden                             5,000 (3)                Rights                               $99,281

Michael F. Zinn                          41,000 (4)                 Rights/Restricted                 $1,215,500
                                                                    Stock
Michael Daley                              3,000 (5)                Rights                               $94,500

Joseph P. Novarro                          2,200 (6)                Rights/Restricted                    $68,500
                                                                    Stock
</TABLE>


*        The difference between (i) the exercise price of the Rights and (ii) 
         the Merger Consideration applicable to the shares issuable upon the 
         exercise of such Rights, or, in the case of Restricted Stock 
         outstanding at the time of the Adjustment, the difference between (i) 
         the exercise price of the options pursuant to which such Restricted 
         Stock was issued and (ii) the Merger Consideration applicable to such 
         Restricted Stock, assuming in each case that the Merger Consideration 
         will be $34.50.  See "Plan of Merger -- Merger Consideration" for an 
         explanation on how the actual Merger Consideration will be calculated.

                                       25

(1)      As a result of the  Adjustment,  Warrants to purchase  2,500  shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable.

(2)      As a result of the  Adjustment,  Warrants to purchase  2,500  shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable.

(3)      As a result of the Adjustment, (i) Warrants to purchase 2,500 shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable  and (ii)  exercisable  Options to purchase 2,500 shares of
         Restricted   Stock   became   Options  to  purchase   2,500  shares  of
         unrestricted Besicorp Common Stock.



<PAGE>




(4)      As a result of the Adjustment, (i) Options to purchase 20,000 shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable  and (ii) 19,000 shares of  Restricted  Stock became vested
         and ceased to be Restricted  Stock. Also includes stock options held by
         Valerie Zinn, Mr. Zinn's  spouse,  to purchase 2,000 shares of Besicorp
         Common  Stock  (which  Options  were  not  exercisable   prior  to  the
         Adjustment).

(5)      As a result of the  Adjustment,  Options to  purchase  3,000  shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable.

(6)      As a result of the Adjustment,  (i) Options to purchase 2,000 shares of
         Besicorp  Common  Stock  that were not  previously  exercisable  became
         exercisable  and (ii) 200 shares of Restricted  Stock became vested and
         ceased to be Restricted Stock.

         Michael Zinn is the beneficial  holder of 1,572,252  shares of Besicorp
Common  Stock,  including  Entitlements  (but  excluding the shares owned by the
Trust).  Therefore,  as a result of such holdings and if he were to exercise all
of his  Rights,  Mr. Zinn would be  entitled  to  receive,  assuming  the Merger
Consideration  is not  adjusted,  approximately  $54 million.  Other  members of
management beneficially hold smaller numbers of shares of Besicorp Common Stock.
See "Business of the Company -- Security  Ownership of Certain Beneficial Owners
and Management."

         The Plan of  Merger  contemplates  that  prior to the  Effective  Date,
Besicorp will procure and pay for officers' and directors'  liability  insurance
(the "D&O Insurance")  covering certain  persons,  including  present and former
directors,  officers,  employees  and agents of  Besicorp  and its  subsidiaries
(collectively,  the "Covered  Person"),  who at the time of the execution of the
Initial  Plan of Merger were  covered by  Besicorp's  officers'  and  directors'
liability  insurance  or  will be so  covered  on the  day of the  Closing  (the
"Closing Date"), with respect to acts and omissions occurring on or prior to the
Closing Date.  Additionally,  the Plan of Merger provides that for the lesser of
six  years  after the  Closing  Date or the  period  the  Surviving  Corporation
maintains its existence,  the provisions of the Certificate of Incorporation and
By-Laws  of the  Surviving  Corporation  shall  provide  indemnification  to the
Covered Persons on terms, in a manner, and with respect to matters, which are no
less favorable than Besicorp's  Certificate of Incorporation and By-Laws,  as in
effect on the date of the  execution  of the Initial  Plan of Merger;  provided,
however,  that the  obligation  of the  Surviving  Corporation  to provide  such
indemnification  is limited to the D&O Insurance and that the  provisions of the
Certificate  of  Incorporation  and Bylaws of the Surviving  Corporation  may be
amended  accordingly.  See "Plan of Merger--  Indemnification."  Finally,  funds
deposited  pursuant  to the  Escrow  Agreement  may be used to  satisfy  certain
obligations of Besicorp and/or the Surviving Corporation to the Covered Persons.
See "Plan of Merger -- Escrow Agreement."

         Besicorp and certain of its executive officers and directors (including
former  executives,  officers  and  directors)  are  parties to two  shareholder
derivative lawsuits. As a result of the


<PAGE>




consummation  of the  Merger,  the  plaintiffs  in such  suits  will cease to be
shareholders  which may  adversely  affect their ability to maintain such suits.
The only shareholder of the Surviving  Corporation  following the Merger will be
Acquisition which has indicated it will not pursue such suits. If such suits are
not maintained,  certain of Besicorp's  executive officers and directors who are
defendants in such suits,  including Michael F. Zinn, Besicorp's Chairman of the
Board,  President and Chief Executive Officer, may benefit. See "Business of the
Company -- Legal Proceedings."

         It is not anticipated that the Surviving  Corporation  will,  following
the Effective Date, enter into employment or similar  agreements or arrangements
with Besicorp's  current  management.  It is anticipated  that the directors and
executive  officers of Besicorp  will serve  Newco in  capacities  in which they
currently  serve  Besicorp  and that they will be  compensated  by Newco for the
services  they render on behalf of Newco.  As  indicated  above,  no officers or
employees of Besicorp are covered by employment  agreements,  and no officers or
employees of Newco are expected to be covered by employment agreements.  Further
information  regarding  the  compensation  payable  to  executive  officers  and
directors of Newco will be set forth in the  Information  Statement.  Aside from
the foregoing,  and the shares of Newco Common Stock that the executive officers
and  directors  will be entitled to receive in the Spin-Off as  shareholders  of
Besicorp  Common  Stock,  the executive  officers and directors  will receive no
benefits as a result of the Spin-Off.

                                       26

CERTAIN EFFECTS OF THE MERGER

         Upon  consummation  of the  Merger,  Merger Sub will be merged with and
into Besicorp,  the separate  corporate  existence of Merger Sub will cease, and
Besicorp will continue as the Surviving Corporation. Acquisition will own all of
the outstanding shares of common stock of the Surviving  Corporation and will be
entitled to all of the benefits and  detriments  resulting  from that  interest.
After the Effective Date, the present Besicorp  shareholders will no longer have
any equity  interest  in  Besicorp  or any right to vote on  corporate  matters;
instead,  the outstanding  shares of Besicorp Common Stock will automatically be
converted into the right to receive the Merger Consideration;  in addition, as a
result of the Spin-Off, the Newco Common Stock will be distributed on a pro rata
basis to the holders of such shares.  As a result of the Merger,  the  Surviving
Corporation will become a wholly-owned  subsidiary of Acquisition and there will
cease to be any  public  market for the  Besicorp  Common  Stock,  and after the
Effective  Date,  the Besicorp  Common Stock will be delisted from the AMEX ECM.
Upon such event, it is anticipated that the Surviving  Corporation will apply to
the SEC for the  deregistration  of the Besicorp Common Stock under the Exchange
Act. As a result of this  deregistration  certain provisions of the Exchange Act
(including the proxy  solicitation  provisions of Section  14(a),  and the short
swing trading  provisions of Section 16(b)), no longer will be applicable to the
Surviving Corporation.



<PAGE>




MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a  discussion  of the  material  federal  income tax
consequences  relating to the Merger  based on the  provisions  of the  Internal
Revenue  Code of 1986,  as amended (the  "Code"),  and  applicable  regulations,
rulings and judicial authority as in effect on the date of this Proxy Statement.
Subsequent changes in the law could alter the federal income tax consequences of
the Merger.  Besicorp  did not rely upon any opinion of counsel  with respect to
the matters discussed in this section other than as expressly indicated below.

         THE  FEDERAL  INCOME TAX  CONSEQUENCES  SET FORTH  BELOW ARE BASED UPON
PRESENT LAW. BECAUSE  INDIVIDUAL  CIRCUMSTANCES MAY DIFFER,  EACH SHAREHOLDER IS
URGED  TO  CONSULT  SUCH   SHAREHOLDER'S   OWN  TAX  ADVISOR  TO  DETERMINE  THE
APPLICABILITY  OF  THE  RULES  DISCUSSED  BELOW  TO  SUCH  SHAREHOLDER  AND  THE
PARTICULAR TAX EFFECTS OF THE MERGER,  INCLUDING THE  APPLICATION  AND EFFECT OF
STATE, LOCAL AND OTHER TAX LAWS.

         The  receipt by a  shareholder  of cash for shares of  Besicorp  Common
Stock  pursuant to the Merger will be a taxable  transaction  for federal income
tax  purposes  under  the  Code  and also  may be a  taxable  transaction  under
applicable state, local and other tax laws. The tax consequences of such receipt
may vary depending upon, among other things, the particular circumstances of the
shareholder.  A shareholder  will generally  recognize gain or loss equal to the
difference  between the amount of cash received by the  shareholder  pursuant to
the Merger in exchange for his or her shares and the shareholder's  adjusted tax
basis in such shares.  Such gain or loss  generally will be capital gain or loss
if the shares are a capital  asset in the hands of the  shareholder  and will be
long-term gain or loss if the shares have a holding period of more than one year
at the time of their  conversion at the Effective Date.  Long-term  capital gain
recognized by an  individual  shareholder  generally  will be taxed at a maximum
federal income tax rate of 20%.  Certain  limitations  apply with respect to the
deductibility of capital losses.

         The receipt by a holder of Besicorp Common Stock at the Spin-Off Record
Date (an "Entitled  Holder") of shares of Newco Common Stock and/or cash in lieu
of  fractional  shares of such stock  pursuant to the Spin-Off will be a taxable
transaction  for federal  income tax  purposes  under the Code and also may be a
taxable  transaction under applicable  state,  local and other tax laws. The tax
consequences  of such receipt may vary depending upon,  among other things,  the
particular  circumstances  of the  Entitled  Holder.  An  Entitled  Holder  will
generally  receive  dividend  income  equal to the value of the  shares of Newco
Common Stock (which has not yet been  determined,  but will be determined by the
Board before the Spin-Off and is estimated to range between  approximately $1.47
to $1.80  per share of  Besicorp  Common  Stock)  or the  amount of cash or both
received  by  such  Entitled  Holder   pursuant  to  the  Spin-Off.   Additional
information  regarding the federal income tax  consequences of the Spin-Off will
be set forth in the Information Statement.

                                       27

<PAGE>




         The receipt of cash by a shareholder  pursuant to the Merger and/or the
receipt  of shares of Newco  Common  Stock  and/or  cash by an  Entitled  Holder
pursuant to the Spin-Off may be subject to backup withholding at the rate of 31%
unless  the  shareholder  (i) is a  corporation  or comes  within  other  exempt
categories,  or (ii) provides a certified taxpayer identification number on Form
W-9 and otherwise complies with the backup withholding rules. Backup withholding
is not an  additional  tax; any amounts so withheld may be credited  against the
federal income tax liability of the shareholder subject to the withholding.

         This discussion applies only to shareholders holding shares of Besicorp
Common Stock as capital assets,  and to shareholders  holding shares of Besicorp
Common  Stock  received  pursuant to the exercise of employee  stock  options or
otherwise  as  compensation.  This  discussion  does  not  apply  to  Besicorp's
shareholders  who are  not  citizens  or  residents  of the  United  States,  to
Besicorp's  shareholders who are tax-exempt or to other shareholders of Besicorp
of special status.

         Pursuant to the BCL, claims of Besicorp's  creditors,  including claims
of such creditors as taxing authorities, are not extinguished by the Merger and,
accordingly,  the  Surviving  Corporation  will be liable for the claims of both
Merger Sub and Besicorp immediately prior to the Merger.  Furthermore, as former
members of the Besicorp  consolidated group, Newco and the other members of such
group would be jointly and severally responsible for the U.S. federal income tax
liability  of such group for the years  during  which they were  members of such
group.  Management is not aware of any material  claims of Besicorp's  creditors
other than (i) the legal proceedings described under "Business of the Company --
Legal Proceedings," (ii) the accrued unpaid federal income taxes for the current
fiscal  year  based on the  consolidated  net  income of  Besicorp  through  the
Effective Date,  (iii) the liability of Besicorp and/or its Subsidiaries for New
York State income taxes for Besicorp's  current fiscal year and (iv) the SunWize
Indebtedness  of  approximately  $135,000 which Besicorp  incurred in connection
with the purchase of certain assets for its photovoltaic business. See "Business
- -- SunWize  Indebtedness."  Pursuant to the  Contribution  Agreement (as defined
below),  Newco  is  assuming  all  of  Besicorp's   liabilities  (including  the
liabilities  associated  with the legal  proceedings  referred to in (i), above)
other than the tax  liabilities  for the  current  year  referred to in (ii) and
(iii), above.

         To the extent that the Surviving  Corporation  is not able to discharge
all claims of creditors  existing at the  Effective  Date and the Escrow Fund is
insufficient  to do so, it is possible that the creditors  (including the taxing
authorities)  may seek to bring claims against persons who were  shareholders of
Besicorp immediately prior to the Effective Date of the Merger by asserting that
such  shareholders  are  subject  to  transferee   liability  (i.e.,  that  such
shareholders  are liable for the  obligations  of Besicorp by virtue of the fact
that they received the Merger  Consideration  or the Newco Common Stock (or cash
received in lieu of fractional  shares of Newco Common Stock) or both,  although
such potential  liability of any shareholder  would presumably be limited to the
value of the Merger  Consideration  or Newco Common  Stock (or cash  received in
lieu of  fractional  shares  of Newco  Common  Stock) or both  received  by such
shareholder, plus any allowable


<PAGE>




interest  charge).  Though  management  believes  that it is unlikely  that such
claims  would  be  successful,  if  any  such  claims  were  to be  made  and be
successful,  the net  benefit  received  by such  shareholders  from the  Merger
Consideration and the Spin-Off could be materially reduced.

         The law firm of Coudert  Brothers  has  rendered an opinion  that it is
more likely than not that, if the Internal  Revenue  Service (the "IRS") were to
assert that the  shareholders  were liable as transferees  for  Besicorp's  U.S.
federal income tax liabilities for Besicorp's  fiscal year ending March 31, 1999
(the  "Current  Fiscal  Year")  as a  result  of  their  receipt  of the  Merger
Consideration, such position would not be upheld if litigated. Coudert Brothers'
opinion does not consider any other  federal,  state,  local or foreign legal or
tax  implications,   if  any,  that  might  affect  the  tax  liability  of  the
shareholders.  Furthermore,  Coudert Brothers' opinion is limited to authorities
arising under the Code and the New York Debtor and Creditor Law  ("NYDCL")  that
involved  assertions of transferee  liability for unpaid  federal  income taxes.
Such opinion  specifically  does not address the potential  consequences  to the
shareholders of claims of transferee liability that may be brought under, or may
be subject to, other potentially  applicable legal authorities,  such debtor and
creditor  laws (except to the limited  extent  indicated  above),  bankruptcy or
similar laws, laws relating to the duties of shareholders to their  corporation,
to its creditors and to each other, and judicial decisions thereunder.

                                       28

         In  rendering  its  opinion,  Coudert  Brothers  has  advised  that the
authorities dealing with transferee liability consist almost exclusively of case
law in which the decisions are based on very specific factual findings and that,
as a result,  the existing  authorities  do not provide clear guidance on when a
shareholder of a corporation may be liable for the corporation's  liabilities in
circumstances such as those presented.  Consequently,  if the IRS were to assert
that some or all of the  shareholders  are  liable as  transferees  for  federal
income tax  liabilities  of  Besicorp,  the outcome of such  challenge  would be
highly dependent on the ability of the shareholders to establish  critical facts
that  would be  necessary  for the  defense  of such  claim.  No ruling  will be
obtained  from the IRS on the issue to which the  Coudert  Brothers'  opinion is
addressed and,  unlike a ruling,  an opinion of counsel has no binding effect on
the IRS or the  courts.  In the absence of a ruling,  there can be no  assurance
that the IRS will not disagree  with,  or  challenge  in court,  the opinion set
forth therein,  or that it will not  ultimately  prevail.  Furthermore,  Coudert
Brothers' opinion is based on legal authorities existing at the time the opinion
was rendered, and any change in applicable law or the interpretation thereof may
affect the  conclusions  reached  therein.  There can be no  assurance  that the
existing legal authorities upon which the opinion is based will not be repealed,
revoked,  modified or  overruled,  possibly  with  retroactive  effect.  Coudert
Brothers has  consented to the  inclusion of the  foregoing  discussion of their
opinion herein.




<PAGE>




REGULATORY AND OTHER APPROVALS

         Besicorp  is not  aware  of any  material  governmental  or  regulatory
requirements  to be complied  with in  connection  with the  Merger,  other than
obtaining the shareholders'  adoption of the Plan of Merger, and the filing of a
Certificate  of  Merger  conforming  to the  requirements  of the BCL  with  the
Secretary  of State of the State of New York  (and  certain  other  governmental
authorities in the State of New York) and certain other  requirements  that must
be satisfied in connection with the Spin-Off.



                                 PLAN OF MERGER

         The following is a discussion of all material provisions of the Plan of
Merger,  a copy of which is  attached  as Annex A to this Proxy  Statement.  The
statements made herein  concerning  such document are not necessarily  complete,
and reference is made to the full text of the Plan of Merger  attached hereto as
Annex A. Each such  statement is  qualified  in its entirety by such  reference.
Capitalized  terms that are not otherwise  defined in this  discussion  have the
meanings set forth in the Plan of Merger.


THE MERGER

         The Plan of Merger  provides  that,  upon the terms and  subject to the
satisfaction or waiver of certain conditions set forth therein,  Merger Sub will
be merged with and into Besicorp, the separate corporate existence of Merger Sub
will cease and Besicorp  will continue as the  Surviving  Corporation,  provided
that it will  change its name  within 30 days after the  Closing  Date to a name
which does not include  the word  "Besicorp."  The Merger will become  effective
upon the filing of the  Certificate of Merger with the Secretary of State of the
State of New York or, if later,  the time specified in the Certificate of Merger
in accordance with the BCL (the "Effective Date").

         Pursuant to the Plan of Merger, at the Effective Date (i) each share of
Besicorp Common Stock issued and outstanding  immediately prior to the Effective
Date  shall,  by virtue of the Merger and  without any action on the part of the
holder  thereof,  be  converted  into the right to  receive  in cash the  Merger
Consideration  which is described  below under  "--Merger  Consideration,"  upon
surrender of the certificate  evidencing such share (each, a  "Certificate")  in
the manner  provided  below and (ii) each  share of Merger  Sub's  Common  Stock
issued and outstanding immediately prior to the Effective Date will be converted
into and become one validly issued, fully paid and nonassessable share of common
stock of the Surviving Corporation.

         Immediately  prior to the Effective Date,  Acquisition  will deposit or
cause to be deposited  with the Payment  Agent,  in trust for the benefit of the
holders of record of Besicorp Common

                                       29

<PAGE>




Stock immediately prior to the Effective Date, cash in an aggregate amount equal
to the Merger  Consideration.  As soon as practicable  after the Effective Date,
the Payment Agent will mail to each holder of shares of Besicorp Common Stock as
of the Effective Date a letter of transmittal and  instructions  (the "Letter of
Transmittal")  to effect the surrender of the  Certificates  in exchange for the
Merger  Consideration.  Each holder of Besicorp Common Stock,  upon surrender to
the Payment Agent of such holder's  Certificates with the Letter of Transmittal,
duly and  properly  executed,  shall be  entitled  to receive the portion of the
Merger  Consideration  represented  by the  Certificate as payment of the Merger
Consideration.  Until so surrendered,  each  Certificate  shall at and after the
Effective  Date be deemed to represent  only the right to receive upon surrender
of such  Certificate  the  Merger  Consideration  with  respect to the shares of
Besicorp  Common Stock  represented  thereby.  No interest  will be paid or will
accrue  on  the  cash  payable  upon  surrender  of  any  Certificate.  BESICORP
SHAREHOLDERS  SHOULD NOT SEND IN THEIR  CERTIFICATES  OR INSTRUMENTS  UNTIL THEY
RECEIVE A LETTER OF TRANSMITTAL OR OTHER FORM.

         If the  Plan  of  Merger  is  adopted  by  the  requisite  vote  of the
shareholders  of  Besicorp  and  certain  other  conditions  to the  Merger  are
satisfied or waived (as more fully described below), the Closing will be held on
March 22, 1999.


MERGER CONSIDERATION

         Each share of Besicorp Common Stock  outstanding  immediately  prior to
the Effective  Date shall be converted into the right to receive $34.50 in cash,
plus an additional  amount,  which is the amount equal to (1) the quotient equal
to (a) the Base Amount (as described  below) divided by (b) the number of shares
of Besicorp  Common Stock  outstanding as of immediately  prior to the Effective
Date less (2) $34.50. If the Base Amount is less than $105,275,000,  Acquisition
and  Merger Sub may  terminate  the Plan of Merger.  See "--  Conditions  to the
Merger." The Base Amount is determined pursuant to the following formula:

Base  Amount  =  Initial  Amount  -  Adjustment  Amount  +  (Specified   Current
Liabilities x .8357).

The terms set forth in this formula have the  following  meanings  (shareholders
are  encouraged  to review the Plan of Merger for the exact  definition of these
terms):

         Initial  Amount is the sum of (a) (i) $500,000,  (ii) to the extent not
received in cash, the amount of a claimed tax refund for fiscal year 1998 not to
exceed $3,909,  (iii) cash and cash equivalents on hand or in accounts which are
solely  owned by Besicorp or a Remaining  Subsidiary  (as defined in the Plan of
Merger), free of all Encumbrances as of the Effective Date, and (iv) the product
of .9975 of the closing  price of a share of Niagara  Mohawk  Common Stock as of
the trading day immediately  preceding the Closing Date multiplied by the number
of shares of Niagara  Mohawk  Common Stock held by Besicorp as of the  Effective
Date (not to exceed 50,000 shares)


<PAGE>




less (b) to the extent not already contributed pursuant to the Escrow Agreement,
$6,500,000.  As an  example,  on  February  25,  1999,  based on the most recent
ascertainable financial information,  Besicorp estimates that the Initial Amount
would be the sum of (a) (i)  $500,000,  (ii) a claimed  refund of $3,909,  (iii)
$126,318,051  (after  deducting an additional  $5,500,000  for (1) the estimated
costs of the Transactions,  (2) paying bonuses and (3) contributing $1.5 million
in cash to Newco) in cash and cash  equivalents  and (iv) Niagara  Mohawk Common
Stock with a discounted  value of $729,422 less (b)  $6,500,000,  for a total of
$121,051,382.

         Adjustment  Amount is the sum of: (i) all  Liabilities of Besicorp or a
Remaining  Subsidiary  (including the Specified Current  Liabilities (as defined
below) but  excluding  the  Excluded  Liability  (as defined  below) and certain
intercompany  liabilities) as of the Effective Date which are, in the reasonable
judgment  of  Acquisition, both fixed and  quantifiable;  (ii) all  liabilities,
judgments, demands, claims, actions or causes of action, regulatory, legislative
or judicial proceedings or investigations,  assessments,  levies, losses, fines,
penalties,  damages, costs and expenses ("Damages"),  and other damages, if any,
that Besicorp and Acquisition, agree may be incurred (or reasonably likely to be
incurred)  by any of the  parties  to the  Plan  of  Merger  and  any  Remaining
Subsidiary  as a result of the breach by  Besicorp  of its  representations  and
warranties in the Plan of Merger;  and (iii) transfer,  use, stamp,  real estate
and other  similar  taxes  and fees  incurred  by  Besicorp,  its  Subsidiaries,
Acquisition or Merger Sub in connection with the Transactions. As an example, on
February 25, 1999, based on the most recent ascertainable financial information,
Besicorp  estimates  that  the  Adjustment  Amount  would  be  the  sum  of  (i)
Liabilities of  $47,952,222  less an Excluded  Liability of $11,500,  (ii) $0 in
Damages and (iii) $0 in transfer taxes, for a total of $47,940,722.

                                       30
  
       Specified  Current  Liabilities  are the Liabilities of Besicorp or any
Remaining Subsidiary (actual or accrued) for unpaid federal income taxes for the
current fiscal year based on the consolidated net income of Besicorp through the
Effective Date.

         The Excluded Liability is the Liability of Besicorp or its Subsidiaries
for New York State income Taxes for Besicorp's current fiscal year.

         As an  example,  on  February  25,  1999,  based  on  the  most  recent
ascertainable financial information,  Besicorp estimates that the Initial Amount
would have been $121,051,382,  the Adjustment Amount would have been $47,940,722
and the Specified Current Liabilities would have been $47,940,722. Therefore, as
an example,  on February 25,  1999,  the Base Amount in  Besicorp's  estimation,
would have equaled $113,174,721.  Since this exceeds $105,275,000 by $7,899,721,
there would be an upward  adjustment  of  $7,899,721  divided by 3,051,435  (the
number of shares of Besicorp  Common  Stock on a fully  diluted  basis (which is
assumed to be the number of shares  outstanding on the Closing Date)),  or $2.59
per share of Besicorp Common Stock so that the Merger  Consideration would equal
$37.09.  The aggregate amount of the payment to be made by Acquisition  pursuant
to the Plan of Merger equals the Merger  Consideration  multiplied by the number
of shares of Besicorp Common Stock outstanding

<PAGE>

immediately  prior to the  Effective  Date.  This  aggregate  amount  cannot  be
determined  at  present.  However,  assuming  that  there are  3,051,435  shares
outstanding,  this amount  shall be no less than  $105,275,000  and in the above
example  would amount to  $113,177,724.  The  aggregate  amount is not likely to
exceed $117 million.

         Not later than twenty days prior to Closing, Besicorp is to prepare and
deliver to Buyer a statement  setting forth in reasonable  detail the components
of the Base  Amount.  The  Statement  is to be prepared in  accordance  with the
generally  accepted  accounting  principles applied in preparation of Besicorp's
financial  statements,  with items to be reflected regardless of materiality and
all accruals known or  contemplated  for  Liabilities of Besicorp or a Remaining
Subsidiary as of the Effective  Date to be reflected.  Besicorp is to permit and
fully  cooperate with Merger Sub in obtaining full access to Besicorp's  records
and its  accountant's  work papers for purposes of  independently  verifying the
components  of the Base  Amount and the  Additional  Amount.  Buyer is to notify
Besicorp of its  acceptance  or rejection of the  Statement  within five days of
receipt.  In the event that Buyer  rejects the  Statement  such notice shall set
forth a schedule  detailing the disputed  components of the Statement.  Besicorp
and Buyer are to use their  reasonable  best efforts to reach  agreement on such
disputed  components  of the Statement  prior to the Closing.  In the event that
Besicorp  and Buyer are unable to reach an  agreement  on the  Statement  within
three days prior to Closing, the Plan of Merger will be deemed terminated.

         In calculating the Merger  Consideration,  the parties assumed that the
100,000  Disputed  Shares  of  Besicorp  Common  Stock  held of record by Martin
Enowitz were  outstanding  even though Besicorp  maintains,  and is a party to a
legal  proceeding  seeking  a  determination,  that he is not  entitled  to such
shares.  See  "Business  of the  Company -- Legal  Proceedings."  Because of the
uncertainty  with respect to the ownership of these  shares,  the Plan of Merger
provides that the Merger  Consideration  payable in respect of such shares is to
be held in escrow pending  resolution of the dispute  regarding the ownership of
these shares and the rights, if any, of Acquisition, Merger Sub or the Surviving
Corporation to such Merger  Consideration  will be assigned  without recourse to
Besicorp's  shareholders.  The Merger  Consideration  for such shares amounts to
approximately  $3,450,000,  subject to upward (but not  downward)  adjustment as
provided in the Plan of Merger.  If it is  determined  that Mr.  Enowitz was not
entitled to the Disputed Shares,  Besicorp's shareholders will receive, on a pro
rata  basis,  such  monies  less  Besicorp's  costs  (estimated  to be less than
$100,000) to repurchase  such shares.  There can be no assurance as to when this
dispute will be resolved or whether it will be resolved to the  satisfaction  of
Besicorp.


REPRESENTATIONS AND WARRANTIES

         The Plan of Merger contains various  representations  and warranties of
Besicorp as to, among other things:  (i) the due organization,  valid existence,
good standing and capitalization of Besicorp and/or certain  subsidiaries;  (ii)
the  authorization  of the  execution  and  delivery  of the Plan of Merger  and
certain related agreements, the validity and enforceability thereof against

                                       31
<PAGE>




Besicorp,  the  noncontravention  thereby  of the  organizational  documents  of
Besicorp  or certain  subsidiaries  or of any  material  order or  judgment of a
governmental entity or any agreement or obligation applicable to Besicorp or any
of its Subsidiaries and the absence of requirements for any consents, notices or
registrations  ("Authorizations")  to be obtained or filed by Besicorp or any of
its Affiliates in connection with  consummation of the Merger;  (iii) compliance
in all material respects of Besicorp's filings with the SEC under the Securities
Act of 1933,  as amended,  and the Exchange Act (the "SEC  Documents"),  and the
accuracy of certain information and financial statements of Besicorp included in
the SEC  Documents;  (iv) the absence of certain  undisclosed  liabilities;  (v)
compliance with  applicable  laws; (vi) the absence of certain changes or events
since June 30, 1998;  (vii)  certain tax matters;  (viii)  certain  intellectual
property matters;  (ix) litigation  involving Besicorp or certain  subsidiaries;
(x) employee benefit matters;  (xi) certain labor and employment matters;  (xii)
certain environmental matters; and (xiii) title to property.

         The Plan of Merger also contains representations and warranties of each
of  Acquisition  and  Merger  Sub as to,  among  other  things:  (i)  their  due
organization,  valid existence,  good standing and/or  capitalization;  (ii) due
authorization,  execution  and  delivery  of the  Plan  of  Merger  and  related
agreements, the validity and enforceability thereof against such parties and the
noncontravention  thereby of the  organizational  documents of  Acquisition  and
Merger Sub or other  agreements  to which such  parties may be bound;  (iii) the
absence of conflicts  and defaults  and the absence of the  requirement  for any
Authorization; (iv) the delivery to Besicorp of a true copy of a letter from the
Lender,  stating Lender's interest,  subject to the negotiation and execution of
definitive  documents and the  fulfillment  of the  conditions set forth in such
letter,  in  providing  the  Financing  which,  together  with the  equity to be
obtained by the Merger Sub,  will be for an amount  necessary  to pay the Merger
Consideration and that the Financing will not be secured by a lien on the assets
of the Surviving  Corporation;  and (v) the accuracy of the information provided
in writing by Acquisition and Merger Sub for use in the Proxy Statement.


CERTAIN COVENANTS

CONDUCT OF BUSINESS PENDING THE MERGER.  
Besicorp, Acquisition and Merger Sub agreed that until the Effective  Date,  the
parties  (a) would not intentionally  perform  or omit to perform  any act which
would  prevent  the performance  of the Plan of Merger  or would  result  in any
representation  or warranty  being  untrue in any  material  respect  and (b)
would  give the other parties notice of  the  occurrence   of  any  event  which
would  make  any representation  or warranty in the Plan of Merger untrue or
that would otherwise prevent the closing of the Merger.  The parties further
agreed to use their best efforts to consummate  expeditiously the Spin-Off,  the
Merger,  the sale of the Power Plants by the Partnerships and the other
transactions  contemplated by the Plan of Merger  (collectively,  the 
"Transactions")  provided  that no party is required  by such  agreement  to
expend  funds not  commercially  reasonable  in relation  to such  transactions
or to take any action  that  would  result in a material adverse effect with
respect to such party.

<PAGE>


         Besicorp also agreed that prior to the Effective Date, it shall use its
best efforts to cause  certain of its  affiliates to dispose of the Power Plants
and it  shall,  and shall  cause  each  Remaining  Subsidiary  to,  carry on its
business with the objective of effecting the Spin-Off and the sales of the Power
Plants and, in all other respects with the objective of winding up the remaining
business of Besicorp and the  Remaining  Subsidiaries  so that  Besicorp and the
Remaining  Subsidiaries will have no assets other than cash and cash equivalents
and the  Retained  Assets (as defined in the Plan of Merger) and no  Liabilities
other than Permitted  Liabilities (as defined in the Plan of Merger) and certain
other permissible liabilities.

         Furthermore,  Besicorp  shall  cause  the  Spin-Off  to be  effectuated
immediately prior to the Effective Date by causing,  among other things, (a) the
transfer to, and assumption by Newco of all of the assets,  personnel,  employee
benefit plans and  Liabilities of Besicorp  (other than the Retained  Assets and
Permitted  Liabilities) and the Remaining Subsidiaries and the transfer to Newco
of all of the outstanding capital stock of the Distributed Subsidiaries (as such
terms are  defined in the Plan of Merger);  (b) the  execution  and  delivery by
Besicorp and Newco of such  agreements and  arrangements  which are customary in
connection  with  spinoffs  and which  provide  for,  among other  matters,  the
provision of transition  and support  services to Besicorp by Newco without cost
to Besicorp, the replacement of Contributed Assets with Retained Assets of equal
value in certain circumstances, and indemnification of Besicorp by Newco and its
subsidiaries  for any failure of Newco to  discharge  and pay in full all of the
Liabilities so assumed or the failure of any Distributed Subsidiary to discharge
and  pay  in  full  its  Liabilities  when  due;  (c)  the  distribution  to the
shareholders  of Besicorp prior to the effective time of the Merger of all of 
the  outstanding capital  stock  of  Newco;  and  (d)  Besicorp  and  Newco  to 
enter  into  the Indemnification Agreement and the Escrow Agreement.

         Besicorp also agreed that prior to the Effective  Date it shall not and
shall not permit any of the Remaining Subsidiaries to: (i) amend its Certificate
of  Incorporation,  By-Laws  or other  organizational  documents;  (ii) make any
change in its authorized capital stock; adjust, split, combine or reclassify its
capital stock; or, with certain exceptions, issue any shares of stock, or rights
to acquire capital stock or other similar rights;  (iii) incur any  indebtedness
for borrowed money or assume or otherwise become responsible for the obligations
of any other  person;  (iv)  subject  to  certain  exceptions,  sell,  transfer,
encumber or otherwise dispose of any of its material properties or assets to any
person;  (v) make any  investments  in,  or  contributions  to  capital  of,  or
purchases  of, any  property or assets from any other  person;  (vi)  subject to
certain exceptions,  enter into or terminate any material contract or agreement,
or make any change in any of its material  leases or  contracts;  (vii)  change,
with certain  exceptions,  its method of accounting as in effect at December 31,
1997; (viii) subject to certain exceptions, increase the compensation payable to
any employee,  or enter into any new employment  agreements with new or existing
employees;  (ix)  subject to certain  exceptions,  pay any  dividend or make any
distribution  (other than the Spin-Off) on its securities or purchase any of its
securities; (x) make any tax election or settle or compromise any tax liability;
and (xi) enter into any business or contract not related to the Spin-Off,  Power
Facility Sales or the Merger.
                                       32

<PAGE>


         Besicorp also agreed that prior to the  Effective  Date, it shall cause
the Distributed Subsidiaries to carry on their respective businesses only in the
ordinary course  consistent with past practice and shall not and shall cause the
Distributed  Subsidiaries  not to create  any  liabilities  of  Besicorp  or any
Remaining Subsidiary for the Liabilities of the Distributed Subsidiaries.

         Pursuant to the Plan of Merger,  Besicorp  agreed (i) to call a meeting
of its shareholders for the purpose of voting upon adoption of the Merger;  (ii)
to hold such meeting as soon as  practicable  following  the date of the Initial
Plan of Merger; (iii) subject to the provisions regarding  Acquisition Proposals
(as defined below),  to recommend to its shareholders the adoption of the Merger
through its Board of  Directors;  and (iv) to use its best efforts to obtain the
adoption of the Plan of Merger by the shareholders of Besicorp.

         Pursuant  to the Plan of Merger,  Besicorp  agreed to prepare  and file
with  the  SEC  this  Proxy  Statement  and a Form 10  Registration  and use its
reasonable  best  efforts to respond to any comments of the SEC and to cause the
Form 10 Registration to be effective. Besicorp has also agreed to file all other
reports and schedules required to be filed by Besicorp with the SEC.

         Pursuant to the Plan of Merger,  Besicorp,  Merger Sub and  Acquisition
agreed  to timely  seek all  consents,  approvals,  permits,  authorizations  or
waivers (collectively, "Consents") that are required to be obtained prior to the
Effective Date from  governmental  entities or other third parties in connection
with the  execution and delivery of the Plan of Merger and the  consummation  of
the transactions contemplated thereby.


ACQUISITION PROPOSALS.  
Pursuant to the Plan of Merger, Besicorp agreed
to  cease  immediately  any  activities  or  negotiations  with  respect  to  an
Acquisition  Proposal  (as  defined  below),  and to not,  and not to permit any
Subsidiary to, authorize or permit any of its officers, directors,  employees or
representatives,  to (i) solicit any Acquisition  Proposal;  (ii) facilitate the
making of an  Acquisition  Proposal;  or (iii)  enter  into any  agreement  with
respect to any Acquisition  Proposal;  provided,  however, that neither Besicorp
nor the  Board is  prohibited  from  furnishing  non-public  information  to, or
entering  into  discussions  with,  any person with  respect to any  unsolicited
Acquisition Proposal if : (a) the Board determines reasonably and in good faith,
after due investigation and after consultation with and based upon the advice of
its outside  financial  advisor,  that such  Acquisition  Proposal is a Superior
Proposal (as defined  below);  (b) the Board  determines  reasonably and in good
faith,  after due investigation  and after  consultation with and based upon the
advice of outside counsel,  that the failure to take such action would cause the
Board to violate its  fiduciary  duties to  shareholders;  and (c)  Besicorp (x)
provides at least two business days' notice to Acquisition to the effect that it
is taking  such action and (y)  receives  from such person or entity an executed
confidentiality agreement.

         The term  "Acquisition  Proposal" means any bona fide offer or proposal
with respect to a merger or similar transaction involving Besicorp or any of its
Subsidiaries or the purchase of any

                                       33
<PAGE>

significant  portion  of  the  assets  or  capital  stock  of  Besicorp  or  any
significant Subsidiary or any other business combination involving Besicorp; and
"Superior  Proposal"  means an Acquisition  Proposal which the Board believes in
good faith,  after due investigation  (taking into account,  among other things,
the  financing  terms and the  likelihood  of  consummation)  and based upon the
advice of its  outside  legal  and  financial  advisors,  is more  favorable  to
Besicorp's  shareholders  from a financial point of view than the Merger (taking
into account the Spin-Off).

         The  Board  shall  not  (i)   withdraw   or  modify  its   approval  or
recommendation  of the Plan of Merger,  the  Merger or any of the  Transactions,
(ii)  approve,  adopt or  recommend  or publicly  propose to  approve,  adopt or
recommend  an  Acquisition  Proposal,  (iii)  cause  Besicorp  to enter into any
agreement with respect to an Acquisition  Proposal, or (iv) resolve to do any of
the foregoing unless Besicorp  receives an unsolicited  Acquisition  Proposal in
accordance  with the Plan of Merger and the Board  determines  reasonably and in
good  faith,  after due  investigation  (a) based upon the advice of its outside
financial  advisor,  that a pending  Acquisition  Proposal is more  favorable to
Besicorp's shareholders than the Merger and the Spin-Off,  taken as a whole, (b)
that such Acquisition Proposal is reasonably likely to be consummated,  (c) that
there is a  substantial  probability  that the  approval  of the  Merger and the
Spin-Off will not be obtained due to the pending Acquisition  Proposal,  and (d)
based  upon the  advice of  outside  counsel,  that the  failure of the Board to
withdraw or modify its approval or  recommendation  of the Plan of Merger or the
Merger, or approve or recommend such Acquisition  Proposal would cause the Board
to violate its fiduciary duties to its shareholders.


INDEMNIFICATION.  
The Plan of  Merger  contemplates  that  prior to the Effective  Date,  Besicorp
will procure and pay for D&O  Insurance covering the Covered Persons, who at the
time of the execution of the Initial Plan of Merger were covered by Besicorp's
officers' and directors' liability insurance or will be so covered on the
Closing  Date,  with  respect to  actions  and  omissions occurring  on or prior
to the  Closing  Date.  Additionally,  the Plan of Merger provides  that for the
lesser of six years after the Closing  Date or the period the  Surviving 
Corporation  maintains  its  existence,  the  provisions  of the Certificate of
Incorporation  and By-Laws of the Surviving  Corporation  shall provide 
indemnification  to the Covered Persons on terms, in a manner, and with respect
to matters,  which are no less favorable than Besicorp's  Certificate of 
Incorporation  and  By-Laws,  as in effect on the date of the  execution  of the
Initial Plan of Merger; provided,  however, that the obligation of the Surviving
Corporation to provide such  indemnification is limited to the D&O Insurance and
the  Surviving  Corporation's  rights  under the Escrow  Agreement  and that the
provisions  of the  Certificate  of  Incorporation  and By-laws of the Surviving
Corporation may be amended accordingly.

<PAGE>

CONDITIONS TO THE MERGER

Financing Condition.

         The  obligation of Buyer to consummate  the Merger is subject to Merger
Sub's having  received the proceeds of the  Financing at or prior to the Closing
Date.  Buyer has  received a letter  from  Lender,  stating  Lender's  interest,
subject  to the  negotiation  and  execution  of  definitive  documents  and the
fulfillment  of the  conditions  set  forth in such  letter,  in  providing  the
Financing,  and Buyer is aware of no  development  that will make  obtaining the
proceeds  less likely than it was at the time of such  letter.  However,  Lender
will not  provide  the  Financing  until  immediately  prior to the  Closing and
therefore there remains the risk that the Lender will not provide the Financing.
As the Closing is likely to occur immediately  following the Special Meeting, it
is possible but unlikely that the  Financing may be provided  before the Special
Meeting.

Other Conditions to the Merger.

         The  obligations  of each of  Acquisition,  Merger Sub and  Besicorp to
consummate  the Merger are  subject to the  satisfaction  of certain  conditions
prior to the Closing Date, including:  (i) the adoption of the Plan of Merger by
the requisite vote of the shareholders of Besicorp;  (ii) no governmental entity
or court  shall have  enacted  any law or  regulation  or order which is then in
effect  and has the  effect of  making  the  Merger  or any of the  Transactions
illegal;  and (iii) the  approval of the Plan of Merger,  the Merger and, to the
extent, necessary the Transactions, by each governmental entity whose approval 
is so required.  The  obligation of Besicorp to consummate the Merger is subject
to the satisfaction (or waiver by Besicorp) of certain additional  conditions at
or prior to the Effective Date, including:  (i) the accuracy of the 
representations and  warranties  of  Acquisition and Merger Sub when made and as
of the Closing Date;  (ii)  the  performance  by  Acquisition  and  Merger  Sub 
of  all  their obligations  required in the Plan of Merger to be  performed by 
them on or prior to the Closing  Date;  and (iii)  immediately  prior to the
Merger,  Merger Sub being,  and, assuming that the  representations  and 
warranties made by Besicorp are true and correct immediately  following the 
effectiveness of the Merger, the Surviving  Corporation being,  solvent. The
obligation of Acquisition and Merger Sub to consummate  the Merger is subject to
the  fulfillment  (or waiver by such parties)  of certain  additional conditions
at or prior to the  Closing  Date, including:  (i) the accuracy of the 
representations  and warranties of Besicorp when made and as of the  Closing
Date,  except to the extent  reflected  in the disclosure  schedule  annexed to
the  Initial  Plan of Merger  (the "Disclosure Schedule");  (ii) the performance
by Besicorp of all obligations required by the Plan of Merger to be performed b
it on or prior to the Closing Date; (iii) the absence of any  changes since June
30,  1998,  after  taking into  account the completion of the Transactions other
than the Merger, in the condition,  assets, business,  results of operations or
prospects of Besicorp and its  Subsidiaries, taken as a whole, which has had or
would reasonably be likely to have a Material Adverse  Effect on Besicorp or any
Remaining  Subsidiary; (iv) Merger Sub being satisfied that the Spin-Off and the
Power  Facilities  Sales have been completed as provided in the Plan of Merger,
and neither the Surviving Corporation nor any

                                       34
<PAGE>


of the Remaining  Subsidiaries  has any liability as a result of the Spin-Off or
Power  Facilities  Sales;  (v) Newco  shall have  executed  the  Indemnification
Agreement and the Escrow Agreement and Besicorp shall have deposited  $6,500,000
with the Escrow Agent; (vi) the Base Amount shall be no less than  $105,275,000;
(vii)  Besicorp  shall have received all of the Consents (as defined in the Plan
of Merger) and  obtained  certain  releases;  (viii)  neither  Besicorp  nor its
Remaining Subsidiaries have any Liabilities other than the Permitted Liabilities
and the Liabilities taken into account in determining the Adjustment Amount; and
(ix) the absence of any suit or investigation by any governmental entity seeking
to  enjoin  the  transactions  contemplated  by the Plan of  Merger  or  seeking
material damages on account of the consummation of the transactions contemplated
thereby or imposing any  condition  or  restriction  that would be  commercially
unreasonable   from  a  financial   standpoint   relative  to  the  transactions
contemplated by the Plan of Merger.

         If Besicorp were to waive a material condition,  either before or after
the Special  Meeting,  Besicorp intends to notify the holders of Besicorp Common
Stock and seek the shareholders' approval of such waiver before consummating the
Merger.


TERMINATION

Right to Terminate

         The Plan of Merger may be terminated and the Merger may be abandoned at
any time  prior to the  Effective  Date,  by the  mutual  consent  of Buyer  and
Besicorp.

         In  addition,  the  parties  have agreed that the Plan of Merger may be
terminated and the Merger may be abandoned by action of either Buyer or Besicorp
if (a) the Merger shall not have been consummated by 11:59 P.M. on March 1, 1999
(the  "Termination  Date");  provided however that the Termination  Date, at the
request of Besicorp  (the  "Extension  Request"),  may be extended from March 1,
1999 to March 15,  1999 (the  "Extension")  in which case if the Merger does not
close during the  Extension,  Besicorp  would be  obligated,  unless the Plan of
Merger was  terminated  by  Besicorp  on account of a breach by Buyer of Buyer's
obligations  pursuant  to the Plan of  Merger,  to pay Buyer $1.4  million  (the
"Extension  Fee") in addition to any other  amounts,  if any,  Besicorp would be
obligated to pay on account of the  termination of the Plan of Merger  (provided
that this termination right shall not be available to the party whose failure to
fulfill its  obligations  under the Plan of Merger  shall have been the cause of
the  failure  to  consummate  the  Merger)  or (b)  upon a vote at the  Meeting,
Besicorp's  shareholders do not adopt the Plan of Merger.  On February 26, 1999,
Besicorp  exercised  its right to extend the  Termination  Date until  March 15,
1999,  and both  Besicorp and Buyer waived their right to terminate  the Plan of
Merger during the period ending  immediately before 11:59 p.m. on March 22, 1999
on the grounds that the Effective Date has not occurred.  Besicorp and Buyer may
still  terminate the Plan of Merger if the  Effective  Date does not occur after
the end of such period. In connection with the exercise of the Extension Request
and the waivers, Besicorp put the Extension Fee in escrow.

<PAGE>

         The Plan of Merger may be terminated and the Merger may be abandoned at
any time prior to the Effective Date by Buyer, if: (a) there has been a material
breach of any  material  agreement  on the part of  Besicorp  which has not been
cured or adequate  assurance of cure given,  within ten business days  following
notice of such breach from Merger Sub or either of the Indemnification Agreement
or the Escrow  Agreement  shall not be a valid,  legal and binding  agreement or
enforceable  against Newco; (b) there has been a breach of a  representation  or
warranty of Besicorp,  the Damages from which Merger Sub  reasonably  determines
would  cause the Base Amount to be less than  $105,275,000;  (c) the Board shall
have (i) withdrawn or modified its approval,  adoption or  recommendation of the
Plan of Merger, the Merger or any of the Transactions, (ii) approved, adopted or
recommended  or  publicly  proposed  to  approve  or  recommend  an  Acquisition
Proposal,  (iii) caused  Besicorp to enter into any agreement with respect to an
Acquisition Proposal, or (iv) resolved to do any of the foregoing unless certain
conditions  are met; (d) a tender offer or exchange offer for 15% or more of the
shares of Besicorp  Common Stock is commenced,  and the Board fails to recommend
against acceptance of such tender offer or exchange offer within the time period
required  by Section  14e-2 of the  Exchange  Act or any person  acquires by any
means  20% or more of the  outstanding  shares of  Besicorp  Common  Stock;  (e)
Besicorp shall have breached any of its covenants or agreements  with respect to
Acquisition  Proposals;  (f) there shall be pending or threatened any proceeding
seeking material damages on account of the Plan of Merger or the consummation of
the Merger or any of the other  Transactions  which Merger Sub determines  could
reasonably  be  expected to result in  Besicorp  incurring a material  amount of
damages or expenses, after taking into account applicable insurance coverage; or
(g) the Base Amount is less than $105,275,000.

                                       35

         In addition, the Plan of Merger may be terminated and the Merger may be
abandoned at any time prior to the Effective  Date,  by Besicorp,  if: (a) there
has been a material  breach of any  agreement  therein on the part of Merger Sub
which  has not been  cured or  adequate  assurance  of cure  given,  within  ten
business days  following  notice of such breach from  Besicorp;  (b)  generally,
there has been a breach of a representation or warranty of Acquisition or Merger
Sub therein which could reasonably be expected to prevent  Acquisition or Merger
Sub from fulfilling its obligations  under the Plan of Merger;  or (c) the Board
determines to enter into and enters into a definitive  agreement providing for a
Superior  Proposal and,  among other  things,  Besicorp  simultaneously  pays to
Merger Sub the Termination Payment of $3.5 million and Covered Expenses, up to a
maximum of $600,000.

Remedies

         Notwithstanding  any  termination  right  described  under  "--Right to
Terminate,"  in the event of the  nonfulfillment  of any  condition to a party's
closing  obligations,  such  party  may  elect to do one of the  following:  (a)
proceed to close despite the  nonfulfillment  of any closing  condition  without
waiving any claim for any breach and without  waiving any right to proceed under
the  Indemnification  Agreement;  (b)  decline to close,  terminate  the Plan of
Merger as described under

<PAGE>


"--Right to Terminate" and thereafter seek damages to the extent described under
"--Damages";  or (c) seek specific  performance of the  obligations of the other
party.

Damages

         If the Plan of Merger is  terminated  as described  under  "--Rights to
Terminate," no party will have any claim against the others, except as follows:

         Generally,  a party  terminating  the Plan of Merger will retain all of
such party's legal rights if the  circumstances  giving rise to such termination
were (i) caused by another  party's  willful  failure to comply  with a material
covenant set forth in the Plan of Merger or (ii) that a material  representation
or warranty of such other  party was  materially  false when made and that party
knew or should  have  reasonably  known  such  representation  or  warranty  was
materially false when made.

         If (x) Besicorp  terminates the Plan of Merger because the Board enters
into a definitive agreement providing for a Superior Proposal in accordance with
certain  specified  procedures  or because  the Board  shall have  breached  its
agreements with respect to (i) the withdrawal or modification of its approval or
recommendation  of the Plan of Merger,  the  Merger or any of the  Transactions,
(ii) the approval or  recommendation  or public proposal to approve or recommend
an  Acquisition  Proposal,  (iii)  causing  Besicorp to enter into any agreement
relating  to an  Acquisition  Proposal,  or  (iv)  resolving  to do  any  of the
foregoing;  or (y) Buyer  terminates  the Plan of Merger  because  (a) the Board
shall have (i) withdrawn or modified its approval or  recommendation of the Plan
of Merger,  the Merger or any of the Transactions,  (ii) approved or recommended
or publicly  proposed to approve or recommend  an  Acquisition  Proposal,  (iii)
caused  Besicorp to enter into any such agreement with respect to an Acquisition
Proposal,  or (iv) resolved to do any of the foregoing unless certain conditions
are met, (b) a tender  offer or exchange  offer for 15% or more of the shares of
Besicorp  Common Stock is  commenced,  and the Board fails to recommend  against
acceptance  of such  tender  offer or  exchange  offer  within  the time  period
required  by Section  14e-2 of the  Exchange  Act or any person  acquires by any
means 20% or more of the  outstanding  shares of  Besicorp  Common  Stock or (c)
Besicorp shall have breached any of its covenants or agreements  with respect to
Acquisition  Proposals,  and Acquisition  and Merger Sub are ready,  willing and
able  to  execute   definitive   documentation   to  effect  the   Financing  or
substantially similar financing  arrangements,  Besicorp will pay Merger Sub the
Termination Payment, reimburse Buyer for their Covered Expenses (up to a maximum
of $600,000)  and, if Besicorp has  exercised  its  Extension  Request,  pay the
Extension Fee.
                                     36

         If the Plan of Merger is terminated because upon a vote at the Meeting,
Besicorp's  shareholders do not adopt the Plan of Merger,  (x) Besicorp will pay
Merger Sub,  Buyer's Covered  Expenses up to $600,000 and (y) if Michael F. Zinn
or his direct or indirect  transferees have failed to vote in person or by proxy
at least 1,600,000  shares in favor of the Merger and any other matter presented
to shareholders in connection with the Merger, Besicorp shall pay the


<PAGE>

Termination  Payment to Merger Sub and, if Besicorp has  exercised its Extension
Request,  the  Extension  Fee.  For  information  regarding,  Michael F.  Zinn's
holdings of Common  Stock see  "Business of the  Company--Security  Ownership of
Certain  Beneficial  Owners and  Management" If the Plan of Merger is terminated
(x) because,  upon a vote at the Meeting,  Besicorp's  shareholders do not adopt
the Plan of Merger or (y) by Besicorp, or Acquisition and Merger Sub because the
Merger shall not have been consummated by 11:59 P.M. on March 15, 1999 (provided
that this right shall not be available to the party whose failure to fulfill its
obligations under the Plan of Merger shall have been the cause of the failure to
consummate  the Merger) and Besicorp,  on or before March 31, 1999 enters into a
written  agreement to effect an  Acquisition  Proposal  with, or an  Acquisition
Proposal is made by, a party other than Acquisition,  Merger Sub or any of their
subsidiaries,  and the Acquisition Proposal is thereafter consummated,  Besicorp
will pay to Merger Sub the  Termination  Payment  plus the amount of the Covered
Expenses to the extent not paid under the immediately preceding sentence and the
Extension Fee.

         If the Plan of Merger is  terminated  by Buyer  because  (a)  generally
either (i) there has been a material breach of any material agreement  contained
therein (with certain  exceptions)  on the part of Besicorp which breach has not
been  cured or  adequate  assurance  of cure  given,  within ten  business  days
following  notice  of  such  breach  from  Merger  Sub  or  (ii)  either  of the
Indemnification  Agreement or the Escrow  Agreement shall not be a valid,  legal
and binding agreement or enforceable  against Newco, (b) there has been a breach
of a  representation  or warranty of Besicorp  therein,  the Damages  from which
Merger Sub  reasonably  determines  would  cause the Base Amount to be less than
$105,275,000,  (c) there shall be pending or threatened any  proceeding  seeking
material damages on account of the consummation of any of the Transactions which
Merger  Sub  determines  could  reasonably  be  expected  to result in  Besicorp
incurring a material  amount of damages or  expenses,  after taking into account
applicable insurance coverage, or (d) the Base Amount is less than $105,275,000,
Besicorp shall reimburse  Acquisition and Merger Sub for their Covered  Expenses
up to a maximum of $600,000 and pay the Extension Fee.

         If Merger Sub and Acquisition  terminate the Plan of Merger solely as a
result of their having not received the proceeds of the  Financing,  Buyer shall
reimburse Besicorp for its Covered Expenses up to $600,000.


INDEMNIFICATION AGREEMENT

         The Indemnification Agreement between Acquisition, Merger Sub and Newco
will be entered  into at the  Closing;  all terms  capitalized  in this  section
without  being  defined  shall  have the  meanings  given to them in the Plan of
Merger. The Indemnification  Agreement provides that Newco shall indemnify, save
and keep  Acquisition,  Merger Sub, the Surviving  Corporation and the Remaining
Subsidiaries  and  their  respective   affiliates  and  agents  (the  "Purchaser
Indemnitees")

<PAGE>


harmless  and defend  against and from all Damages  sustained or incurred by any
Purchaser  Indemnitee  as a result  of, or  arising  out of, by virtue of, or in
connection with:

                  (a) any  inaccuracy  in or  breach of any  representation  and
warranty  made by  Besicorp  in the Plan of  Merger or in any  closing  document
delivered in connection with the Plan of Merger;  (b) any breach by Besicorp of,
or failure by Besicorp to comply with, any of its covenants or obligations under
the Plan of Merger or under the Indemnification  Agreement; (c) the existence of
any  Liability  or other  obligation  of  Besicorp or any  Subsidiary  as of the
Closing Date or arising out of or relating to the Merger or any claim  against a
Purchaser Indemnitee with respect to any such Liability or obligation or alleged
Liability or obligation other than the Permitted Liabilities, including, without
limitation,  Liability  on account of Taxes  payable  by  Besicorp  or for which
Besicorp  is  liable;  (d) the  failure  of Newco or any  Subsidiary  to pay and
discharge  in full  when due any of their  respective  Liabilities  whenever  or
however arising or existing,  including liability on account of Taxes other than
the  Permitted  Liabilities;  (e) any claims for  indemnification  by current or
former officers, directors,  employees, agents or consultants of Besicorp or any
Subsidiary;  (f) any  third  party  claim  (which  includes  certain  litigation
specified in the Indemnification  Agreement (the "Existing  Litigation")) to the
extent it arises out of or relates to any action or inaction  of, or the conduct
of the  business of Besicorp or any  Subsidiary  on or prior to the Closing Date
other than the Permitted Liabilities;  (g) any violation of, or delinquency with
respect to, any order or arbitration  award or statute,  or regulation in effect
on or  prior  to the  Closing  Date  of or any  agreement  of  Besicorp  (or any
Subsidiary)  with, or any license,  Permit or  Environmental  Permit  granted to
Besicorp  (or any  Subsidiary)  by any  federal,  state  or  local  governmental
authority to which the properties,  assets,  personnel or business activities of
Besicorp  (or  any  Subsidiary)  are  subject  (or to  which  Besicorp  (or  any
Subsidiary)  is subject as it relates to the  properties,  assets,  personnel or
business  activities  of  Besicorp  (or any  Subsidiary));  (h) any  generation,
transportation,  storage, treatment,  disposal, release or threatened release of
any Hazardous  Materials occurring on or prior to the Closing Date regardless of
when liability is asserted, at any facility of Besicorp (or any Subsidiary); (i)
certain  discharges  or releases to or from storm,  ground or surface  waters or
wetlands,  and any air  emissions  or  pollution;  (j)  certain  exposure of and
resulting consequences to any persons, including, without limitation,  employees
of Besicorp (or any Subsidiary or any agent of Besicorp or any Subsidiary),  due
to any Hazardous  Materials used at a facility or otherwise used by Besicorp (or
any Subsidiary);  (k) certain violations or alleged violation of, or obligations
imposed by, any environmental law or environmental  permit;  (l) certain matters
relating to employee  pension benefit plans of Besicorp or its  affiliates;  (m)
any federal or state  taxes  imposed  upon  Besicorp,  or for which  Besicorp is
liable, with respect to any taxable period or portion of a taxable period ending
on or prior to the Closing Date other than a Permitted Liability; (n) litigation
against Besicorp and/or the Subsidiaries pending or threatened as of the Closing
Date;  and (o) any  claims,  investigations,  proceedings,  actions or  lawsuits
asserted  or  initiated  before  or  after  the  Closing  arising  out  of or in
connection  with   pre-closing   occurrences   involving   Besicorp  and/or  the
Subsidiaries.

                                       37
<PAGE>


         With  certain  exceptions,  the  Purchaser  Indemnitees  shall  not  be
entitled to indemnification (i) unless a notice of a claim has been delivered to
Newco prior to the fifth anniversary of the Closing Date; (ii) to the extent the
aggregate  claims  actually  paid by  Newco  or any of its  Subsidiaries  to the
Purchaser  Indemnitees  thereunder  exceeds the aggregate Merger  Consideration;
(iii) for  Damages to the extent such  Damages  were  expressly  included in the
Adjustment  Amount  pursuant  to the  Plan  of  Merger;  (iv)  with  respect  to
consequential  damages  relating to lost profits or punitive damages (other than
consequential  damages or  punitive  damages  paid or payable  to, or claimed by
third  parties);  and (v) with  respect  to Damages  arising  from time spent by
Acquisition or its affiliates and their respective  officers and employees,  for
amounts in excess of their actual out-of-pocket costs.

         The  payment of any  Damages  to which the  Purchaser  Indemnitees  are
entitled pursuant to the Indemnification Agreement shall first be satisfied from
funds held in the Escrow Account,  pursuant to the terms of the Escrow Agreement
to the extent  available,  until the Escrow Account has been reduced to zero and
thereafter shall be satisfied by Newco directly.


ESCROW AGREEMENT

         The Escrow Agreement between Buyer,  Besicorp and Newco will be entered
into at the Closing; all terms capitalized in this section without being defined
shall have the meanings given to them in the Plan of Merger.  The Plan of Merger
provides  that  Besicorp  will  deposit  at  Closing  with the  Escrow  Agent an
aggregate of $6,500,000 (the "Escrow Funds"),  which $6,500,000 will be obtained
from  Besicorp's   general  corporate  funds  following  the  Spin-Off,   to  be
administered  under the terms of the Escrow Agreement.  The Escrow Fund does not
include the Merger Consideration for the Disputed Shares, which shall be paid by
Buyer and delivered to the Payment Agent along with the Merger Consideration for
the other Besicorp shareholders.  The Payment Agent, not the Escrow Agent, shall
hold the Merger  Consideration  for the Disputed Shares and this escrow does not
fund claims of Buyer.  See  "Business of the  Company--Legal  Proceedings."  The
Escrow Fund serves to fund claims for (A) indemnity  made by the Buyer  pursuant
to the Indemnification Agreement,  including any claims of Buyer with respect to
the Existing  Litigation and other matters to be prosecuted or defended by Newco
(the "Newco  Assumed  Matters")  arising from the failure of Newco to diligently
prosecute or defend such Newco Assumed Matters,  Buyer's out-of-pocket  expenses
(not to exceed  $40,000 per year)  incurred if it is represented by counsel with
respect to the Newco Assumed Matters ("Buyer  Monitoring Costs") and any payment
of fees and  expenses of the Payment  Agent  pursuant to the Plan of Merger (all
such claims, "Buyer Indemnity Claims");  (B) certain claims for tax refunds made
by Besicorp if the refunds are not received prior to March 31, 1999 ("Tax Return
Claims") and (C) costs and expenses relating to (i) Newco Assumed Matters;  (ii)
litigation  arising out of or relating to any such Newco Assumed Matters;  (iii)
indemnification  of claims against  Besicorp's  directors and officers (prior to
the Merger) for actions in their official capacity preceding the date of the


<PAGE>




Merger;  or (iv) in  connection  with matters  arising out of or relating to the
Merger or the Spin-Off (collectively "Litigation Costs").

                                       38

         The Escrow Agent is to disburse Escrow Funds upon request to the Buyer,
with respect to Buyer Indemnity  Claims,  Buyer  Monitoring  Costs or Tax Return
Claims,  and to Newco, with respect to Litigation Costs,  unless the other party
objects to such disbursement.  Newco may not object to the Tax Return Claims. If
a party  objects,  the  Escrow  Agent is not to  disburse  such  funds  until it
receives  (i) the joint  written  direction  of Newco and Buyer,  (ii) a written
instrument  representing  a final and  non-appealable  order with respect to the
disposition  of such amount issued by an arbitrator or (iii) a certified copy of
a final  and  non-appealable  judgment  of a  court  of  competent  jurisdiction
directing  the  disbursement  of such  funds  (collectively,  the  "Escrow  Fund
Determination  Procedure").  Notwithstanding  the  foregoing,  Newco  is  not to
unreasonably  withhold  its  consent to a request by Buyer for  payment of Buyer
Indemnity  Claims and  Acquisition is not to unreasonably  withhold  consent for
payment of Litigation Costs.

         All remaining  proceeds of the Escrow Fund, if any, will be released to
Newco at any time  following  the fifth  anniversary  of the date of the  Escrow
Agreement provided that all of the following conditions have occurred and notice
has been provided by Newco to the Escrow  Agent:  (a) no claims are then subject
to the Escrow Fund Determination  Procedure;  (b) in the reasonable  judgment of
Buyer,  no future  Buyer  Indemnity  Claims are  foreseeable;  and (c) all Newco
Assumed   Matters  have  been  finally  settled  through  either  (A)  a  final,
non-appealable  judgment  against the  Surviving  Corporation  and all Purchaser
Indemnitees; or (B) a settlement or other conclusion to the Newco Assumed Matter
that (x)  contains  a  release  from  all  liability  in favor of the  Surviving
Corporation  and  Purchaser  Indemnitees  without any further  obligation by the
Surviving  Corporation or Purchaser Indemnitees to make any payment or incur any
other  Liability  or  Obligation  with  respect  to such  matter,  (y)  does not
attribute by its terms  liability to the Surviving  Corporation or any Purchaser
Indemnitee  and (z) if the  scheduled  matter  is  litigation  or a  proceeding,
includes as a term thereof a full dismissal of the litigation or proceeding with
prejudice.  Newco and Buyer also agree they will meet no less than  annually for
the  purpose of  examining  the  amounts  set forth in the  Escrow  Fund and the
amounts of Buyer Indemnity  Claims and Litigation Costs expended from the Escrow
Fund,  for the purpose of  determining  whether the amount of the Escrow Fund is
more than sufficient to secure Buyer pursuant to the Indemnification Agreement.

         The Escrow Agreement  contains  additional  provisions  including those
regarding  investment  of and taxation on the Escrow Fund,  outlining the Escrow
Agent's  duties and  responsibilities,  limiting  the Escrow  Agent's  liability
except  in the case of its bad  faith,  willful  default  or  gross  negligence,
permitting  the Escrow  Agent to resign,  allowing the Escrow Agent to rely upon
notices it believes genuine and duly authorized without further verification and
limiting its  responsibilities  with  respect to interest  payable on the Escrow
Funds.

<PAGE>

SURVIVAL OF REPRESENTATIONS, WARRANTIES AND AGREEMENTS

         All representations, warranties and agreements set forth in the Plan of
Merger or in any  document  or  certificate  delivered  pursuant  thereto  shall
survive  the Merger for a period of five years  following  the  Effective  Date,
subject to the terms of the Indemnification Agreement.


EFFECT ON OPTIONS, WARRANTS AND RESTRICTED STOCK

         Prior to the Effective Date,  Besicorp will (a) cause each  outstanding
option to purchase  shares of Besicorp  Common  Stock (each,  a "Stock  Option")
granted under the Besicorp  Group Inc.  Amended and Restated 1993 Incentive Plan
(the "1993 Plan") or pursuant to any other Stock Option plan or agreement or any
restricted  agreement  entered into by Besicorp with any employee or director of
Besicorp or any of its affiliates, whether or not then vested or exercisable, to
become vested and  exercisable,  (b) cause each  outstanding  warrant  (each,  a
"Warrant") to purchase Besicorp Common Stock to become exercisable to the extent
not  currently  exercisable,  and (c) take such action as is  necessary to cause
each  holder of a Stock  Option or Warrant  to  exercise  such  Stock  Option or
Warrant in full including paying in cash the exercise price (it being understood
that neither  Besicorp nor any Remaining  Subsidiary will directly or indirectly
provide or guarantee any financing or loan  arrangements)  so that there are not
outstanding Stock Options or Warrants at the Effective Date.


FEES AND EXPENSES

         The Plan of Merger provides generally that whether or not the Merger is
consummated,  all costs and  expenses  incurred in  connection  with the Plan of
Merger  and the  transactions  contemplated  thereby  shall be paid by the party
incurring such expenses, except as described under "Termination."

                                       39
<PAGE>


                    UNAUDITED PRO FORMA FINANCIAL INFORMATION

         The  Unaudited  Pro Forma  Financial  Information  set  forth  below is
intended to provide  Besicorp's  shareholders  with a clearer  understanding  of
Besicorp as it will exist  immediately  prior to the  consummation of the Merger
and, consequently,  what Acquisition shall obtain pursuant to the Plan of Merger
in  exchange  for  its  payment  of  the  Merger  Consideration.   As  a  result
shareholders  will be better equipped to make an informed decision as to whether
or not to vote for the adoption of the Plan of Merger.

         The  following  Unaudited  Pro  Forma  Consolidated  Balance  Sheet  of
Besicorp  Group Inc.  as of  December  31,  1998,  and the  Unaudited  Pro Forma
Consolidated  Statements of Operations for Fiscal 1998 and the nine months ended
December  31, 1998 have been  prepared to reflect the effects on the  historical
results of Besicorp Group Inc. of (i) the following  transactions  in connection
with the Spin-Off:  (a) the repayment of substantially all of Newco's debt other
than  the  SunWize  Indebtedness  by  Besicorp  prior to the  Spin-Off,  (b) the
transfer  to Newco of  substantially  all of the assets and  liabilities  of the
Distributed  Businesses  (including the interests in the Partnerships that owned
the Power Plants) thereafter, (c) the distribution of the shares of Newco Common
Stock to the Entitled  Holders,  and (d) the transfer to Newco of $1.5  million,
the adjustments  for which are included under the column  entitled  "Distributed
Business";  and (ii) the following other  transactions that either have occurred
or will occur prior to the consummation of the Merger: (a) Besicorp's leasing of
the Corporate  Headquarters  to Newco;  (b) the estimated  proceeds  received by
Besicorp  from the sales of the Power  Plants;  (c)  Besicorp's  receipt of cash
reserves  from the  Partnerships;  and (d) the  contribution  of $6.5 million by
Besicorp  to the  Escrow  Fund  in  connection  with  the  Plan of  Merger,  the
adjustments  for which  are  included  under  the  column  entitled  "Pro  Forma
Adjustments".  Such  adjustments  reflect the fact that  immediately  before the
consummation  of the Merger  Besicorp will no longer have interests in the Power
Plants,  will no longer be  participating  in the  operation  and  management of
independent  domestic and foreign power plant  projects,  and will no longer own
the  Continuing  Businesses.  In  addition,  Besicorp  will have  completed  the
Spin-Off,  including  the  transfer  of  $1.5  million  in cash  to  Newco,  and
contributed $6.5 million to the Escrow Fund.  Therefore,  immediately before the
Spin-Off  Besicorp will own the Retained  Assets and the Retained  Subsidiaries,
and remain liable for the Permitted Liabilities.

         The  Escrow  Fund  serves,  among  other  things,  to fund  claims  for
indemnity made by the Buyer pursuant to the  Indemnification  Agreement.  To the
extent  that the  Escrow  Fund is  insufficient  to fund such  claims,  Newco is
obligated to indemnify Buyer directly pursuant to the Indemnification Agreement.
If any proceeds remain in the Escrow Fund following the fifth anniversary of the
date of the Escrow Agreement, they shall be released to Newco when conditions to
the release have been satisfied. See "Plan of the Merger -- Escrow Agreement."

         The Merger will be consummated  pursuant to the Plan of Merger that was
entered  into by  Besicorp,  Acquisition,  and  Merger  Sub.  The Plan of Merger
provides that Merger Sub will be

<PAGE>

merged with and into Besicorp, with Besicorp being the surviving corporation and
wholly  owned  by  Acquisition.   If  the  Merger  is  consummated,   Besicorp's
shareholders  will be  entitled  to  receive  $34.50  in cash for each  share of
Besicorp Common Stock,  subject to upward  adjustment if the Base Amount exceeds
$105,275,000.  The $34.50 per share was based on 3,051,435 shares (the number of
shares of Besicorp Common Stock on a fully diluted basis (which is assumed to be
the number of shares  outstanding as of the Effective  Date)) being  outstanding
and is not subject to adjustment  if there are in fact fewer shares  outstanding
as of the  Effective  Date.  If the Closing had  occurred on February  25, 1999,
Besicorp  estimates the upward adjustment would have been $2.59 per share. It is
anticipated  that if there is any upward  adjustment,  such  adjustment will not
exceed approximately $4.00 per share. There will not be a downward adjustment to
the Merger Consideration;  however, no assurance can be given that there will be
any upward  adjustment  to the Merger  Consideration.  See "Summary - The Merger
Consideration"  and "Plan of Merger Merger  Consideration"  for a description of
the manner in which the amount to be paid to Besicorp's  shareholders is subject
to  upward  adjustment.  The  aggregate  amount  of the  payment  to be  made by
Acquisition  pursuant  to the Plan of Merger  equals  the  Merger  Consideration
multiplied  by the  number  of  shares  of  Besicorp  Common  Stock  outstanding
immediately  prior to the  Effective  Date.  This  aggregate  amount  cannot  be
determined  at  present.  However,  assuming  that  there are  3,051,435  shares
outstanding,  this amount  shall be no less than  $105,275,000  and in the above
example  would amount to  $113,177,724.  The  aggregate  amount is not likely to
exceed  $117  million.  The  consummation  of  the  Merger  is  subject  to  the
satisfaction  (or waiver) of various  conditions,  including  the  shareholders'
adopting the Plan of Merger,  the occurrence of the Spin- Off,  confirmation  of
Besicorp and Buyer with respect to the calculation of the Base Amount, such Base
Amount not being less than  $105,275,000  and Merger Sub's  having  received the
Financing. See "Plan of Merger -- Conditions to the Merger." No assurance can be
given that such transactions will be consummated.

                                       40

         The Unaudited Pro Forma Consolidated Balance Sheet has been prepared as
if the  transactions  occurred on December 31,  1998;  the  Unaudited  Pro Forma
Consolidated  Statements of Operations have been prepared as if the transactions
occurred on April 1, 1997. The pro forma  financial  information set forth below
is unaudited and not  necessarily  indicative of the results that would actually
have occurred if the  transactions had been consummated as of December 31, 1998,
or April 1, 1997, or the results which may be obtained in the future.

         The pro forma  adjustments,  as described in the Notes to the Unaudited
Pro  Forma  Consolidated  Balance  Sheet and  Notes to the  Unaudited  Pro Forma
Consolidated  Statements of Operations  are based on available  information  and
upon certain assumptions that management believes are reasonable.  The Unaudited
Pro  Forma  Financial  Information  should  be  read  in  conjunction  with  the
historical  financial  statements of Besicorp Group Inc.,  including the related
notes thereto contained herein.

                                       41

<PAGE>



<TABLE>
<CAPTION>
<S>

                      BESICORP GROUP INC. AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET


                                                        <C>             <C>                 <C>               <C>            
                                                                            December 31, 1998
                                                        ________________________________________________________________
                                                                       Distributed         Pro Forma
                       ASSETS                           Historical      Businesses        Adjustments         Pro Forma
Current Assets:
  Cash                                                $ 110,439,930   $ (96,133) (1)     $ (1,500,000) (2)  $ 123,752,000
                                                                                           (2,000,000) (3)
                                                                                              488,039  (4)
                                                                                           (6,500,000) (7)
                                                                                           (2,000,000) (5)
                                                                                            2,000,000  (6)
                                                                                             (120,853)(12)
  Securities                                            23,041,017             -                    -         23,041,017            
  Trade accounts receivable                                603,401     (599,850) (1)                -              3,551
  Due from affiliates                                       64,223      (64,223) (1)                -                  -
  Current portion of long-term notes receivable:
    Others                                                 127,919     (127,919) (1)                -                  -
  Inventories                                            1,166,673   (1,166,673) (1)                -                  -
  Other current assets                                     381,584     (146,859) (1)         (141,000)(12)        93,725
                                                          --------                           --------             ------
     Total current assets                              135,824,747   (2,201,657)           (9,773,814)       123,849,276
Net Property, Plant and Equipment                        1,964,878     (932,076) (1)                -          1,032,802 (10)
Other Assets                                             5,259,201     (158,854) (1)       (2,000,000)(6)      7,134,200 ( 7)
                                                                 -   (2,466,147) (1)        6,500,000 (7)              -
                                                        -----------   ----------                    -
     TOTAL ASSETS                                    $ 143,048,826  $(5,758,734)         $ (5,273,814)     $ 132,016,278
                                                      ============= ============           ===========     =============

        LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                $ 1,319,611  $(1,271,922) (1)     $   (44,076) (4)        $ 3,613
  Current portion of long-term debt                         11,700      (11,700) (1)               -                   -
  Current portion of accrued reserve and warranty expense  140,305     (140,305) (1)               -                   -
  Taxes other than income                                  114,541     (100,122) (1)               -              14,419
  Income taxes payable                                  47,947,538            -             (800,000) (3)     45,285,908
                                                                                            (104,741)(12)
                                                                                            (800,000) (5)
                                                                                            (956,889  (3)             
                                                        ----------    ----------             --------         ---------   
     Total Current Liabilities                          49,533,695   (1,524,049)          (2,705,706)        45,303,940

Long-term Accrued Reserve and Warranty Expense             167,934     (167,934) (1)               -                 -
Long-term Debt                                             123,608     (123,608) (1)               -                 -
                                                          --------     ---------           ----------       ----------
     Total Liabilities                                  49,825,237   (1,815,591)          (2,705,706)       45,303,940
                                                       -----------   -----------           ----------       ----------

Shareholders' Equity
  Common stock                                             323,495            -                    -           323,495
  Additional paid-in capital                             5,565,352            -            1,631,616  (4)    7,196,968
  Retained earnings                                     88,948,053   (3,943,143) (1)      (1,200,000) (3)   80,233,690
                                                                                          (1,500,000) (2)             
                                                                                            (157,112)(12)            
                                                                                            (714,108  (4)             
                                                        ------------          --             --------                 
                                                         94,836,900  (3,943,143)          (3,139,604)       87,754,153
  Less: treasury stock at cost                           (1,613,311)          -              571,496 (4)    (1,041,815)
                                                        ------------  ----------            ---------       -----------
     Total Shareholders' Equity                          93,223,589  (3,943,143)          (2,568,108)       86,712,338
                                                        ------------ -----------          -----------      -----------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY       $ 143,048,826 $(5,758,734)      $   (5,273,814)   $  132,016,278
                                                       ============== ==========          ============    =============
                                       42
</TABLE>



<TABLE>
<CAPTION>
<S>  

Besicorp Group Inc. and Subsidiaries
Unaudited  Pro Forma Consolidated Statement of Operations
                                        
                                                    <C>               <C>                      <C>                                

                                                              Nine Months Ended December 31, 1998
                                                  _______________________________________________________________
                                                                       Distributed              Nonrecurring          
                                                    Historical         Businesses               Operations               
Revenues:
  Product sales                                   $  3,273,495     $   (3,273,495) (8)       $            -                     
  Development and management fees                    2,043,334                  -                (2,043,334) (9)                    
  Other revenues                                       417,419           (406,841) (8)              (10,578) (9)                   
  Income from partnerships                         138,938,314                  -              (138,938,314) (9)                    
  Interest and other investment income               5,212,956            (18,404) (8)                    -                         
  Other income                                               -                  -                         -                         
                                                             -                  -                         -                   
                                                   -----------          ---------              -----------                   
     Total Revenues                                149,885,518         (3,698,740)            (140,992,226)                  
                                                   -----------          ---------            -------------                  

Costs and Expenses:
  Cost of product sales                              3,121,707         (3,144,571) (8)              22,864  (9)                     
  Selling, general and administrative expenses       8,820,244         (6,963,875) (8)          (1,818,869) (9)                     
  Interest expense                                     133,336            (93,685) (8)             (39,651) (9)                    
  Other expense                                          8,832             (8,832) (8)                   -                          
                                                    ----------          ---------              -----------                          
     Total Costs and Expenses                       12,084,119        (10,210,963)              (1,835,656)                        
                                                    ----------         ----------              -----------                        

Income Before Income Taxes                         137,801,399          6,512,223 (8)        (139,156,570)                  

Provision for Income Taxes                          48,238,087          2,209,000 (8)         (48,384,254) (9)             
                                                   -----------          ---------              ------------                   
Net Income                                        $ 89,563,312        $ 4,303,223           $ (90,772,316)                 
                                                    ==========        ===========             =============                

Fully Diluted Income  Per Common
 Share                                                 $ 29.52                                          
                                                    ==========
Diluted Weighted Average Shares
Outstanding                                          3,034,150                                                           
                                                    ==========

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
<S>  

Besicorp Group Inc. and Subsidiaries
Unaudited  Pro Forma Consolidated Statement of Operations

                                                  <C>                      <C>

                                                  Nine Months Ended December 31, 1998
                                                  __________________________________
                                                  Pro Forma income
                                                  Adjustments             Pro Forma
Revenues:
  Product sales                                   $          -                  $ -
  Development and management fees                            -                    -
  Other revenues                                             -                    -
  Income from partnerships                                   -                    -
  Interest and other investment income                       -            5,194,552
  Other income                                               -
                                                       101,700   (10)       101,700
                                                      --------            ---------
     Total Revenues                                    101,700            5,296,252
                                                      --------            ---------

Costs and Expenses:
  Cost of product sales                                     -                    -
  Selling, general and administrative expenses              -               37,500
  Interest expense                                          -                    -
  Other expense                                             -                    -
                                                    ---------                    -
     Total Costs and Expenses                               -               37,500
                                                   ----------           ----------

Income Before Income Taxes                            101,700            5,258,752

Provision for Income Taxes                             40,680   (10)     2,103,513
                                                      -------            ---------
Net Income                                           $ 61,020          $ 3,155,239
                                                    =========          ===========

Fully Diluted Income  Per Common
 Share                                                                      $ 1.03 (11)
                                                   
Diluted Weighted Average Shares
Outstanding                                                              3,051,435 (11)
                                                   
                                       43
</TABLE>
                                      



<PAGE>

<TABLE>
<CAPTION>
<S>

Besicorp Group Inc. and Subsidiaries
Unaudited  Pro Forma Consolidated Statement of Operations
                    
                                        <C>            <C>                   <C>              <C>                  <C>            

                                                                      Year ended March 31, 1998
                                        _____________________________________________________________________________________
                                                        Distributed        Nonrecurring     Pro Forma Income
                                        Historical      Businesses         Operations        Adjustments          Pro Forma
Revenues:
  Product sales                        $ 3,838,351     $(3,838,351) (8)   $        -        $         -                $ -
  Development and management fees        2,504,601               -         (2,504,601) (9)            -                  -
  Other revenues                           436,689        (426,154) (8)       (10,535) (9)            -                  -
  Income from partnerships              10,058,849               -        (10,058,849) (9)            -                  -
  Interest and other investment income     175,766         (35,482) (8)             -                 -            140,284
  Other income                                   -          (5,566) (8)         5,566  (9)       135,600  (10)     135,600
                                        ----------       -----------           ------           --------           -------
     Total Revenues                     17,014,256       (4,305,553)      (12,568,419)           135,600           275,884
                                       -----------       -----------      ------------          --------           -------

Costs and Expenses:
  Cost of product sales                  3,899,967       (3,932,301) (8)      32,334  (9)             -                  -
  Selling, general and administrative    9,560,590       (8,536,780) (8)    (973,810) (9)             -             50,000
  Interest expense                         513,765         (451,178) (8)     (62,587) (9)             -                  -
  Other expense                          2,513,548       (2,508,214) (8)      (5,334) (9)             -                  -
                                        ----------       -----------          -------           -------           --------
     Total Costs and Expenses           16,487,870      (15,428,473)      (1,009,397)                 -             50,000
                                       -----------      ------------      -----------           -------           --------

Income Before Income Taxes                 526,386       11,122,920      (11,559,022)           135,600            225,884

Provision for Income Taxes                 331,000        3,765,900   (8) (4,040,800) (9)        54,240  (10)      110,340
                                          --------       ----------       -----------           -------            -------

Net Income                              $ 195,386       $ 7,357,020     $ (7,518,222)          $ 81,360          $ 115,544
                                       ==========      ============     =============          =========         =========

Diluted Income  Per Common
 Share                                    $ 0.06                                                                    $ 0.04  (11)
                                         =======                                                                   =======

Diluted Weighted Average Shares
Outstanding                            3,009,761                                                                 3,051,435 (11)
                                       =========                                                                 =========
  
                                       44
</TABLE>
                                   

<PAGE>

                      BESICORP GROUP INC. AND SUBSIDIARIES
                          NOTES TO UNAUDITED PRO FORMA
                        CONSOLIDATED FINANCIAL STATEMENTS


   (1)Amounts shown under the column  "Distributed  Businesses" on the unaudited
      pro forma  consolidated  balance sheet represent the assets,  liabilities,
      and  equity  of  the  photovoltaic  and  independent   power   development
      businesses  of  Besicorp  that are to be  spun-off  prior to the Merger to
      Newco.

   (2)Besicorp intends to contribute $1.5 million to Newco pursuant to the 
      Spin-Off.

   (3)To reflect  the  payment  of $2  million  of bonuses to certain  executive
      officers of  Besicorp,  the bonuses  will be paid by Besicorp  immediately
      prior to the Merger and will be recorded in the financial  statements  for
      the fourth quarter of Fiscal 1999 as follows:

                     Reduction of cash                   $ 2,000,000
                     Tax effect of payment at 40%        $   800,000
                                                           _________ 
                     Reduction of retained earnings      $ 1,200,000
                                                           =========

   (4)To reflect (i) the  issuance  of shares of common  stock which were issued
      upon the  exercise  of  options  and  warrants  on January 5, 1999 and the
      release  of  restrictions  on certain of the shares so issued and (ii) the
      release of  restrictions  on the shares of Besicorp common stock that were
      outstanding  at  the  time  of  the  release  of  the  restrictions.   The
      restrictions on shares were released on January 1, 1999, at which time the
      Besicorp  common  stock had a fair market  value of  $30.375,  the closing
      price on December 31, 1998, the last trading date prior to January 1, 1999
      (see  "Factors to be  Considered  - Interests  of  Executive  Officers and
      Directors in the Merger").  All transactions  were reflected as of January
      1, 1999 (the day the restrictions were released)  although the actual date
      of exercise of the  options and  warrants  was January 5, 1999 since there
      was only an immaterial change in market value. The issuance of shares upon
      exercise  and  the  release  of  restrictions  were  accounted  for  under
      provisions  of APB  Opinion  25 and  will be  reflected  in the  financial
      statements for the fourth quarter of Fiscal 1999 as follows:

                   Compensation expense for difference in market value
                         and exercise price                         $ 1,190,180
                   Less tax effect at 40%                           $   476,072
                                                                      _________
                   Reduction of retained earnings                   $   714,108
                                                                      =========
                   Treasury stock value of shares issued            $   571,496
                                                                      =========
                   Cash received upon exercise                      $   488,039
                                                                      =========
                   Reduction of historical deferred compensation
                          for compensation recognized               $    44,076
                                                                      =========
                   Reduction of taxes payable for compensation
                          expense above                             $   476,072
                   Reduction of taxes payable for additional
                          compensation for tax purposes not book
                          deduction ($1,202,043 at 40%)             $   480,817
                                                                      _________
                                                                    $   956,889
                                                                      =========
                   Addition to additional paid-in capital for fair
                          value of treasury stock issued            $ 1,150,799
                   Tax benefit of tax deductible compensation above $   480,817
                                                                      _________
                                                                    $ 1,631,616
                                                                      =========
<PAGE>

     After exercise of all options and release of restrictions recorded above, 
      Besicorp will have 3,051,435 shares outstanding upon which $34.50  will be
      paid upon consummation of the Merger for a total consideration of
      $105,274,500 before any upward adjustments.

      This adjustment was not reflected on the pro forma statement of operations
      because it is non-recurring and does not have an on-going effect on 
      operations.

   (5)Payment by Besicorp of $2 million of costs  relating to the Merger and the
      transactions contemplated thereby.

                                       45

   (6)Receipt of $2  million  from  partnerships  upon  release  of  partnership
      reserve funds. As a result, $2 million of reserves continues to be held by
      the partnerships.  If any funds are released by the partnerships to 
      Besicorp prior to the Merger, such funds will be included in the assets
      to be acquired by the Buyer, and the amount of such released funds will be
      included in the calculation of the Base Amount and increase the Merger
      Consideration.  The investment in partnerships to be distributed to Newco
      will be reduced accordingly.  If any funds are released after the Merger,
      they will be distributed to Newco.

   (7)Reflects the reclassification of $6.5 million Escrow Fund from cash to 
      other assets. The Plan of  Merger provides  for an  Escrow  Fund to  cover
      contingent liabilities primarily resulting from the legal proceedings in 
      which Besicorp is involved and future litigation costs, which along with 
      the $634,200 of Besicorp deferred taxes, represents the balance in other 
      assets on the pro forma balance sheet.  See "Business-Legal Proceedings".
      The amount of the Escrow Fund was determined by negotiations by the 
      parties to the Plan of Merger.  In accordance with the escrow agreement,
      any unexpended portion of the $6.5 million Escrow Fund is to be paid to 
      Newco  after the expiration of five years and the satisfaction of the 
      conditions to the release of such funds to Newco.  See "Plan of Merger -
      Escrow Agreement." If the $6.5 million Escrow Fund is insufficient to 
      satisfy such liabilities and costs, Newco will be directly liable for any
      indemnified costs incurred in excess of such $6.5 million Escrow Fund.


   (8)Amounts shown under the column  "Distributed  Businesses" on the unaudited
      pro forma consolidated  statements of operations for the nine months ended
      December 31, 1998 and the year ended March 31, 1998  represent the results
      of operations of the distributed businesses that will be spun-off prior to
      the  Merger  that are  included  in the  historical  Besicorp  results  of
      operations.
 
                                      -70-
<PAGE>    

   (9)Amounts shown under the column "Non-recurring Operations" on the unaudited
      pro forma consolidated  statements of operations for the nine months ended
      December  31,  1998  and the year  ended  March  31,  1998  represent  the
      historical  operations  of Besicorp  that were related to the  partnership
      operations being retained by Besicorp that are no longer operational as
      a result of the  conclusion  of the sale of the power  plants owned by the
      partnerships.

  (10)Pro forma adjustments reflect the straight-line  rental income of $101,700
      and  $135,600  for the nine months  ended  December  31, 1998 and the year
      ended March 31, 1998,  respectively,  net of income taxes at 40%. The PlaN
      of Meger contemplates that the Surviving Corporation is to retain the 
      Corporate Headquarters which it will lease to Newco, which is represented
      by the $1,032,802 of net property, plant and equipment in the pro forma 
      balance sheet. Rentals under the five year lease will be $8,500 per month
      for the first 18 months and, thereafter, $12,500 per month.  Newco will 
      have the option to purchase the premises at any time after the twelfth 
      month of the lease term and prior to the eighteenth month of the lease
      term at a cash purchase price equal to $450,000.  The Surviving 
      Corporation will have the option to require Newco to purchase the premises
      at any time after the thirty-sixth month of the lease term at a cash 
      purchase price equal to $400,000.  The lease will be accounted for as an 
      operating lease on Newco's books.

  (11)Pro forma income per share is based on 3,051,435 shares, the fully diluted
      number of shares of Besicorp  Common Stock prior to the merger  (i.e.  pro
      forma income per share  assumes  that prior to the merger all  outstanding
      options and warrants will be exercised).

  (12)To  reflect  payment  to be made to  Michael  Zinn subsequent to December 
      31, 1998 to  reimburse  him for payments  previously  made by him to 
      reimburse  the Company for legal fees and other expenses, and to reflect 
      settlement of the net amount due to the Company from Michael Zinn as 
      follows:

                     Amounts due from Michael Zinn as of 12/31        $ 141,000
                             Net Payment made as reimbursement        $ 120,853
                                                                        _______
                                    Total Expenses                    $ 261,853
                                    Tax effect at 40%                 $ 104,741
                                                                        _______
                                    Reduction of Retained Earnings    $ 157,112
                                                                        ======= 

     This adjustment was not reflected on the pro forma statement of operations
     because it is non-recurring and does not have an on-going effect on 
     operations. See Note 11 of Notes to Besicorp's Consolidated Financial 
     Statements and "Management's Discussion and Analysis or Plan of 
     Operations."  
                                       46
<PAGE>


                             BUSINESS OF THE COMPANY

Background

         Besicorp was organized as a corporation  under the laws of the State of
New York in July 1976.  Historically,  Besicorp  has been engaged in two general
lines of business - the  development of and  participation  in the operation and
management of independent  domestic and foreign power plant projects (the "Power
Plant  Activities") and the development,  assembly,  manufacture,  marketing and
resale of solar energy  products and systems  ("Solar Energy  Activities").  The
Power Plant  Activities  generally  have  focused on the  development,  with the
assistance of partners,  of power plants that generate electric power.  However,
as a result of the MRA, the Power Purchase  Agreements of the Partnerships  were
terminated effective June 30, 1998 and the Partnerships sold the Power Plants in
the third quarter of the year ending March 31, 1999 ("Fiscal 1999"). As a result
Besicorp no longer has any interest in any operational  power plants (other than
as a holder of Niagara Mohawk Common Stock).  Instead,  Besicorp is focusing its
Power Plant Activities on the development of independent power plants. The Solar
Energy  Activities  historically  focused  on solar  energy  products.  However,
Besicorp  discontinued  the sale of solar  thermal and heat  transfer  products,
effective  March 31, 1998, and therefore  Besicorp is not, on an on-going basis,
in the business of selling solar thermal and heat transfer  products.  Currently
the  Solar  Energy   Activities  focus  on  the  development,   manufacture  and
installation  of photovoltaic  devices and systems (i.e.,  products that convert
light directly into electric power).

Power Plant Activities

Discontinued Operations and Recent Developments

         Until recently  Besicorp held  interests in five  completed  gas-fired,
operational  cogeneration plants (the "Power Plants").  Revenues and income from
the Power Plant Activities  historically were generated through development fees
and the  operations  and  management of the Power Plants,  including the sale of
electrical  power and capacity by the Power Plants to Niagara Mohawk pursuant to
the Power Purchase Agreements and the Partnership  Interests.  During the fiscal
years ended March 31, 1998 and 1997, in the  aggregate,  all of  Besicorp's  net
income  and at least  70% of its  total  revenues  were  derived  from the Power
Purchase Agreements and the operations and management of five Power Plants which
supplied  power and capacity to Niagara  Mohawk  pursuant to the Power  Purchase
Agreements.

         Pursuant to the terms of the MRA, the Power  Purchase  Agreements  were
terminated.  A total of 323  megawatts of capacity  and energy were  provided to
Niagara Mohawk pursuant to the Power Purchase Agreements. As a result of the MRA
and  related   transactions,   and  the  current   operations   of  the  project
partnerships,  Besicorp  received through December 31, 1998 (i) 4,615,770 shares
of Niagara  Mohawk Common Stock and (ii) net cash of  approximately  $70 million
(including Besicorp's share,  aggregating  approximately $11 million, of the net
proceeds


<PAGE>


from  the  sale  of  the  Power Plants) of which  as of  December  31, 1998,  
approximately  $4 million  remained reserved at the partnership level primarily
in regard to ongoing  obligations of the projects.  The closing price of the 
Niagara  Mohawk Common Stock on June 30, 1998 was $14.94 per share for an 
aggregate value of  approximately  $69 million. During the three and nine months
ended  December 31,  1998,  Besicorp  recorded income,  which is non-recurring, 
of $2,233,382 and $138,938,314,  respectively, predominantly  as a result of the
MRA and, to a minimal  extent,  the  operating results of the  Partnerships. 
These amounts give effect to write-downs,  net to Besicorp of approximately $84
million, recorded to reflect the proceeds received from the sale of the Beaver
Falls and  Syracuse  Power  Plants.  With respect to three  Partnerships  which
held leasehold  interests in three Power Plants,  the income  amounts  reflect
the  expensing  of  all  costs   associated  with  the termination of those
long-term leases reduced by the proceeds  received upon the disposition  of the 
facilities.  Besicorp's  share  of the  cost  of the  lease terminations  was 
approximately  $77 million.  Since the Power Plant sales were consummated by the
end of calendar  1998,  Besicorp  does not expect that there will be further
significant adjustments to the recorded income.

         As a  result  of  the  MRA,  Niagara  Mohawk  ceased  to  purchase  the
electrical   capacity   generated  by  the  Power  Plants.   Consequently,   the
Partnerships  sold all five of these  Power  Plants in  December  1998 for which
Besicorp will receive net proceeds of approximately $11 million. In addition, as
a result of a  bankruptcy  settlement,  Besicorp no longer has any interest in a
sixth gas- fired  cogeneration  plant that was not  operational.  As a result of
these sales, Besicorp is not currently involved,  directly or indirectly, in the
operation and management of any operating power plants.
                        
                                       47
     
The six power plants are described below.
         
<TABLE>
<CAPTION>
<S>  
                                           <C>                           <C>                        <C>
                                                                         Besicorp's Former
                                                                           Ownership
Name of Facility or Project                Location                         Interest              Status
- ---------------------------                --------                       ----------------        ------

Carthage Cogeneration Facility             Carthage, NY                        50%                 (1)
(58 megawatts)

South Glens Falls Cogeneration             South Glen Falls,                   50%                 (1)
Facility                                   NY
(58 megawatts)

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
<S>
                                           <C>                            <C>                           
                                                                         Besicorp's Former
                                                                           Ownerhip
Name of Facility or Project                Location                        Interest                 Status
- ---------------------------                --------                        ---------------          ------
 
                                                                        
Natural Dam Cogeneration                   Gouverneur,                         50%                   (1)
Facility                                   NY
(49 megawatts)

Syracuse Cogeneration Facility             Solvay, NY                         35.715%                (1)
(79 megawatts)

Beaver Falls Cogeneration                  Beaver Falls, NY                   50.2%                  (1)
Facility
(79 megawatts)

Allegany Cogeneration Facility             Rossberg, NY                        50%                   (2)
(55 megawatts)

</TABLE>


(1)      Sold.

(2)      The  Partnership  that owns this plant filed for bankruptcy in November
         1995.  As part of a  settlement  of  litigation  involving  this plant,
         Besicorp has relinquished all its interests therein.

Current Operations

         Besicorp,   in  conjunction   with  one  or  more  partners,   develops
independent power projects.  Besicorp generally holds its ownership interests in
the form of partnership interests,  through special-purpose  entities.  Usually,
financing for these entities is secured solely by their respective assets.

         At present,  Besicorp has an interest in a development project to build
a coal fired  power plant near the  village of  Krishnapatnam  located 120 miles
north of Chennai (Madras) on India's eastern coast. BBI Power Inc. ("BBI"), the
project company developing the power plant near  Krishnapatnam,  is 50% owned by
Besicorp and 50% owned by Chesapeake Power Investments Co. However, it is likely
that,  due to the size of the project and the amount of debt and equity  capital
necessary  to  be  raised,   Besicorp's   ownership  interest  will  be  reduced
substantially as the

<PAGE>

result of the participation of equity investors.  Capital construction costs are
currently  estimated to be approximately $700 million.  Approval of an agency of
the Indian  government is also required before the project can proceed.  The May
1998  nuclear  tests  conducted  by India have  resulted  in the  imposition  of
economic sanctions by the United States,  though such sanctions have been waived
through  October 1999. The ability to obtain project  financing may be adversely
affected by these sanctions. Even if such sanctions are eliminated or the waiver
thereof is extended indefinitely,  no assurance can be given that financing will
be obtained,  that the project will be completed,  or, if it is completed,  that
the project will prove profitable.

         Besicorp is always  considering new power projects,  both  domestically
and  internationally,  and with entities that have served as Besicorp's partners
in past development  projects and with entities that have never been partners of
Besicorp  in  any  of  its  projects.  As of  the  date  hereof,  such  possible
initiatives  are  being  discussed  with  several  companies  and  Besicorp  and
prospective  partners  had entered into letters of intent with respect to trying
to develop  initiatives  in Brazil and Mexico.  Besicorp  entered  into a Master
Project  Agreement  with MPR  Associates  Inc.  which calls for equal sharing in
development fees and ownership  interest in all projects  developed in Brazil by
such  parties.  No assurance  can be given that any such letter of intent or the
Master Project Agreement will result in the development of any projects, or that
if any projects are developed, they will prove profitable.

         Besicorp anticipates that projects would be developed with partners and
Besicorp  would  hold  its  ownership  interests,   primarily  in  the  form  of
partnership interests,  through special-purpose  entities formed to be the legal
owners of the  projects.  Interests  in  projects  may also be  acquired  during
various stages of their  development.  Projects are expected to generate  income
from the operation of the facilities;  however, in early years of operation, the
partnership may incur  significant book losses,  and partners will not recognize
income  until  such  time  as  the  operating  income  of the  projects  exceeds
accumulated losses.

                                       48
  
       The developers  prepare  financial models of the project,  document the
project  and  arrange  appropriate  development  capital  and  construction  and
long-term   financing.   In  addition,   developers   negotiate  power  purchase
agreements, permitting arrangements,  engineering and construction contracts and
financial participation and risk sharing agreements.

         Construction,  operation,  engineering,  and  design of a  project  are
contracted to third parties.  When  development is substantially  complete,  the
projects  typically  obtain  construction   financing  which  is  replaced  with
long-term debt and/or equity  financing when the  construction is completed.  To
the maximum extent possible, financing is arranged on a limited- recourse basis,
so that  repayment  is  limited  to the  revenues  generated  by the  particular
project(s) being financed. Except to the extent that a developer provides bridge
or other financing to a project,  the debt of the partnership is  collateralized
solely by the assets of the project(s),  without  guarantees of repayment by the
developer.

<PAGE>

         Besicorp would expect to earn development fees by taking an active role
in the early stage  development of each project.  Development fees are generally
paid from the proceeds of the project loans and are  capitalized  as part of the
cost of the project. The amounts and timing of such payments of development fees
are subject to  negotiations  with the parties to the  transaction and represent
fees for services  provided to the project.  Other potential sources of revenues
and cash  flows  are  income  and  distributions  from  project  operations  and
management fees for coordinating and overseeing  partnership  activities  during
the construction and operating phases of the projects. There can be no assurance
that Besicorp will develop any power  projects or that it will earn  development
fees on new project opportunities.

Foreign Regulatory Compliance and Other Risks of International Operations

         As a result  of a  decline  in  opportunity  in the  independent  power
industry in the United  States,  Besicorp's  present  strategy  is to  emphasize
foreign  project  development  (though  Besicorp  intends to pursue  appropriate
domestic  projects  as and when they  become  available).  Besicorp's  business,
therefore,  is  subject  to the  risks of  international  operations,  including
compliance with and unexpected changes in foreign regulatory requirements, trade
barriers,   currency  control  regulations,   fluctuations  in  exchange  rates,
political   instability,   the  potential  for  expropriation,   local  economic
conditions, and difficulties in staffing and managing foreign operations.

         Projects   overseas   require   considerable   capital.   Funding   for
international  projects may be obtained  from  various  sources,  including  the
private sector (both domestic and  international),  government  sponsors,  e.g.,
United  States  Trade  and   Development   Agency,   United  States  Agency  for
International  Development,  the  Export-Import  Bank of the United States,  the
Overseas Private  Investment  Corporation and commercial  banks.  Obtaining such
funding  often is more  time  consuming  than  obtaining  funding  for  domestic
projects.  There  can be no  assurance  that  Besicorp  will be  able to  secure
sufficient funding in connection with any international development project. Nor
can there be any assurance  that  Besicorp  will be successful in  international
project  development.   Besicorp  has  never  consummated  a  financing  for  an
international project development.


Solar Energy Activities

Current Operations

         Systems that convert  sunlight  directly  into  electricity  are called
photovoltaic  systems.  The fundamental  element of a photovoltaic system is the
semiconductor  device, or cell, which generates a variable electric current that
is directly  proportionate  to the quantity of sunlight energy  absorbed.  Solar
cells are  electrically  interconnected  to form a module unit in which the cell
groupings are formatted to achieve desired electrical power specifications, such
as voltage and current. The solar module is the power-generating  component of a
complete photovoltaic

                                       49
<PAGE>


system.  Complete  systems consist of one or more solar modules;  controllers to
monitor,  regulate  and  control the  electric  output;  and,  in most  systems,
batteries  to store the energy  generated  by the solar  modules.  Occasionally,
backup generators or invertors, which convert DC electric power to AC power, are
included as integral components of a system.

         The market for photovoltaic  products and systems is primarily directed
towards  those  electric  power  applications  where access to utility  power is
relatively expensive, inconvenient or not available. Electric power systems that
use photovoltaic  technology  include  communications  systems (e.g.,  satellite
earth  stations,  microwave relay stations,  roadside  emergency  telephones and
cellular  network  repeater  stations),  power  systems for remote  areas (e.g.,
forests and parks and rural areas) and remote  monitoring  systems that are used
in production,  consumption and the collection of scientific data (e.g., monitor
remote gas pipelines and weather stations).

         Besicorp  develops,  assembles,  markets and  distributes  photovoltaic
modules,  power  systems and  related  products  for a variety of  applications.
Besicorp has developed  solar power supply  products for the portable  computer,
wireless electronics and telecommunications  industries, solar power accessories
for  motor  vehicles,  electric  boats  and  telemetry,  as  well  as a  polymer
encapsulation   production  processes  for  photovoltaic  modules  that  can  be
integrated  into other products for consumer,  commercial and industrial use. In
addition,  Besicorp markets and sells  prepackaged solar electric power products
and  systems,  system  components,  and system  accessories  ranging  from small
battery chargers,  to water pumping kits, to outdoor lighting, to portable power
generators, to photovoltaic power stations.

         In addition to utilizing Besicorp's  resources,  products are developed
using government grants, industry funded projects, and technology  demonstration
contracts  to the extent  practicable.  In  connection  therewith,  Besicorp has
entered into various  funding and development  arrangements  with New York State
Energy  Research  and  Development  Authority  ("NYSERDA").  These  arrangements
generally  require  Besicorp to develop,  manufacture,  test and deliver various
types of  photovoltaic  products  (e.g.,  solar powered  telephone  power supply
systems,  skid mounted photovoltaic  systems,  controllers and photovoltaic home
systems) in consideration for which NYSERDA reimburses  Besicorp with respect to
a negotiated percentage of the development cost of such product.  Funds advanced
by NYSERDA are recorded for financial  statement purposes as "other revenues" at
the time of  receipt  and  such  advances  are to be  repaid,  depending  on the
project,  from revenues or profits,  if any, derived from the products developed
under these agreements.

Discontinued Operations and Recent Developments

         Besicorp's  non-agricultural  heat transfer lines were  discontinued in
November  1996.  In March  1998  Besicorp  discontinued  its solar  thermal  and
remaining heat transfer  technology product lines.  Until their  discontinuance,
the  principal  markets for these  products  were solar pool heating and heating
systems for commercial greenhouses and buildings.


<PAGE>




Sales and Distribution

         In  addition  to  direct  sales to  original  equipment  manufacturers,
industrial  companies  and  governmental  agencies,  Besicorp  markets and sells
products  through  dealers and  distributors  nationwide.  At December 31, 1998,
approximately 143 solar energy dealers and distributors,  predominantly  located
in North America, offered Besicorp's products. Besicorp also employs an in-house
sales and customer  support staff  responsible for generating sales and assuring
customer  satisfaction.  The  distribution  market is also supported by Besicorp
through a catalog maintained by Besicorp to provide information about sizing and
installation of remote solar energy systems.

Customers and Backlog

         Besicorp  fills orders from  inventory  and draws from its inventory to
fabricate and manufacture custom orders; therefore,  backlog is generally filled
within  the  following   quarter.   Certain  sales  may  be  drop-shipped   from
manufacturers'  locations.  Backlog  of  orders  was  $1,066,232,  $274,260  and
$382,410  as  at  December  31,  1998,  March  31,  1998  and  March  31,  1997,
respectively.  Customers for  Besicorp's  products  include  original  equipment
manufacturers, governmental agencies and consumers. During the nine-month period
ended December 31, 1998,  and the years ended March 31, 1998 and 1997,  sales to
the same customer accounted for approximately 9%, 14% and 23%, respectively,  of
photovoltaic activities sales.

Competition

         Besicorp  competes with  approximately  ten  businesses  engaged in the
distribution  of photovoltaic  products,  of which four have larger market share
than  Besicorp.  Besicorp  believes  that the  market is highly  fragmented  for
value-added solar electric products and systems.  The major competitive  factors
are product price, service, technical capability and delivery.

                                       50

Suppliers

         Besicorp   purchases   solar   electric   modules  from  several  large
manufacturers, of which Siemens Solar Industries of Camarillo, California is the
principal  supplier.  Besicorp  does  not have any  supply  agreements  with its
suppliers  but does not  anticipate  any  limitation  on its ability to purchase
materials for its business. Besicorp is not currently dependant on any principal
suppliers for its power plant initiatives.

Research and Development

         Expenditures  for  photovoltaic  research and development were $499,436
for the nine  months  ended  December  31,  1998,  $697,182  in Fiscal  1998 and
$646,817 in Fiscal 1997. These expenses include  personnel  expenses of $176,192
for the nine  months  ended  December  31,  1998,  $330,428  in Fiscal  1998 and
$301,055 in Fiscal 1997. Of the total amounts, expenses attributable


<PAGE>

to  Besicorp's  agreements  with NYSERDA were  $270,657 in the nine months ended
December  31,  1998,  $520,950 in Fiscal 1998 and  $414,307 in Fiscal  1997.  No
assurance can be given that funds for research and development will be available
to Besicorp  from  internal  or external  sources and the failure to obtain such
funds may have an adverse effect on Besicorp's operations.

SunWize Indebtedness

         The SunWize  Indebtedness  was incurred in 1993 when Besicorp  acquired
certain assets that are now used by its photovoltaic  business. A portion of the
purchase price was deferred and Besicorp is required to pay the deferred portion
(i.e., the SunWize Indebtedness) according to a formula based on SunWize's gross
margins.  $6,381 was paid in Fiscal  1997,  $19,878  was paid in Fiscal 1998 and
$11,700  has been paid in Fiscal  1999.  The current  amount of the  outstanding
SunWize  Indebtedness  is  approximately  $135,000.  As  payments  are  based on
SunWize's gross margins, it is impossible to determine when, if at all, Besicorp
will be  obligated to pay the balance of the SunWize  Indebtedness.  Pursuant to
the  Contribution,  Newco  will  acquire  the  assets  and  assume  the  SunWize
Indebtedness.


Intellectual Property

         While  Besicorp does own certain  intellectual  property  rights (e.g.,
patents,  trademarks and trade secrets),  management does not believe that these
rights are essential to Besicorp's current operations.


Government Regulation and Environmental Matters

         The  development  and  manufacture  of  photovoltaic  products  are not
subject to U.S., state,  foreign and local statutes and regulations  (other than
statutes and regulations generally applicable to the development and manufacture
of products).

         The  operations  of Besicorp are also subject to various  U.S.,  state,
foreign and local laws and regulations  with respect to  environmental  matters,
including air and water quality and  underground  fuel storage tanks,  and other
regulations intended to protect public health and the environment. Compliance by
Besicorp with such laws and  regulations  has not had a material  adverse effect
upon Besicorp,  and Besicorp believes it is in material compliance with all such
applicable laws and regulations. Based upon current laws and regulations and the
interpretations  thereof,  Besicorp  has no reason to believe  that the costs of
future  environmental  compliance would be likely to materially adversely impact
its business, results of operations, cash flows or financial position.



<PAGE>




Employees

         As of December  31,  1998,  Besicorp  had 74 employees of which 71 were
full time employees.  None of these employees are represented by a union. In the
opinion of management,  its relationship with its employees is satisfactory.  It
is anticipated  that most of such employees will be employed by Newco  following
the Spin-Off.

                                       51

<PAGE>

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

Properties


Location of Property                    Nature of Ownership                     Use of Property

Kingston, New York                      Owned                                   Besicorp's corporate
(Includes land and the 8,000                                                    headquarters (the "Corporate
square foot building thereon)                                                   Headquarters")

Ellenville, New York                    Owned                                   Previously used by a
(Includes land and the 52,000                                                   subsidiary of Besicorp.
square foot building thereon)
Stelle, Illinois                        Lease, expiring April 1999,             Solar Energy Activities uses
(Lease of 2,000 square feet)            for $575 per month                      as sales office.

Kingston, New York                      Lease for $8,500 per month,             Solar Energy Activities uses
(Lease of 17,000 square feet)           expiring March 1999, subject            2,000 square feet for
                                        to automatic renewal for                administrative purposes and
                                        successive six month periods            balance is used for
                                                                                warehousing, manufacturing
                                                                                and assembly

Ulster, New York                        Owned                                   Investment purposes
(approximately 28 acres of
unimproved property)

</TABLE>


         While  Besicorp is not in the business of investing in real estate,  it
owns  28  acres  of  unimproved  property  which  it  holds  primarily  for  the
possibility of realizing a capital gain.  Besicorp has no policies  regarding or
restricting investments in real estate.

         The  Corporate  Headquarters  will not be  distributed  to Newco in the
Contribution.  Instead it will be retained by Besicorp and  therefore  belong to
the Surviving Corporation following the Merger. However, the consummation of the
Merger  is  subject  to  Merger  Sub's  satisfaction  with  the  results  of its
environmental  investigation of the Corporate  Headquarters  and, as part of the
Spin-Off (which also is a condition to the consummation of the Merger), Newco is
required to lease the  Corporate  Headquarters  from the  Surviving  Corporation
pursuant  to a five year  lease for  $8,500 per month for the first 18 months of
such  lease and  thereafter  for  $12,500  per  month.  Newco has the  option to
purchase the premises after the twelfth month and before the eighteenth


<PAGE>




month for $450,000 and the Surviving  Corporation has the right  commencing with
the 37th  month of the lease to  require  Newco to  purchase  the  premises  for
$400,000.  The other  properties  will be  transferred  to Newco pursuant to the
Contribution Agreement. See "The Spin-Off."

Legal Proceedings

         In December 1998, Alan Fenster  ("Fenster")  commenced an action in the
New  York  Supreme  Court,  New  York  County,  against  Besicorp,  Merger  Sub,
Acquisition,  Josephthal and each of the members of the Board.  In the complaint
Fenster indicates that he is seeking class certification.  The complaint alleges
that the Merger  Consideration is inadequate and less than Besicorp's  intrinsic
value,  that in adopting the Plan of Merger the Board has been unduly influenced
by  Michael  F.  Zinn and the  Board  has  breached  its  fiduciary  duty to its
shareholders;  the complaint also alleges that Mr. Zinn and the other members of
the Board will receive an unlawful  additional  consideration that the remaining
shareholders  will  not  receive:  the  Escrow  Fund,  that,  according  to  the
complaint,  has been established  primarily to benefit them, the acceleration of
certain of their  Rights and bonuses for certain  members of senior  management.
Fenster  is  seeking,  among  other  things,  to enjoin the  Merger,  as well as
unspecified  compensatory  damages and an order that the  defendants  shall take
appropriate  measures  to  maximize  shareholder  value.  Besicorp  has  not yet
answered the  complaint.  Management  intends to vigorously  defend this action.
Management  maintains that the Merger  Consideration is adequate for the reasons
set  forth  under  "Factors  to be  Considered--Recommendation  of the  Board of
Directors;  Fairness of the Merger" and that  Fenster has  mischaracterized  the
Escrow Fund, which,  according to Fenster,  is a benefit that the members of the
Board  will  receive  and that the  other  shareholders  will  not  receive.  As
discussed  under  "Plan of  Merger--Escrow  Agreement,"  the  Escrow  Fund funds
Besicorp's  indemnification  obligations and is required pursuant to the Plan of
Merger at the  request of Buyer who  wanted  the Escrow  Fund to protect it from
potential  claims.  Thus, the Escrow Fund primarily serves to protect the Buyer;
it only  affords  the  members  of the Board the  protection  to which  they are
entitled by the BCL and Besicorp's by-laws, and only to the extent that they are
entitled  to  indemnification  for  actions  taken  by  them in  their  official
capacities prior to the Merger. As they are already entitled to  indemnification
for these matters,  the  establishment  of the Escrow Fund only serves to ensure
their  ability to collect the  indemnification  to which they are  entitled.  In
addition,  the acceleration of the Rights is also  mischaracterized: the  Buyer 
wanted  to  ensure  that  no  Rights  would  survive  the effectiveness of the 
Merger and thus required  Besicorp to take action to ensure that no Rights would
remain.  See "Plan of Merger--Effect on Options, Warrants and Restricted Stock."
Management  believes that the  remaining  benefits are neither unusual nor
inappropriate  upon the  consummation  of an  extraordinary transaction such as
the Merger for the chief executive  officer who has served a company for more
than twenty years and other members of senior management.

                                       53

<PAGE>

         In December 1998, Energy Investment Research, Inc. ("EIR") commenced an
action in the New York Supreme Court,  Westchester County, against Besicorp. The
complaint alleges among other things, that Besicorp is obligated to pay EIR 1.5%
of all net  cash  and/or  securities  received  by  Besicorp  from  its  general
partnership  interests in the Carthage  and South Glen Falls  Partnerships  (the
"Projects").  EIR seeks,  among other things, a declaratory  judgment that it is
entitled to 1.5% of the distributions from the MRA relating to the Projects, and
has asked  for  payments  in excess of  $750,000.  Besicorp  has  answered  this
complaint  and denied all of the material  allegations.  In  addition,  Besicorp
asserted various  affirmative  defenses,  including unclean hands and asserted a
counterclaim  against  EIR for breach of a  confidentiality  agreement.  In that
counterclaim,  Besicorp seeks,  among other things, a declaratory  judgment that
EIR's breach excuses performance by Besicorp of all obligations, if any, to EIR.

         In June 1997,  Besicorp and Mr.  Michael Zinn (then and  currently  the
Chairman of the Board, Chief Executive Officer and President of Besicorp),  each
entered a guilty  plea,  in the United  States  District  Court for the Southern
District of New York,  to one count of causing a false  statement  to be made to
the Federal Election  Commission and one count of filing a false tax return, all
in connection with  contributions  to the 1992 election  campaign of Congressman
Maurice  Hinchey  (the  "Proceeding").  As a result of such pleas,  Besicorp was
fined  $36,400,  and Mr. Zinn was fined  $36,673 (the "Fine") and sentenced to a
six-month  term of  incarceration  (which  commenced  November 1997 and has been
completed),  and a two-year  term (which  commenced  in May 1998) of  supervised
release  thereafter.  He  resigned as  Chairman  of the Board,  Chief  Executive
Officer and President of Besicorp in November 1997 and was  reappointed  to such
positions in May 1998.

         In August 1997, John Bansbach commenced a shareholder derivative action
in the New York Supreme Court, Ulster County,  entitled John Bansbach v. Michael
F. Zinn, Michael J. Daley, Gerald A. Habib, Harold Harris, Richard E. Rosen, and
Besicorp Group Inc., Index No. 97-2573 (the "Bansbach Litigation"). Besicorp was
named as a nominal  defendant  in this  matter  and the other  named  defendants
either were  officers  and/or  directors  of Besicorp at the time of the alleged
acts or omissions for which relief is sought or became officers and/or directors
thereafter.  The plaintiff  sought to hold such persons liable to Besicorp:  (a)
for all sums advanced to or on behalf of Mr. Michael F. Zinn in connection  with
his defense of the Proceeding;  (b) for all sums advanced to or on behalf of Mr.
Michael  Daley,  who was  subpoenaed  for  information  in connection  with this
matter; (c) for all legal expenses,  costs and fines incurred by Besicorp itself
in connection with the Proceeding; (d) for all harm to Besicorp's reputation and
goodwill  resulting from the Proceeding;  (e) for punitive damages;  and (f) for
plaintiff's  attorneys' fees, costs and expenses.  The trial court dismissed the
action,  stating that the plaintiff  had failed to make the  requisite  pre-suit
demand upon the Board and had failed to demonstrate  that such a demand would be
futile. The plaintiff appealed this decision. On February 4, 1999, the Appellate
Division  reversed the trial court's dismissal and reinstated the action finding
that the bare allegations of the complaint  sufficiently alleged that a pre-suit
demand on the board of directors would have been futile.

                                       53

<PAGE>


         On  March  29,  1993  James   Lichtenberg   commenced  a  shareholder's
derivative action now pending in New York Supreme Court, Ulster County, entitled
Lichtenberg v. Michael F. Zinn, Steven I. Eisenberg,  and Martin E. Enowitz,  et
al. (the  "Lichtenberg  Litigation").  Besicorp is named as nominal defendant in
this shareholder's derivative action and the other defendants were Directors and
officers  at the time the action  was  filed.  The  complaint  alleges  that the
Directors  breached their  fiduciary  duties to Besicorp by, among other things,
the issuance of stock to themselves in lieu of cash compensation,  allegedly for
inadequate  consideration,  and by the accounting  treatment given to Besicorp's
interest in various partnerships which own and operate cogeneration  facilities,
which  allegedly  depressed  the price of  Besicorp's  stock.  The  plaintiff is
seeking  an award  of  damages  to  Besicorp,  including  punitive  damages  and
interest, an accounting and the return of assets to Besicorp, the appointment of
independent   members  to  the  Board,  the  cancellation  of  shares  allegedly
improperly granted,  and the award to the plaintiff of costs and expenses of the
lawsuit  including  legal  fees.  The Court  dismissed  the action  based on the
recommendation  of the special  litigation  committee  (comprised of independent
outside  directors of Besicorp)  that concluded  that the  continuation  of such
litigation was not in the best interests of Besicorp. The plaintiff has appealed
this decision.

         The plaintiffs in the Bansbach  Litigation and  Lichtenberg  Litigation
may not able to maintain  their actions as shareholder  derivative  suits if the
Merger is  consummated.  See "Factors to be  Considered - Interests of Executive
Officers and Directors in the Merger."

         On November 8, 1990 SNC, Ltd.  ("SNC")  commenced an action in New York
Supreme Court, New York County,  against  Besicorp,  and certain of its partners
and their  affiliates and an  unaffiliated  contractor (the  "Contractor").  The
complaint  alleges that SNC was awarded the  contracts  to  construct  two power
plants and that the contracts  were  subsequently  awarded to the  Contractor in
breach of SNC's  contract.  SNC  seeks an award of  compensatory  damages  in an
undetermined  amount in excess  of  $680,000  and  punitive  damages.  The Court
granted  the  defendants'  motion for  summary  judgment  in part but denied the
motion insofar as it sought  dismissal of plaintiff's  claims for: (1) breach of
preliminary agreement to negotiate in good faith; (2) unjust  enrichment/quantum
meruit; (3) promissory estoppel; and (4) fraud and negligent  misrepresentation.
The Court's  decision was upheld by the Appellate  Court. The case is proceeding
through the litigation process in the Supreme Court, New York County.

         Besicorp is a party to a legal  proceeding  in New York Supreme  Court,
Ulster County, that was commenced on June 20, 1995, seeking a determination that
Martin  Enowitz,  a former  director and executive  officer of Besicorp,  is not
entitled to the 100,000 Disputed Shares. Besicorp believes that such shares were
forfeited  when he left the employ of Besicorp  prior to the  scheduled  vesting
dates with  respect to such shares and that,  as a result,  he was  obligated to
resell the shares to Besicorp.  (Mr. Enowitz asserts,  among other things,  that
such  vesting  schedule  was not  applicable  to him  because  he was  disabled.
Besicorp,  among other things,  disputes Mr.  Enowitz's  allegation  that he was
disabled.)  Because of the  uncertainty  with respect to the  ownership of these
shares, the Plan of Merger provides that the Merger Consideration payable in


<PAGE>

respect of such shares is to be held in escrow pending resolution of the dispute
regarding the ownership of these shares and the rights,  if any, of Acquisition,
Merger Sub or the Surviving  Corporation  to such Merger  Consideration  will be
assigned  without  recourse to Besicorp's  shareholders.  Therefore,  the Merger
Consideration  for the Disputed  Shares shall be paid by Buyer and  delivered to
the Payment  Agent along with the Merger  Consideration  for the other  Besicorp
shareholders. The Payment Agent, not the Escrow Agent for the Escrow Fund (which
is separate),  shall hold the Merger  Consideration  for the Disputed Shares and
this  escrow does not fund claims of Buyer.  The Merger  Consideration  for such
shares amounts to approximately $3,450,000, subject to upward (but not downward)
adjustment  as  provided  in the Plan of Merger.  If it is  determined  that Mr.
Enowitz was not entitled to the Disputed Shares,  Besicorp's  shareholders  will
receive, on a pro rata basis, such monies less Besicorp's costs (estimated to be
less than $100,000) to repurchase such shares.

         Other than as  discussed  above,  Besicorp  is party to  various  legal
matters in the ordinary  course of business,  the outcome of which Besicorp does
not believe will materially affect its operations.  However,  Besicorp may incur
substantial  legal fees and other  expenses in  connection  with these  matters.
Besicorp's liabilities and rights with respect to the legal proceedings to which
it is a party  are  being  assumed  by and  assigned  to Newco  pursuant  to the
Contribution  Agreement (as defined  below).  It is anticipated  that the Escrow
Fund will be used to fund the legal and other  costs of these  proceedings.  See
"Plan of Merger - Escrow Agreement" and "--Indemnification Agreement."

                                       54

Security Ownership of Certain Beneficial Owners and Management

         The following  table shows the shares of Besicorp Common Stock owned as
of February  25,  1999 by each  current  director,  the five  persons  currently
serving  as  executive  officers  and by all  present  directors  and  executive
officers as a group. Except as otherwise provided in the footnotes to the table,
the  beneficial  owners  have  sole  voting  and  investment  power  as  to  all
securities.

<TABLE>
<CAPTION>
<S>
                                    <C>                                <C>
                                    Number of Shares
Name of                             of Common Stock                    Percent of Common Stock
Beneficial Owner (1)                Beneficially Owned (1)(2)          Beneficially Owned (1)(2)

Michael F. Zinn                     1,572,252 (3)                               51.7% (3)
Gerald A. Habib                         7,500 (4)                                *
Richard E. Rosen                        7,500 (4)                                *
Michael J. Daley                       16,755 (5)                                *
Joseph P. Novarro                       2,200 (8)                                *
Melanie Norden                          5,000 (6)                                *
James Curtin                                0 (7)                                *

</TABLE>

<PAGE>

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

Frederic M. Zinn                                  0 (7)                             *

Current Directors and               1,611,207 (3), (4), (5), (6)                53.0% (3), (4), (5), (6), (8)
executive officers as
a group (8 persons)

*  Less than 1 percent.

(1)      Except as described below, such persons have the sole power to vote and
         direct the  disposition  of such  shares.  The  address for each of the
         individuals identified above is:
         1151 Flatbush Road, Kingston, New York 12401.

(2)      Assumes exercise of all options and warrants exercisable within 60 days
         of the date hereof.  Certain of these options and warrants would not be
         so exercisable  if the Adjustment had not occurred.  See "Factors to be
         Considered  --  Interests of  Executive  Officers and  Directors in the
         Merger."

(3)      Includes  79,456  shares  held in the  name  of  members of Mr. Zinn's 
         immediate family.  Mr. Zinn disclaims beneficial ownership of these 
         shares.  Does not include 126,984 shares owned by the Trust established
         by Mr. Zinn; Mr. Zinn  also  disclaims  beneficial  ownership of these 
         shares. Mr. Zinn is the Chairman of the Board, President and Chief 
         Executive Officer of Besicorp.

(4)      Includes  2,500  shares that Mr.  Habib and 5,000 shares that Mr. Rosen
         have the right to acquire  pursuant  to  warrants  which are  currently
         exercisable. Such persons are directors of Besicorp.

(5)      Mr. Daley is the Executive Vice President,  Chief Financial Officer and
         a director of Besicorp.

(6)      Represents  2,500  shares  that Ms.  Norden  has the  right to  acquire
         pursuant to warrants which are currently  exercisable  and 2,500 shares
         that Ms. Norden has the right to acquire  pursuant to options which are
         currently exercisable. She is a director of Besicorp.

(7)      Messrs.  J. Curtin and F. Zinn are Vice  President and  Controller  and
         Senior Vice President and General Counsel, respectively, of Besicorp.

(8)      Mr. Novarro is Vice President - Project Development of Besicorp.


</TABLE>

                                       55
<PAGE>




           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS


RECENT DEVELOPMENTS

         Besicorp was a party to a Master Restructuring  Agreement ("MRA") which
was entered  into on July 10, 1997  between  Niagara  Mohawk  Power  Corporation
("Niagara  Mohawk") and 16 independent power producers ("IPPs") holding 29 Power
Purchase  Agreements ("PPAs") including the five Power Purchase  Agreements.  On
June 30, 1998,  the MRA was  consummated.  Pursuant to the terms of the MRA, the
five Power Purchase  Agreements,  which had provided a total of 323 Megawatts of
capacity and energy to Niagara Mohawk,  were terminated.  As a result of the MRA
and  related  transactions,  and the  operations  of the  project  partnerships,
Besicorp has received  through December 31, 1998 (i) 4,615,770 shares of Niagara
Mohawk Common Stock with an aggregate value of approximately  $69 million (based
on the  closing  price  of such  stock on June  30,  1998)  and (ii) net cash of
approximately  $70 million  (including  the Company's  share of the net proceeds
from the sale of the  Power  Plants  of  approximately  $11  million),  of which
approximately  $4 million  as of December 31, 1998 continued to be  retained at 
the  partnership  level primarily in regard to ongoing obligations of the 
projects. See Notes 1 and 5 of Notes  to  Consolidated   Financial   Statements 
of  Besicorp  Group  Inc.  for information  with respect to (i) the MRA,  (ii) 
the Niagara  Mohawk Common Stock and  (iii) the sale of the  Power  Plants.  In
accordance  with  SFAS No.  115, "Accounting  for  Certain  Investments  in Debt
and  Equity  Securities,"  this investment  qualifies as trading  securities, 
which are reported at fair value, with changes in fair value included in the 
statement of operations. The value of the investment in Niagara  Mohawk Common
Stock of  $22,161,716  reflected on the balance sheet at December 31, 1998
reflects  1,374,370  shares at a market price per share of $16.13.  Through 
February 24, 1999, the Company had sold 3,909,500 shares of Niagara Mohawk 
Common Stock,  realizing net proceeds of  approximately $60.3 million for a gain
of approximately  $2.0 million.  The remaining  706,270 shares of Niagara Mohawk
Common Stock,  based on the closing price of that date of $14.625,  have an
aggregate value of approximately $10.3 million.  Unrealized gains on the shares
of Niagara Mohawk Common Stock were $1,632,064 at December 31, 1998 and realized
gains for the three and nine months  ended  December 31, 1998 were $1,635,565 
and $1,964,734,  respectively. The net proceeds received by Besicorp as a result
of the MRA reflect the fact that a  substantial  portion of the gross proceeds
received by the partnerships from Niagara Mohawk was used to terminate most
obligations with third parties, including lenders, fuel suppliers and 
transporters,   thermal  hosts,  and  others.  Besicorp's  share  of  these 
termination payments was approximately $290 million.

         With the exception of  development  fees of $1.8 million  received from
the Kamine/Besicorp Beaver Falls L.P. ("Beaver Falls"), which were recognized as
revenue during the first quarter of Fiscal 1999, development fees of $.9 million
received  from  the  Kamine/Besicorp  Syracuse  L.P.  ("Syracuse"),  which  were
recorded as a  receivable  from the  project in Fiscal  1998,  and certain  cost
reimbursements totaling $800,000, the MRA, operating results, and plant proceeds
were accounted for as partnership distributions.

<PAGE>

         During the three and nine months ended  December 31, 1998,  the Company
recorded  income,  which  is  non-recurring,  of  $2,233,382  and  $138,938,314,
respectively, predominantly as a result of the MRA and, to a minimal extent, the
operating results of the Partnerships.

         These  amounts  give  effect  to  write-downs,  net to the  Company  of
approximately  $84 million,  recorded to reflect the proceeds  received from the
sale of the  Beaver  Falls  and  Syracuse  power  plants.  With  respect  to the
Kamine/Besicorp  Carthage L.P.  ("Carthage"),  Kamine/Besicorp South Glens Falls
L.P. ("South Glens Falls"), and Kamine/Besicorp Natural Dam L.P. ("Natural Dam")
which held leasehold interests in three Power Plants, the income amounts reflect
the expensing of all costs  associated  with the  termination of those long-term
leases reduced by the proceeds  received upon the disposition of the facilities.
The Company's share of the cost of the lease  terminations was approximately $77
million.  Since the Power  Plant sales were  consummated  by the end of calendar
1998,  the  Company  does not expect  that  there  will be  further  significant
adjustments to the recorded income.

         In November 1998,  Besicorp,  Acquisition,  and Merger Sub entered into
the Initial Plan of Merger that,  as amended,  provides  that Merger Sub will be
merged with and into Besicorp, with Besicorp being the surviving corporation and
wholly  owned  by  Acquisition.   If  the  Merger  is  consummated,   Besicorp's
shareholders  will be  entitled  to  receive  $34.50  in cash for each  share of
Besicorp Common Stock,  subject to upward  adjustment if the Base Amount exceeds
$105,275,000.  The  consummation of the Merger is subject to the satisfaction of
numerous  conditions.  See  "Plan of  Merger -  Conditions  to the  Merger."  No
assurance can be given that such transactions will be consummated.

                                       56

RESULTS OF OPERATIONS

Three and Nine Months Ended December 31, 1998 Compared to Three and Nine Months
Ended December 31, 1997

         Net income for the three  months ended  December 31, 1998  increased by
$416,284,  to $1,105,798 from the net income of $189,514  recorded for the three
months ended  December 31, 1997.  Net income for the nine months ended  December
31, 1998 of  $89,563,312  represents  an increase  of  $88,040,987  from the net
income of $1,522,325  for the nine months ended  December 31, 1997.  The factors
which contributed to these changes in net income are discussed below.




<PAGE>




REVENUES

Consolidated

         Consolidated  revenues increased by $2,482,221 to $5,993,275 during the
three months ended December 31, 1998, as compared to $3,511,054 during the three
months ended December 31, 1997.  Consolidated revenues for the nine months ended
December 31, 1998  increased by  $137,977,893  to  $149,885,518,  as compared to
$11,907,625 during the nine months ended December 31, 1997.


Project Segment

         Development and Management Fees. There were no revenues attributable to
development  and  management  fees for  Besicorp's  independent  power  projects
("Project  Segment") during the three months ended December 31, 1998 compared to
$162,133 in revenues during the three months ended December 31, 1997.

         The revenues attributable to the Project Segment during the nine months
ended  December  31, 1998  increased by $973,195 to  $2,043,334,  as compared to
$1,070,139 for the nine months ended December 31, 1997. The increase  during the
period is due primarily to a development  fee of $1.8 million  received from the
Beaver Falls project.  Besicorp  received  development fees of $600,000 from the
Beaver Falls project  during the nine months ended  December 31, 1997.  Besicorp
also earned  $243,334 in management  fees during the nine months ended  December
31, 1998 in connection  with its projects  compared to $470,139  during the nine
months  ended  December 31, 1997.  As a result of the MRA  consummation  and the
resulting termination of the Power Purchase Agreements,  Besicorp will no longer
receive  management fee or development fee income from the project  partnerships
that owned the five power plants.

         Income from  Partnerships.  During the three months ended  December 31,
1998, Besicorp recognized $2,233,382 of income from partnerships,  a decrease of
$185,326  compared to $2,418,708  recognized for the three months ended December
31, 1997.  During the nine months ended December 31, 1998,  Besicorp  recognized
$138,938,314 of income from  partnerships,  an increase of $131,530,004 from the
$7,408,310  recognized for the nine months ended December 31, 1997. The decrease
during  the  current  three-month  period  represents  the  winding  down of the
partnership's  operations as a result of the consummation of the MRA. The income
recognized during the three months ended December 31, 1998 reflects  adjustments
made to value the power plants in  accordance  with the proceeds  received  upon
sale.  The  increase  in the  nine-month  period  was  predominantly  due to the
consummation of the MRA, in which five project partnerships  participated,  and,
to a minimal extent, the operations of the partnerships.


<PAGE>

         The partnerships will generate no significant future income as a result
of the  consummation  of the MRA  and the  resulting  termination  of the  Power
Purchase Agreements.

         Interest and Other  Investment  Income.  Interest and other  investment
income during the three months ended  December 31, 1998  increased by $2,348,324
to $2,388,024  compared to $39,700 for the three months ended December 31, 1997.
Interest and other  investment  income during the nine months ended December 31,
1998  increased by $5,078,342  to  $5,212,956  compared to $134,614 for the nine
months  ended  December 31,  1997.  The increase in both current  periods is due
primarily  to  realized  and  unrealized  gains on the shares of Niagara  Mohawk
Common Stock and to significantly higher invested principal balances.

                                       57

Product Segment

         Product Sales.  Revenues for Besicorp's energy technology products (the
"Product Segment") sales activities during the three-month period ended December
31, 1998  increased by $399,612 to  $1,187,805,  as compared to $788,193 for the
three months ended  December 31, 1997.  The increase for the period is due to an
increase  of $546,380  in sales of  photovoltaic  products.  That  increase  was
partially  offset by a decrease of  $146,768 in sales of solar  thermal and heat
transfer products.

         During  the  nine-month  period  ended  December  31,  1998,   revenues
increased  by $216,636 to  $3,273,495,  as compared to  $3,056,859  for the nine
months ended  December 31, 1997. The increase for the period is due primarily to
an  increase  of  $1,128,539  in sales of  photovoltaic  products as a result of
increased sales volume,  which was partially  offset by the decrease of $911,903
in sales of solar  thermal and heat  transfer  products,  a result of Besicorp's
decision to discontinue those product lines.

         Other  Revenues.  Other  revenues  derived from the Project and Product
Segments increased by $81,744 and $179,716, respectively, for the three and nine
months ended December 31, 1998 from the corresponding periods in the prior year.
Other revenues are primarily comprised of contract revenue received from various
sources,  including the New York State Energy Research and Development Authority
and Motorola, Inc. in accordance with funding agreements with Besicorp. Contract
revenue may vary from quarter to quarter  based upon the degree of completion of
the various tasks outlined in the applicable agreements.

COSTS AND EXPENSES

Cost of Product Segment Sales

         Cost of product sales for the three months ended  December 31, 1998 and
1997 was  $1,155,438  and  $776,517,  respectively,  or 97% and 99% of  revenues
attributable  to product  sales.  During the nine months ended December 31, 1998
and 1997, cost of product sales was

<PAGE>

$3,121,707 and $2,850,416, respectively, or 95% and 93% of revenues attributable
to product  sales.  The decrease in the quarter  ended  December 31, 1998 is due
primarily to efficiencies  achieved in the  photovoltaic  product  manufacturing
process.  For the nine months ended  December 31, 1998,  the increase in cost of
sales percentage is due primarily to the discontinuance of the solar thermal and
heat transfer  product lines which had lower costs of sales  historically.  This
was partially offset by the effect of the manufacturing  efficiencies referenced
above.


Costs of Project Segment Development and Management Fees

         There are no  current  specific  costs  and  expenses  identified  with
development and management fee revenue.  Costs and expenses associated with this
segment are the selling, general, and administrative expenses of Besicorp.


Selling, General and Administrative Expenses

         Consolidated.  Selling,  general, and administrative  expenses ("SG&A")
increased by $583,723, or 24%, to $2,989,889 for the three months ended December
31, 1998,  as compared to  $2,406,166  for the three  months ended  December 31,
1997.  During the nine  months  ended  December  31,  1998,  SG&A  increased  by
$2,329,283,  or 36%, to  $8,820,244,  from  $6,490,961 for the nine months ended
December 31, 1997. As discussed  below,  small  decreases in the Product Segment
partially offset increases in the Project Segment.

         Project  Segment.  For the Project  Segment,  SG&A for the three months
ended  December 31, 1998 and December 31, 1997 was  $2,334,015  and  $1,644,228,
respectively,  representing  78% and 68% of the  total  SG&A.  SG&A for the nine
months  ended  December  31,  1998 and  December  31,  1997 was  $6,926,990  and
$4,331,699,  respectively,  representing  79% and  67% of the  total  SG&A.  The
increase of $689,787 during the three-month period is due primarily to increased
compensation  expense of $335,425 and increased legal and consulting expenses of
$534,713  which were  primarily  related to the  Merger.  These  increases  were
partially  offset by a decrease of $147,152 in Gross  Receipts Tax. The increase
of  $2,595,291  in the  nine-month  period is primarily  due to the write-off of
project costs previously  deferred of $1,402,085 due to the uncertain  political
and  economic  conditions  in the  countries  where  the  projects  are  located
(principally  India and Brazil)(see  Note 3 of Notes to  Consolidated  Financial
Statements  of  Besicorp  Group  Inc.),   increased   compensation   expense  of
$1,567,535,  primarily the result of incentive compensation paid to employees in
connection with the  consummation of the MRA, and increased legal and consulting
expenses  of  $613,266,  which  were  primarily  related  to the  Merger.  These
increases  were  partially  offset by certain  cost  reimbursements  of $613,113
received  during the second  quarter of Fiscal 1999 in  connection  with the MRA
consummation and by a decrease of $301,922 in Gross Receipts Tax.

                                       58

<PAGE>


         Product Segment.  SG&A expenses for Besicorp's  Product Segment for the
three  months  ended  December  31, 1998 and 1997 were  $655,874  and  $761,938,
respectively,  representing  22% and 32% of the total SG&A.  SG&A  expenses  for
Besicorp's  Product  Segment for the nine-month  periods ended December 31, 1998
and 1997 were $1,893,254 and $2,159,262, respectively,  representing 21% and 33%
of the total SG&A.  These  decreases of $106,064 and $266,008 for the respective
three  and  nine  months  ended  December  31,  1998  are due  primarily  to the
discontinuance   of  Besicorp's   heat   transfer   product  lines  and  to  the
reclassification of certain labor charges to Cost of Product Sales.


Interest Expense

         Interest expense for the three months ended December 31, 1998 decreased
by $194,381 to $13,238 from  $207,619  for the three  months ended  December 31,
1997.  Interest expense for the nine months ended December 31, 1998 decreased by
$270,798 to $133,336 from $404,134 for the nine months ended  December 31, 1997.
The decrease in both the three- and  nine-month  periods is due primarily to
the payment on July 10, 1998 of the $3 million Working Capital Loan from Stewart
and Stevenson,  Inc. and to a decrease in interest,  and with respect to certain
litigation.


Provision for Income Taxes

         The provision for income taxes increased  during the three months ended
December  31, 1998 by $797,690 to $728,888  compared to  $(68,802)  for the same
period last year.  During the  nine-month  period ended  December 31, 1998,  the
provision for income taxes  increased by $47,606,685 to $48,238,087  compared to
$631,402 for the same period last year. The increase in the current  three-month
period  is due to the  increase  in  Income  Before  Income  Taxes  which is due
primarily to the increase in Interest and Other Investment  Income. The increase
in the current  nine-month period is due to the increase in Income Before Income
Taxes which resulted  primarily  from the increase in income from  partnerships.
Besicorp  provides  federal and state  income  taxes based on enacted  statutory
rates  adjusted for projected  benefits of tax operating loss carryforwards and
other credits.


Year Ended March 31, 1998 Compared to Year Ended March 31, 1997

         Besicorp's net income for Fiscal 1998 of $195,386 represents a decrease
of $978,336 from the net income of $1,173,722  for the year ended March 31, 1997
("Fiscal 1997").  The decrease in Fiscal 1998 is due primarily to the reserve of
$2.5 million for the possible  uncollectibility  of the combined loans to one of
the project  partnerships (see Note 4(a) of the Notes to Consolidated  Financial
Statements of Besicorp Group Inc.), an increase of $1,339,794 in


<PAGE>

selling, general and administrative expenses ("SG&A") and a decrease of $236,693
in margin on  product  sales.  These  were  partially  offset  by  increases  of
$2,151,456  and  $876,926  in  income  from  partnerships  and  development  and
management fees, respectively,  and a decrease in the provision for income taxes
of $185,000.

         Besicorp's  net income  for Fiscal  1997 of  $1,173,722  represents  an
increase of  $3,652,041  from the net loss of  $2,478,319  for Fiscal 1996.  The
increase  in  Fiscal  1997  is due  primarily  to an  increase  in  Income  from
Partnerships of $4,462,335 and an increase in development and management fees of
$1,298,788,  which were partially offset by an increase in SG&A of $1,771,799, a
decrease of $279,828 in gross  margins on the  Besicorp's  product  sales and an
increase in the provision for income taxes of $308,400.

         Besicorp's  net income for Fiscal 1998 with respect to its  development
of independent  power projects (the "Project  Segment")  decreased by $42,092 to
$2,846,475  from the net income of  $2,888,567  recorded  for Fiscal  1997.  The
decrease is due  primarily to the reserve for the possible  uncollectibility  of
the $2.5  million  combined  loan  discussed  above and an  increase  in SG&A of
$740,006.  These were partially offset by increases in income from  partnerships
and development and management fees of $2,151,456 and $876,926, respectively.

                                       59

         The  Project   Segment's  net  income  for  Fiscal  1997  increased  by
$3,791,289 to $2,888,567 from the net loss of $902,722 recorded for Fiscal 1996.
The increase is due primarily to the increases in income from  partnerships  and
development  and  management  fees of $4,462,335 and  $1,298,788,  respectively,
partially offset by an increase in SG&A allocated to this segment of $1,587,673.

         Besicorp's  net loss of $2,651,089  for Fiscal 1998 with respect to its
development,  assembly,  manufacture,  marketing  and  resale  of  solar  energy
products and systems (the "Product Segment") represents a decrease in net income
of  $936,244,  as compared to Fiscal 1997.  The  decrease is due  primarily to a
decrease in margins on product sales of $236,693 and increased SG&A of $599,788.
Income  of  $150,000  earned  from  the  settlement  of a  complaint  against  a
competitor also contributed to more favorable  results in Fiscal 1997. The gross
margins for this segment for Fiscal 1998, 1997, and 1996 were (2%), 4%, and 12%.

         The Product Segment's net loss for Fiscal 1997 of $1,714,845 reflects a
decrease in net income of $139,248 as compared to Fiscal 1996. This decrease was
due primarily to increases in cost of product sales.

<PAGE>

REVENUES

Consolidated

         Consolidated  revenues  increased by  $2,446,705  from  $14,567,551  to
$17,014,256  during  Fiscal 1998 as  compared  to Fiscal  1997 and  consolidated
revenues  increased by $6,488,032 from  $8,079,519 to $14,567,551  during Fiscal
1997 as compared to Fiscal 1996.

Project Segment

         Revenues for the Besicorp's Project Segment development  activities for
the  Fiscal  Years  1998,  1997  and  1996  were  $12,797,085,  $9,638,394,  and
$4,046,089,  respectively,   representing  75%,  66%  and  50%  of  consolidated
revenues.

         During Fiscal 1998,  Besicorp earned development fees of $1,250,000 and
$600,000 from the Syracuse  project and Beaver Falls project,  respectively,  in
connection  with  conversions  of the  construction  financing to permanent term
financing.  Besicorp also earned  $654,601 in management fees during Fiscal 1998
in  connection  with its  projects.  There were no  reimbursements  in excess of
development costs received by Besicorp during Fiscal 1998.

         During Fiscal 1997, Besicorp earned development fees of $1,250,000 from
the Syracuse project in connection with conversion of the construction financing
to term financing but received no  reimbursements  in excess of deferred  costs.
Besicorp  also  earned  $377,675  in  management  fees  during  Fiscal  1997  in
connection with its projects.

         During Fiscal 1996,  Besicorp  earned  $328,887 in  management  fees in
connection  with  its  projects.   Besicorp  received  no  development  fees  or
reimbursements in excess of deferred costs during Fiscal 1996.

         The capital costs for any particular project vary depending on its size
and the  complexity of the system as well as specific  contractual  arrangements
concerning the development of the project.  It has been  Besicorp's  experience,
based upon the cogeneration  projects it has developed to date, that the capital
costs of any  particular  project do not  necessarily  correlate  to  Besicorp's
direct out-of-pocket development costs prior to obtaining construction financing
nor to the anticipated level of future revenues or cash flows achieved from such
projects.

         Due to the nature of Besicorp's  activities in the project  development
area,  results of operations from year to year may fluctuate  significantly.  As
noted above, Besicorp earned significant development fees during Fiscal 1998 and
1997, but none during Fiscal 1996.  Development  fees earned in connection  with
project financings are subject to negotiations with lenders and co-participants.
Therefore,  Besicorp  does not  recognize  development  fee revenue until deemed
earned  and  payable  under  the  applicable  contract  due to  the  significant
contingencies

<PAGE>

associated with obtaining  development  fees from lenders to each partnership in
which  Besicorp  is a partner.  Due to the  contingent  nature of the payment of
these fees,  Besicorp can not accurately  project on a  year-to-year  basis when
such events will occur.

                                       60


         During  Fiscal  1998,  Besicorp  recorded  income from  partnership  of
$10,058,849,  an increase of $2,151,456  over amounts  recorded for Fiscal 1997.
The  increase for Fiscal 1998 versus  Fiscal 1997 is due  primarily to income of
$3,408,978  recorded on the Beaver Falls  project,  an increase of $2,402,969 as
compared to the income of  $1,106,009  recorded on that  project  during  Fiscal
1997.  During  Fiscal  1997,  Besicorp  recorded  income  from  partnerships  of
$7,907,393, an increase of $4,462,335 over amounts recorded for Fiscal 1996.

Product Segment

         Revenues for Besicorp's Product Segment sales activities for the Fiscal
Years  1998,  1997  and  1996  were   $3,838,351,   $4,474,925  and  $3,900,754,
respectively, representing 23%, 31% and 48% of the consolidated revenues.

         Sales for Fiscal 1998 decreased by $636,574 compared to Fiscal 1997 due
primarily to lower sales of solar thermal products of $552,485 and heat transfer
products of $283,887. The reduction in sales of both product lines was primarily
due to competitive pricing activity and to Besicorp's  decision,  which resulted
in lower  sales  levels  primarily  during  the later  portion  of the year,  to
discontinue   both  product  lines  effective  March  31,  1998.   Besicorp  had
discontinued  the  non-agricultural  portion of its heat  transfer  product line
during the third quarter of Fiscal 1997,  which also  contributed to lower sales
of heat transfer  products  during Fiscal 1998.  These  decreases were partially
offset by increased  sales of solar  electric  products of  $199,798,  which was
primarily due to increased  sales in the product  fabrication  and  distribution
business unit.

         Sales for Fiscal 1997  increased  by $574,171  compared to Fiscal 1996,
due to increased sales of solar electric products of $993,836,  due primarily to
the expansion of the customer base. This increase was partially  offset by lower
sales of solar  thermal  products  of  $172,093  and heat  transfer  products of
$247,572.

         Included in Product  Segment sales are  international  sales for Fiscal
1998, 1997 and 1996 of $299,293, $297,761 and $455,114, respectively. Generally,
international  sales are made based upon payment in U.S.  dollars via  confirmed
irrevocable letters of credit or by wire transfers.

         Other  revenues  attributable  to the Product  Segment  were  $378,820,
$295,922 and $127,224,  representing 2%, 2% and 2% of consolidated  revenues for
Fiscal Years 1998,  1997 and 1996,  respectively.  The increase in this category
for Fiscal 1998 versus  Fiscal 1997,  and for Fiscal 1997 versus  Fiscal 1996 is
due  primarily  to revenue  received  from New York State  Energy  Research  and
Development  Authority  ("NYSERDA")  in  accordance  with  several  cost-sharing
agreements which became effective in late Fiscal 1995.

<PAGE>

Interest and Other Investment Income

         Interest  and other  investment  income  increased by $41,186 in Fiscal
1998 to $175,766  compared  to $134,580  for Fiscal  1997.  The  increase is due
primarily to higher invested principal balances.

         Interest  and other  investment  income  decreased by $38,358 in Fiscal
1997 to $134,580.  Income from  interest-bearing  investments  decreased  during
Fiscal 1997,  due primarily to lower average  interest  rates compared to Fiscal
1996.  In addition,  a decrease in  unrealized  holding  gain of $12,527  during
Fiscal 1997 also contributed to the decrease.

Other Income

         Other income for the Fiscal Years 1998,  1997 and 1996 was $0,  $66,253
and $49,451, respectively. The amount recorded in Fiscal 1997 reflects income of
$150,000  earned from the settlement of a complaint  against a competitor.  This
was partially offset by expenses  incurred during that period in connection with
the expansion of Besicorp's marketing function.

COSTS AND EXPENSES

Cost of Product Sales

         As a percentage  of revenues  attributable  to product  sales,  cost of
sales in Fiscal 1998,  1997 and 1996 were 102%, 96% and 88%,  respectively.  The
increase in the cost of sales  percentage is due primarily to lower sales volume
of solar thermal and heat transfer  products as a result of Besicorp's  decision
to discontinue those product lines as discussed above.  Fixed overhead costs for
these product  lines were  consistent  with the prior year,  resulting in margin
erosion.  Competitive  activity in the solar  thermal pool  heating  market also
contributed to reduced margins, and inventory liquidation sales of heat transfer
products at or below cost also resulted in reduced margins.

                                       61

Costs of Development and Management Fees

         There  are  no  specific  costs  and  expenses   identified   with  the
development and management fee revenue.  Costs and expenses  associated with the
Project Segment are included in SG&A.

Selling, General and Administrative Expenses

<PAGE>


         Consolidated

         Consolidated  SG&A increased by  $1,339,794,  or 16%, in Fiscal 1998 as
compared to Fiscal 1997 and increased by  $1,771,799,  or 27%, in Fiscal 1997 as
compared to Fiscal 1996.

         Project Segment

         SG&A for Besicorp's Project Segment for the Fiscal Years 1998, 1997 and
1996 were $6,630,256, $5,890,250 and $4,303,177, respectively, representing 69%,
72% and 67% of the consolidated totals.

         Fiscal 1998 SG&A increased by $740,006 from the prior year. The primary
reasons for the  increase are the  increase in the  write-off  of project  costs
previously  deferred of $519,293,  the judgment of $126,750  paid in  connection
with the  resolution  of certain  litigation,  the  write-down  of  property  by
$141,468  to  its  estimated  net  realizable   value  in  connection  with  the
discontinuance of Besicorp's solar thermal and heat transfer  technology product
lines,  and increased Board of Directors  compensation  and related  expenses of
$241,529.  The write-off of deferred  project costs  occurred on projects  whose
completion  was  considered  by  management  to be  unlikely  and,  accordingly,
Besicorp does not intend to pursue such projects. These increases were partially
offset by a net decrease in professional fees of $276,814,  primarily the result
of the reversal of a reserve of $200,000  previously  established for legal fees
and other expenses incurred in connection with the Proceeding and a reduction in
legal expenses of $186,000, representing the agreed reimbursement to Besicorp of
legal fees paid on behalf of Besicorp's  Chairman,  Chief Executive  Officer and
President,  Michael  F.  Zinn,  in  connection  with the  Proceeding.  Partially
offsetting  these  decreases in legal fees was an increase in consulting fees of
$114,746,  primarily  the result of  expenses  incurred in  connection  with the
solicitation of participants  for a possible  business  combination.  In January
1999,  after the receipt of a report from independent  legal counsel  addressing
the propriety under the BCL and Besicorp's  by-laws of indemnifying  Mr. Zinn, a
committee of the Board (composed of independent  directors)  determined that Mr.
Zinn was entitled to full indemnification with respect to the Proceeding and (i)
authorized  the  repayment  to Mr. Zinn of the Fine and the refund of $45,000 he
had  previously  reimbursed  Besicorp;  (ii)  acknowledged  that Mr. Zinn had no
further  obligations  with respect to the  $141,000  Mr. Zinn had,  subject to a
determination as the propriety of indemnification, agreed to reimburse Besicorp;
and (iii)  authorized  the  reimbursement  of Mr.  Zinn for the  legal  fees and
expenses  (approximately  $39,180)  incurred by third parties in connection with
the Proceeding and which were paid by him.

         During Fiscal 1997,  SG&A increased by $1,587,073  from the prior year.
Factors  contributing  to the increase  include legal fees and other expenses of
$821,066 incurred in connection with the Proceeding.  Other legal fees increased
by $82,142  during  Fiscal 1997,  due primarily to the  Lichtenberg  Litigation.
Besicorp also  experienced an increase in other  professional  fees of $132,574.
Also contributing to the increased selling,  general and administrative expenses
in Fiscal 1997 was an increase in consulting fees of $237,019, including


<PAGE>


finders fees of $127,557 incurred in connection with Besicorp's  receipt of cash
distributions  from certain projects,  the write-off of project costs previously
deferred of $264,815,  and an increase of $43,356 in gross receipts  taxes.  The
write-off of deferred  project costs occurred on projects  whose  completion was
considered  by management  to be unlikely  and,  accordingly,  Besicorp does not
intend to pursue such projects.

         Product Segment

         SG&A for the Product  Segment for Fiscal Years 1998, 1997 and 1996 were
$2,930,334, $2,330,546 and $2,145,820,  respectively,  representing 31%, 28% and
33% of the consolidated  totals. The increase in Fiscal 1998 is due primarily to
increased  compensation  expense of  $535,652  resulting  from the  addition  of
several  management  positions,  as well as increases in the sales and marketing
support staff of Besicorp's  solar electric  business.  Increased solar electric
advertising  and  promotional  expenses of $73,741 and  increased  research  and
development  spending of $50,365 during the year also contributed to higher SG&A
expenses.  The  increase  in Fiscal  1997 is due  primarily  to an  increase  in
research and development expenses of $220,578.

                                       62

Interest Expense

         Interest  expense  for Fiscal  1998  increased  by $156,580 to $513,765
compared to Fiscal 1997.  The increase is due  primarily to interest  expense of
$115,585 incurred in connection with the resolution of certain litigation and to
higher interest payments associated with increased borrowing under the Stewart &
Stevenson, Inc. ("S&S") loan agreement.

         For Fiscal  1997,  interest  expense  decreased  by $98,207 to $357,185
compared  to Fiscal  1996.  The higher  amount  incurred  in Fiscal 1996 was due
primarily to the interest expense of $70,000 on additional  federal income taxes
for  Fiscal  1993 and 1994.  See Note 8 of the Notes to  Consolidated  Financial
Statements of Besicorp  Group Inc. Also  contributing  to the decrease in Fiscal
1997 were lower average  interest rates incurred during the current year on both
the S&S loan and on the mortgages on Besicorp's corporate headquarters.

Other Expense

         Other expense  increased  during Fiscal 1998 to $2,513,548  from $0 for
both Fiscal 1997 and 1996,  due primarily to Besicorp's  decision to reserve for
the possible  uncollectibility  of the combined loan of $2,500,000 in connection
with a power project which was ultimately written off in Fiscal 1999. See Note 4
of the Notes to Consolidated Financial Statements of Besicorp Group Inc..

<PAGE>

Provision for Income Taxes

         The provision for income taxes for Fiscal 1998 of $331,000 represents a
decrease of $185,000  when  compared to Fiscal 1997.  The  provision  for income
taxes for Fiscal 1997 of  $516,000  represents  an  increase  of  $308,400  when
compared to Fiscal  1996.  Besicorp  provides for federal and state income taxes
based  on  enacted  statutory  rates  adjusted  for  projected  benefits  of tax
operating  loss  carryforwards  and  other  credits  (see Note 8 of the Notes to
Consolidated Financial Statements of Besicorp Group Inc).


LIQUIDITY AND CAPITAL RESOURCES

         Besicorp's  working capital increased by $83,511,570 from $2,779,482 at
March 31, 1998, to $86,291,052 at December 31, 1998 primarily as a result of the
consummation of the MRA.

         During the nine months ended  December 31, 1998,  cash of  $113,699,357
was provided from operations.  The net income of $89,563,312,  when adjusted for
non-cash   revenue/expense   items  of   $142,140,280,   including  income  from
partnerships of $138,938,314,  resulted in a cash decrease of $52,576,968. Major
factors  offsetting  this cash  decrease  included cash  distributions  from the
partnerships of  $134,460,210,  of Niagara Mohawk Common Stock, the receipt of a
development  fee  receivable  at March 31, 1998 of $900,000,  and net changes in
assets and liabilities of $30,916,115.

         During the current nine-month period,  Besicorp's  financing activities
resulted in a decrease in cash of $3,744,187,  primarily due to the repayment of
borrowings.

         Investing activities during the current nine-month period resulted in a
decrease in cash of $328,211  due to the  acquisition  of property,  plant,  and
equipment.

         As  previously  discussed,  the  consummation  of the MRA  and  related
transactions  and  partnership  operating  results  through  December  31, 1998,
resulted in the receipt of approximately $70 million (including Besicorp's share
of the net proceeds from the sale of the Power Plants) and the shares of Niagara
Mohawk Common Stock valued at approximately  $69 million as of June 30, 1998. As
previously  discussed,  Besicorp has,  through February 24, 1999, sold 3,909,500
shares  of  Niagara   Mohawk   Common  Stock   resulting  in  cash  proceeds  of
approximately  $60.3  million  for a gain  of  approximately  $2.0  million.  In
accordance with its established  investment objectives and guidelines,  Besicorp
has invested  surplus cash in money market funds and commercial  paper. The five
Power Purchase Agreements with Niagara Mohawk were terminated as a result of the
consummation of the MRA and,  consequently,  there will be no significant future
periodic distributions to Besicorp from the operations of the projects.  Pending
the consummation of the Merger,  Besicorp expects that capital  requirements for
its  operations  and for repayment of long-term  debt will be met by its current
cash and short-term investment position.

                                       63

<PAGE>





YEAR 2000

         Many  existing  computer  systems  and  software  applications  use two
digits,  rather than four, to record years, i.e., "98" instead of "1998." Unless
modified,  such systems will not properly  record or interpret years after 1999,
which could lead to business  disruptions,  including,  among  other  things,  a
temporary inability to process  transactions,  send invoices,  determine whether
payments have been  received or engage in similar  normal  business  activities.
This is known as the Year 2000 issue.

         Besicorp relies on computer hardware,  software, and related technology
primarily in its internal  operations,  such as billing and  accounting.  During
Fiscal 1998,  Besicorp  formed a Year 2000  Management  Committee to address the
potential  financial and business  consequences of Year 2000 issues, such as the
disruptions  mentioned  above,  the failure to receive  essential  supplies  and
services or the loss of  customers,  with respect to both  Besicorp's  hardware,
software,   applications  and  interfaces   (collectively,   "IT  Systems")  and
non-information  technology  systems  such as  telemetry,  security,  power  and
transportation  (collectively,  the "Non-IT Systems"). In general, the Year 2000
Management Committee is dividing its efforts with respect to both the IT Systems
and the Non-IT Systems into three phases:  (1) inventory and assessment  ("Phase
One"),  (2) strategy and  contingency  planning  ("Phase Two") and (3) upgrades,
conversions and other solutions ("Phase Three").

         With respect to the IT Systems,  Besicorp has completed its  evaluation
of its hardware, software and other IT Systems and decided to migrate from a 486
PC  environment  to an Intel  Pentium  environment.  Thus the efforts are now in
Phase Three. To date all workstations and financial software have been replaced.
Microsoft  Office Suite software and back-up  software has been upgraded,  virus
protection software is now Year 2000 compliant,  and Year 2000 compliant servers
have been installed.  To complete Phase Three,  Besicorp will upgrade accounting
software,  e-mail exchange servers, internet proxy server, and all other servers
to NT 4.0,  upgrade all  workstations  to Windows 98, send second  notices to IT
Systems vendors that have not responded to Besicorp's request to receive written
certification  and begin to seek  replacement  vendors,  if necessary.  Besicorp
expects to complete Phase Three by July 1999.

         With respect to the Non-IT Systems,  the  Partnerships  are responsible
for the day-to-day  management of the Power Plants,  so the Year 2000 Management
Committee restricted its efforts to the photovoltaic business,  other operations
unrelated to the Power Plants,  and  administration.  Besicorp relies on outside
providers for its basic needs such as electricity,  telephone  service and other
utilities.  As part of its  evaluation  of its  Non-IT  Systems,  the Year  2000
Management Committee contacted the utilities and other suppliers.  Phase One has
been completed and the Year 2000 Management Committee is studying the results in
its efforts to  determine  what,  if  anything,  will be required to prepare the
Non-IT Systems for the Year 2000 and to assure itself


<PAGE>




that  utility  services  will  not be  interrupted.  The  Year  2000  Management
Committee  expects to  complete  Phase Two by April 1999 and Phase Three by July
1999.

         Besicorp  is  also  communicating  with  its  vendors,  suppliers,  and
customers  to both  monitor and  encourage  their  respective  remedial  efforts
regarding  Year 2000 issues.  Besicorp is in the process of contacting by letter
or phone all of its significant  vendors and suppliers and its largest customers
to determine  the extent to which  Besicorp's  systems  might be vulnerable as a
result of third parties' failure to resolve their own Year 2000 issues. Besicorp
is concerned  about  receiving  all  necessary  utility  services;  in addition,
Besicorp's   photovoltaic  business  is  dependent  on  components  provided  by
photovoltaic  module  suppliers.  Since  failure by  vendors  and  suppliers  to
successfully  address  their Year 2000  issues  could  result in delays in their
providing  various  products  and  services  to  Besicorp,  Besicorp  will  seek
replacement  vendors as is  necessary  to assure  availability  of products  and
services. Failure by customers could disrupt their ability to maximize their use
of  Besicorp's  products  and  services  and lead to a  reduction  in  revenues;
therefore,  Besicorp  will send a  newsletter  to its product  customers to help
develop each customer's awareness of Year 2000 issues and their implications.

         So long as Besicorp's efforts to become Year 2000 compliant continue on
schedule,  the  Year  2000  Management  Committee  believes  that  its  internal
operations  will not be affected by Year 2000  problems.  Besicorp does not rely
solely on its IT  Systems in order to  produce  products  it sells or to develop
project opportunities.  In fact, in July 1998, Besicorp's IT Systems temporarily
ceased to function due to a lightning  strike that destroyed many  components of
the system, and while inconvenienced, the business operated, deadlines were met,
and relationships were cultivated.  Besicorp expects to complete its upgrade and
replacement  purchases by the first half of calendar  1999.  Testing is underway
and will continue through January 2000.

                                       64

         There can be no assurance that Year 2000 problems of third parties upon
which  Besicorp's  systems and operations rely will not have a material  adverse
effect on Besicorp's operating results or financial condition. However, Besicorp
does  not  anticipate  any  adverse  impact  on its  business  due to a lack  of
availability of supplies or difficulties of customers.  Therefore,  short of any
third party  disaster that Besicorp is unable to control and for which  Besicorp
cannot develop  contingency  plans,  such as the failure of a utility  providing
power or  telecommunications,  Besicorp  does not believe its  business  will be
detrimentally impacted by potential Year 2000 problems.

         Except for capital  expenditures  associated with computer hardware and
software  upgrades  which are planned for Fiscal 1999 and which may be partially
Year  2000-related,  Besicorp does not anticipate that the incremental  expenses
related  to the  Year  2000  issue  for  Fiscal  1999  will  be  material.  Such
incremental expenses incurred during Fiscal 1998 were not significant.




<PAGE>




               MARKET INFORMATION REGARDING BESICORP COMMON STOCK

         Besicorp's  Common  Stock has been  listed  since 1993 on the  American
Stock  Exchange  Emerging  Company  Marketplace  ("AMEX  ECM")  under the symbol
BGI.EC.

         Set forth  below are the high and low sales  prices as  reported on the
AMEX ECM for the period indicated.

Fiscal Year Ended March 31,


                                    High                      Low
                                    ----------                ----------

1997     First Quarter              $ 16                      $ 11-3/4
         Second Quarter               14-3/4                    10
         Third Quarter                15-1/8                    11-1/4
         Fourth Quarter               20-7/8                    12-1/4

1998     First Quarter              $ 21-1/2                  $ 15-1/8
         Second Quarter               40                        19-7/8
         Third Quarter                36-15/16                  30-3/4
         Fourth Quarter               35-1/2                    23-5/8

1999     First Quarter              $ 39-1/2                  $ 26-1/16
         Second Quarter               40                        29-3/4
         Third Quarter                36-3/4                    29-7/8
         Fourth Quarter               33                        29-5/16
         (through February
          25, 1999)


         On November 20, 1998, the day prior to the date of public  announcement
of the Board's  adoption of the Initial Plan of Merger,  the last reported sales
price of the Besicorp  Common Stock was  $32-7/8.  As of February 25, 1999,  the
last reported  sales price of the Besicorp  Common Stock was $32-1/4 as reported
on AMEX ECM.

         There  were  approximately  1,730  shareholders  of record of  Besicorp
Common Stock as of the Record Date.  Besicorp has never paid any cash  dividends
on the Besicorp Common Stock.

                                       65

<PAGE>


                                  THE SPIN-OFF

Background

         Because  Acquisition  does not wish to (i)  acquire  Besicorp's  assets
pertaining to, among other things,  the photovoltaic and independent power plant
development  businesses or (ii) assume, with certain limited exceptions,  any of
Besicorp's  liabilities,  Besicorp  and  Acquisition  determined  to effect  the
Contribution  and the Spin-Off.  The Contribution (as defined below) followed by
the Spin-Off will separate  from Besicorp and all of the  businesses  and assets
that  Acquisition  does not wish to  acquire.  This will enable  Acquisition  to
acquire  only the  assets  it  desires  to  acquire  and will  leave  Besicorp's
photovoltaic and independent  power plant  development  businesses as a separate
publicly held company,  owned by the holders of Besicorp  Common Stock as of the
Spin-Off Record Date.

         Although the Spin-Off will not be effected unless the Merger is adopted
by Besicorp's  shareholders  and all other  conditions  precedent to the Closing
(other  than the  Spin-Off)  have been  satisfied  or waived,  the  Spin-Off  is
separate from the Merger, and the shares of Newco Common Stock to be received by
holders of Besicorp Common Stock in the Spin-Off do not constitute a part of the
Merger Consideration.


The Contribution

         Prior  to  the  Spin-Off,   Besicorp  will  transfer  or  cause  to  be
transferred to Newco various  subsidiaries  and assets and cause Newco to assume
certain liabilities,  as described in the chart set forth below. The transfer of
the distributed  subsidiaries  and the contributed  assets and the assumption of
the assumed  liabilities is referred to herein as the  "Contribution." To effect
the  Contribution,  Besicorp and Newco will enter into a contribution  agreement
(the "Contribution Agreement").

         The following chart provides a general description of the effect of the
Spin-Off on Besicorp and Newco. See "Unaudited Pro Forma Financial Information."
As the Merger will be consummated  promptly following the Spin-Off,  Acquisition
shall, subject to the provisions of the Plan of Merger which permit Besicorp and
Newco to replace  assets to be  contributed  with assets to be retained of equal
value,  acquire the assets  listed and assume the  liabilities  listed under the
caption "Besicorp," and the shareholders of Besicorp entitled to shares of Newco
will indirectly,  as holders of Newco Common Stock, own the assets listed and be
liable for the liabilities listed under the caption "Newco."


<PAGE>

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

                       Besicorp                                                 Newco

Subsidiaries          (i) certain subsidiaries (primarily those                 all other subsidiaries
                      owning the interests in the Partnerships that
                      formerly owned the Power Plants) and
                      (ii) the subsidiary that owns the Corporate
                      Headquarters (each, a "Remaining
                      Subsidiary" and collectively, the "Remaining
                      Subsidiaries")(for a list of the subsidiaries of
                      Besicorp including the subsidiaries to be
                      contributed to Newco, see Annex C).

Assets                (i)  its cash, cash equivalents and Niagara              (i) all of Besicorp's assets
                      Mohawk Common Stock (except for $1.5                      pertaining to the photovoltaic
                      million which Besicorp shall contribute to                and power plant development
                      Newco, $6.5 million to fund the Escrow                    businesses (including interests
                      Fund, $2 million for bonuses and $2 million               in power plant projects and
                      for the estimated expenses of the                         initiatives in India and Brazil
                      Transaction);                                             and trade receivables,
                      (ii) the Corporate Headquarters (which it                 furniture, fixtures and
                      will lease to Newco); and                                 equipment related to these
                      (iii) other claims of Besicorp and awards                 businesses (See "Unaudited
                      made to Besicorp (i.e., Besicorp's rights                 Pro Forma Financial                       
                      under a creditor's claim in a bankruptcy                  Information"));
                      proceeding of approximately $280,000, an                  (ii) $1.5 million in cash;
                      arbitration award of approximately                        (iii) the interests in the
                      $430,000, a judgment of approximately                     Partnerships that formerly
                      $140,000 and a default judgment of                        owned the Power Plants; and
                      approximately $175,000).                                  (iv) all other assets not
                                                                                retained by Besicorp.

</TABLE>
                                       66
<PAGE>

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

                       Besicorp                                                 Newco
Liabilities           (i) the actual or accrued liabilities of                  all other liabilities (the only
                      Besicorp or any subsidiary that is a                      material liabilities that
                      Remaining Subsidiary for unpaid federal                   Besicorp is aware of are the
                      income taxes for the current fiscal year based            contingent liabilities arising
                      on the consolidated net income of Besicorp                out of legal proceedings to
                      through the Effective Date (the "Specified                which Besicorp is a party (see
                      Current Liabilities");                                    "Business - Legal
                      (ii) the liability of Besicorp or its subsidiaries        Proceedings") and the
                      for New York State income Taxes for                       SunWize Indebtedness (see
                      Besicorp's current fiscal year (the "Excluded             "Business -- SunWize
                      Liability"); and                                          Indebtedness")).
                      (iii) various intercompany liabilities between
                      Besicorp and the remaining subsidiaries.

</TABLE>

         It is anticipated that the directors and executive officers of Besicorp
will serve Newco in capacities in which they  currently  serve Besicorp and that
they will be  compensated  for the services they render on behalf of Newco.  See
"Factors to be  Considered  -- Interests of Executive  Officers and Directors in
the Merger."

The Spin-Off

         After  the  completion  of the  Contribution,  and  assuming  the other
conditions  to the  consummation  of the  Merger  have been or will be waived or
satisfied the Spin-Off will be effected by the  declaration of a distribution to
each holder of record of Besicorp Common Stock as of the Spin-Off Record Date of
one share of Newco  Common  Stock for every 25 shares of Besicorp  Common  Stock
held by such holder on such date. The Spin-Off Record Date is expected to be the
same day as the  Effective  Date.  In lieu of  fractional  shares,  cash will be
distributed.  The  Newco  Common  Stock  will be  deemed  to be  issued  to such
shareholders as of the Spin-Off Record Date. Certificates representing shares of
Newco  Common  Stock  will be  distributed  contemporaneously  with  the  Merger
Consideration.  Therefore,  holders of Besicorp  Common Stock will generally not
receive  certificates  for shares of Newco Common Stock until they deliver their
certificates  evidencing  their Besicorp  Common Stock. As a result of the Spin-
Off,  the  shareholders  of record of  Besicorp  at the close of business on the
Spin-Off Record Date who own 25 or more shares of Besicorp Common Stock will own
all of the outstanding shares of Newco Common Stock.

                                       67

<PAGE>


Conditions to the Spin-Off

         Besicorp will not effect the Spin-Off  unless  Besicorp's  shareholders
adopt the Plan of Merger and all other  conditions  to the closing of the Merger
have been waived or satisfied.


                INFORMATION REGARDING ACQUISITION AND MERGER SUB

         BGI  Acquisition  LLC  is a  Wyoming  limited  liability  company.  BGI
Acquisition  Corp. is a New York  corporation,  wholly owned by Acquisition  and
recently  organized in connection  with the Merger.  Merger Sub and  Acquisition
have not carried on any  activities,  other than in connection  with the Merger.
The principal offices of the manager of Acquisition and the principal offices of
Merger Sub are located at 950 Third Avenue, New York, New York 10022, (212) 688-
2700.  Acquisition is wholly owed by Lion Gate, LLC, a limited liability company
organized  under the laws of the British  Virgin  Islands,  with  administrative
offices located at P.O. Box 158, BNP House, Anley Street, St. Helier, Jersey JE4
8RB. Lion Gate, LLC is engaged in the business of trading and  investments.  The
sole member of Lion Gate, LLC is Mr. Thamer Bin Saeed Al- Shanfari, a citizen of
the Sultanate of Oman. His postal  address is P.O. Box 18, Ruwi,  Post Code 112,
Oman.

         Until  immediately  prior to the time  Acquisition  and Merger Sub will
participate in the Merger,  it is not  anticipated  that such entities will have
any  significant  assets or  liabilities  other  than  those  incident  to their
formation and capitalization and the transactions contemplated by the Merger. As
of the Record Date, neither Acquisition,  Merger Sub nor any of their affiliates
owned any shares of Besicorp Common Stock. Prior to the Closing,  and subject to
the conditions set forth in the Plan of Merger and other  customary  conditions,
Acquisition  will be funded by debt and/or  equity from the Lion Gate LLC and/or
committed lenders in the entire amount of the Merger Consideration.  Such amount
will then be contributed  by the  Acquisition to Merger Sub as an equity capital
contribution immediately prior to the Closing.


                                  OTHER MATTERS

         As of the time of  preparation  of this Proxy  Statement,  the Board of
Directors knows of no matters that will be acted on at the Special Meeting other
than the adoption of the Plan of Merger.  If any other matters are presented for
action at the Special  Meeting or at any adjournment  or  postponement  thereof,
it is intended that the proxies will be voted with respect thereto in accordance
with the best  judgment and in the discretion of the persons named as proxies in
the accompanying proxy card.


<PAGE>



                         ANNUAL MEETING OF SHAREHOLDERS

         If the  shareholders  adopt  the  Plan  of  Merger,  and  if all  other
conditions to the Merger are satisfied or waived, it is expected that the Merger
will be consummated  on or about March 22, 1999.  Besicorp does not plan to hold
an annual  meeting of  shareholders  following  the Special  Meeting  unless the
Merger  is not  consummated.  If the  Merger  is  not  consummated,  shareholder
proposals  received  by the  Secretary  of  Besicorp a  reasonable  time  before
Besicorp  begins to print and mail its proxy  materials  will be considered  for
inclusion  in  the  proxy  materials  for  Besicorp's  next  Annual  Meeting  of
Shareholders.


                         INDEPENDENT PUBLIC ACCOUNTANTS

         Besicorp's  independent  public  accountants  for the fiscal year ended
March 31, 1998 and for the current  fiscal year are Citrin  Cooperman & Company,
LLP. It is anticipated that  representatives of such firm will be present at the
Special  Meeting and that they will be available  to respond to  questions  from
shareholders.

                                       68

<PAGE>



                 INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS
                             OF BESICORP GROUP INC.


<TABLE>
<CAPTION>
<S>
                                                                                 <C>
Index to the Consolidated Financial Statements of Besicorp Group Inc. ..................................     F-1

Independent Auditors' Report............................................................................     F-2

Consolidated Balance Sheet as of December 31, 1998 (Unaudited),
         March 31, 1998 and March 31, 1997..............................................................     F-3

Consolidated Statement of Operations for the Three and Nine
         Months Ended December 31, 1998 and 1997 (Unaudited)
         and the Years Ended March 31, 1998, 1997 and 1996..............................................     F-5

Consolidated Statement of Cash Flows for the Nine Months
         Ended December 31, 1998 and 1997 (Unaudited)
         and the Years Ended March 31, 1998, 1997 and 1996..............................................     F-6

Consolidated Statement of Changes in Shareholders' Equity
         for the Nine Months Ended December 31, 1998 (Unaudited)
         and for the Years Ended March 31, 1998, 1997 and 1996..........................................     F-7

Notes to Consolidated Financial Statements of Besicorp Group Inc........................................     F-8

             INDEX TO THE FINANCIAL STATEMENTS OF THE PARTNERSHIPS

Audited financial statements of Kamine/Besicorp Carthage L.P.
         for the Years Ended December 31, 1997 and 1996...............................................       F-27 

Audited financial statements of Kamine/Besicorp South Glens Falls L.P.
         for the Years Ended December 31, 1997 and 1996...............................................       F-39 

Audited financial statements of Kamine/Besicorp GlenCarthage Partnership
         for the Years Ended December 31, 1997 and 1996...............................................       F-51

Audited financial statements of Kamine/Besicorp Natural Dam L.P.
         for the Years Ended December 31, 1997 and 1996...............................................       F-59

Audited financial statements of Kamine/Besicorp Syracuse L.P.
         for the Years Ended December 31, 1997 and 1996...............................................       F-71 

Audited financial statements of Kamine/Besicorp Beaver Falls L.P.
         for the Years Ended December 31, 1997 and 1996 .............................................        F-83 

</TABLE>
                                      F-1
<PAGE>


                         CITRIN COOPERMAN & COMPANY, LLP
                          Certified Public Accountants
                          529 Fifth Avenue, Tenth Floor
                            New York, New York 10017

                                  212-697-1000



TO THE BOARD OF DIRECTORS AND SHAREHOLDERS
BESICORP GROUP INC.


                          Independent Auditors' Report


We have  audited  the  consolidated  balance  sheet of Besicorp  Group Inc.  and
subsidiaries  as at  March  31,  1998  and  1997  and the  related  consolidated
statements of operations, changes in shareholders' equity and cash flows for the
years ended March 31, 1998, 1997 and 1996.  These  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  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 aforementioned  consolidated  financial  statements present
fairly, in all material respects,  the financial position of Besicorp Group Inc.
and  subsidiaries  as at  March  31,  1998 and  1997  and the  results  of their
operations  and their cash flows for the years  ended March 31,  1998,  1997 and
1996 in conformity with generally accepted accounting principles.




                                  /s/ Citrin Cooperman & Company, LLP
                                     

June 23, 1998
New York, New York


                                       F-2
<PAGE>
<TABLE>
<CAPTION>
<S>       
                                                       BESICORP GROUP INC. AND SUBSIDIARIES

                                                                   CONSOLIDATED BALANCE SHEET

                                                                <C>                       <C>                     <C>

                  ASSETS                                        December 31,              March 31,               March 31,
                                                                    1998                    1998                    1997
                                                                ___________               _________               _________
                                                                (Unaudited)

Current Assets:
   Cash and cash equivalents                                 $  110,439,930         $      812,971         $       210,533
   Short-term investments                                           879,301              1,056,778               1,012,814
   Investment in Niagara Mohawk Power Corporation
      common stock                                               22,161,716                      0                       0
   Trade accounts receivable (less allowance for doubtful
      accounts of $68,929 in December 1998,
      $23,000 in March 1998 and $39,346 in March1997)               603,401                369,539                 604,263
   Due from affiliates                                               64,223                870,295               1,338,802
   Current portion of long-term notes receivable:
      Others (includes interest of $16,950 in December 1998,
         $8,316 in March 1998 and $11,201 in March 1997)            127,919                102,053                  97,016
   Inventories                                                    1,166,673                944,013               1,180,265
   Deferred income taxes                                             93,600                 93,600                 362,600
   Other current assets                                             287,984                485,052                 316,601
                                                                ___________              _________               _________
      Total Current Assets                                      135,824,747              4,734,301               5,122,894
                                                                ___________              _________               _________

Property, Plant and Equipment:
   Land and improvements                                            237,159                237,159                 279,910
   Buildings and improvements                                     1,914,029              1,906,953               1,890,065
   Machinery and equipment                                        1,546,587              1,226,115                 961,335
   Furniture and fixtures                                           247,364                246,701                 195,941
   Construction in progress                                               0                      0                   8,079
                                                                  _________              _________               _________
                                                                  3,945,139              3,616,928               3,335,330

      Less:  accumulated depreciation and amortization            1,980,261              1,769,212               1,398,576
                                                                  _________              _________               _________  
      Net Property, Plant and Equipment                           1,964,878              1,847,716               1,936,754
                                                                  _________              _________               _________
Other Assets:
   Patents and trademarks, less accumulated
      amortization of $2,131 in December 1998,
      $1,691 in March 1998 and $651,526 in March 1997                 9,011                  7,823                  47,184
   Long-term notes receivable:
      Affiliate-net of allowance of 0 in December 1998,
          $555,376 in March 1998 and 0 in March 1997                      0                      0                 555,376
      Others-net of allowance of 0 in December 1998,
          $1,944,624 in March 1998 and 0 in March 1997               94,112                129,886               2,168,246
   Due from affiliates                                                    0                375,000                       0
   Investment in partnerships                                     4,444,233                      0                       0
   Deferred costs                                                         0              1,316,693               1,480,728
   Deferred income taxes                                            634,200                916,600                 369,700
   Other assets                                                      77,645                116,977                 155,917
                                                                  _________              _________               _________
      Total Other Assets                                          5,259,201              2,862,979               4,777,151
                                                                ___________              _________              __________ 
      TOTAL ASSETS                                           $  143,048,826         $    9,444,996         $    11,836,799
                                                                ===========              =========              ==========

See accompanying notes to consolidated financial statements.

                                       F-3
</TABLE>
<PAGE>                      

<TABLE>
<CAPTION>
<S>
                                                             BESICORP GROUP INC. AND SUBSIDIARIES

                                                                   CONSOLIDATED BALANCE SHEET



                  LIABILITIES AND SHAREHOLDERS' EQUITY
                                                                <C>                       <C>                     <C>         
                                                                December 31,              March 31,               March 31,
                                                                    1998                    1998                    1997
                                                                ___________               ________                __________
                                                                (Unaudited)
Current Liabilities:
   Accounts payable and accrued expenses                     $    1,319,611         $    1,403,504         $     1,745,142
   Current portion of long-term debt                                 11,700                111,367                 115,598
   Current portion of accrued reserve and warranty expense          140,305                152,891                 215,733
   Taxes other than income taxes                                    114,541                114,811                 101,786
   Income taxes payable                                          47,947,538                172,246                 366,786
                                                                 __________              _________               _________
      Total Current Liabilities                                  49,533,695              1,954,819               2,545,045


Investment in Partnerships                                                0                 33,870               2,559,282
Long-Term Accrued Reserve and Warranty Expense                      167,934                152,402                 165,950
Long-Term Debt                                                      123,608              3,766,074               3,834,483
                                                                 __________              _________               _________
      Total Liabilities                                          49,825,237              5,907,165               9,104,760
                                                                 __________              _________               _________        
                                                                 

Shareholders' Equity:
   Common stock, $.10 par value:  authorized
      5,000,000 shares; issued 3,234,958 shares                     323,495                323,495                 323,495
   Additional paid-in capital                                     5,565,352              5,492,072               4,925,524
   Retained earnings (deficit)                                   88,948,053               (615,259)               (810,645)
                                                                 __________              _________               _________
                                                                 94,836,900              5,200,308               4,438,374


   Less:  treasury stock at cost (265,023 in December 1998,
      278,234 shares in March 1998 and
      300,298 shares in March 1997)                              (1,613,311)            (1,662,477)             (1,706,335)
                                                                 __________              _________               _________  
      Total Shareholders' Equity                                 93,223,589              3,537,831               2,732,039
                                                                 __________              _________               _________  
      TOTAL LIABILITIES AND
           SHAREHOLDERS' EQUITY                            $    143,048,826        $     9,444,996         $    11,836,799
                                                                ===========              =========              ==========





See accompanying notes to consolidated financial statements.


                                                                    F-4

</TABLE>
<PAGE>


<TABLE>
<CAPTION>
<S>

                                                 <C>                   <C>              <C>                 <C>               

                                                                         BESICORP GROUP INC. AND SUBSIDIARIES
                                                                         CONSOLIDATED STATEMENT OF OPERATIONS



                                                  Three Months Ended December 31,        Nine Months Ended December 31,       
                                                   1998                     1997         1998                   1997             
                                                            (Unaudited)                           (Unaudited)
Revenues:
   Product sales                             $     1,187,805    $       788,193     $    3,273,495     $    3,056,859     
   Development and management fees                         0            162,133          2,043,334          1,070,139         
   Other revenues                                    184,064            102,320            417,419            237,703            
   Income from partnerships                        2,233,382          2,418,708        138,938,314          7,408,310         
   Interest and other investment income            2,388,024             39,700          5,212,956            134,614            
   Other income                                            0                  0                  0                  0             
                                                   __________         __________       ___________         __________
       Total Revenues                               5,993,275          3,511,054       149,885,518         11,907,625         
                                                   __________         __________       ___________         __________
Costs and Expenses:
   Cost of product sales                           1,155,438            776,517          3,121,707          2,850,416         
   Selling, general and
      administrative expenses                      2,989,889          2,406,166          8,820,244          6,490,961          
   Interest expense                                   13,238            207,619            133,336            404,134          
   Other expense                                          24                 40              8,832              8,387          
                                                   __________         __________       ___________          _________
      Total Costs and Expenses                     4,158,589          3,390,342         12,084,119          9,753,898         
                                                   __________         __________       ___________          _________
Income (Loss) Before Income Taxes                  1,834,686            120,712        137,801,399          2,153,727           

Provision (Credit) for Income Taxes                  728,888            (68,802)        48,238,087            631,402         
                                                   __________         __________       ___________          _________
Net Income (Loss)                            $     1,105,798    $       189,514     $   89,563,312     $    1,522,325    
                                                   ==========         ==========       ===========          =========

Basic Earnings per Common Share              $           .37    $           .06     $        30.16     $          .52     
                                                   =========          ==========       ===========          =========
Basic Weighted Average Number
   of Shares Outstanding                           2,969,211          2,956,720          2,967,830          2,946,189         
                                                   =========          ==========       ===========          =========
Diluted Earnings per Common Share            $           .36    $           .06     $        29.52     $          .51    
                                                   =========          ==========       ===========          =========
Diluted Weighted Average Number
   of Shares Outstanding                           3,035,771          3,015,516          3,034,150          3,002,904         
                                                   =========          ==========       ===========          ==========
Dividends per Common Share                         None               None                  None               None              
                                                   =========          ==========       ===========          ==========
    

See accompanying notes to consolidated financial statements.


</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>

                                                    <C>          <C>                   <C>                            
                                                             BESICORP GROUP INC. AND SUBSIDIARIES
                                                             CONSOLIDATED STATEMENT OF OPERATIONS
                                                   

                                                               Years Ended March 31,
                                                    1998              1997               1996
                                                            
Revenues:
   Product sales                             $    3,838,351    $     4,474,925    $     3,900,754
   Development and management fees                2,504,601          1,627,675            328,887
   Other revenues                                   436,689            356,725            182,431
   Income from partnerships                      10,058,849          7,907,393          3,445,058
   Interest and other investment income             175,766            134,580            172,938
   Other income                                           0             66,253             49,451
                                                 __________         __________        ___________        
       Total Revenues                            17,014,256         14,567,551          8,079,519
                                                 __________         __________        ___________        
Costs and Expenses: 
   Cost of product sales                          3,899,967          4,299,848          3,445,849
   Selling, general and
      administrative expenses                     9,560,590          8,220,796          6,448,997
   Interest expense                                 513,765            357,185            455,392
   Other expense                                  2,513,548                  0                  0
                                                 __________         __________        ___________          
      Total Costs and Expenses                   16,487,870         12,877,829         10,350,238
                                                 __________         __________        ___________          
Income (Loss) Before Income Taxes                   526,386          1,689,722         (2,270,719)

Provision (Credit) for Income Taxes                 331,000            516,000            207,600
                                                 __________         __________        ___________          
Net Income (Loss)                            $      195,386    $     1,173,722    $    (2,478,319)
                                                 ==========         ==========        ===========         

Basic Earnings per Common Share              $          .07    $           .40    $          (.84)
                                                   =========        ==========        ===========         
Basic Weighted Average Number
   of Shares Outstanding                           2,948,787          2,916,439          2,938,144
                                                   =========         ==========        ===========          
Diluted Earnings per Common Share            $          .06    $           .39    $          (.81)
                                                   =========         ==========        ===========         
Diluted Weighted Average Number
   of Shares Outstanding                           3,009,761          3,009,595          3,044,308
                                                   =========         ==========        ===========         
Dividends per Common Share                           None              None               None
                                                   =========         ==========        ===========          


                                                                     F-5
</TABLE>
<PAGE>


<TABLE>
<CAPTION>



                                                         BESICORP GROUP INC. AND SUBSIDIARIES
                                                         CONSOLIDATED STATEMENT OF CASH FLOWS
<S>
                                                              <C>              <C>                <C>      <C>         <C>     
                                                               Nine Months Ended December 31,         Years Ended March 31,
                                                               1998                 1997            1998       1997       1996
                                                                     (Unaudited)
Operating Activities:
   Net income (loss)                                          $ 89,563,312    $ 1,522,325      $  195,386  $1,173,722  $(2,478,319)
   Adjustments to reconcile net income (loss) to
   net cash provided (used) by operating activities:
      Deferred taxes including taxes
         allocated to capital                                      282,400         44,373         259,900    (431,800)     22,300
      Amortization of discounts on notes                            (1,647)        (1,647)         (2,196)     (2,196)     (2,196)
      Provision for uncollectibles                                  45,929                      2,483,654           0           0
      Realized and unrealized (gains)/losses                    (3,740,136)         9,620          61,980      10,238     (14,653)
      Depreciation and amortization                                211,488        216,855         421,379     355,604     388,437
      Partnership income recognized                           (138,938,314)    (7,408,310)    (10,058,849) (7,907,393) (3,445,058)
      Distributions from partnerships                          134,460,210      5,482,429       7,533,437   7,835,800   4,768,874
      Stock based compensation                                           0              0         152,557      70,644      17,815
      Changes in assets and liabilities:
         Short-term investments                                    316,016        (32,806)        (42,426)   (251,755)    725,123
         Investment in Niagara Mohawk Power
             Corporation common stock                          (18,560,119)             0               0           0           0
         Accounts and notes receivable                             912,838      1,495,424         435,472  (1,228,967)    289,041
         Inventories                                              (222,659)        40,100         236,252      78,925      85,752
         Accounts payable and accrued expenses                     (83,894)      (286,661)       (453,813)    441,128    (111,415)
         Taxes payable/refundable                               47,899,522        182,298        (137,315)    207,071      97,603
         Other assets and liabilities, net                       1,554,411       (587,838)        (43,136)   (575,644)   (155,229)
   Net Cash Provided (Used)                                    ___________      _________       _________   _________     _______  
      By Operating Activities                                  113,699,357        676,162       1,042,282    (224,623)    188,075
                                                               ___________      _________       _________   _________     _______
Financing Activities:
   Increase in borrowings                                                0        247,000         247,000     500,000      41,440
   Repayment of borrowings                                      (3,742,133)      (209,061)       (386,016)   (118,933)   (117,456)
   Purchase of common stock                                        (53,187)      (140,077)       (140,076)          0    (637,509)
   Issuance of common stock                                         51,133        128,100         128,100      26,300     172,669
   Net Cash Provided (Used)                                     __________      _________
      By Financing Activities                                   (3,744,187)        25,962        (150,992)    407,367    (540,856)
                                                                __________      _________        ________    ________    ________
Investing Activities:
   Investments in partnerships                                           0              0               0      (5,000)          0
   Acquisition of property, plant and equipment                   (328,211)      (262,654)       (288,852)    (57,790)   (252,271)
   Net Cash Used By Investing                                    _________      _________        ________    ________    ________
      Activities                                                  (328,211)      (262,654)       (288,852)    (62,790)   (252,271)
                                                                 _________      _________        ________    ________    ________
Increase (Decrease) in Cash and Cash Equivalents               109,626,959        439,470         602,438     119,954    (605,052)
Cash and Cash Equivalents Beginning                                812,971        210,533         210,533      90,579     695,631
                                                               ___________      _________         _______    ________    ________
Cash  and Cash Equivalents Ending                          $   110,439,930    $   650,003     $   812,971  $  210,533  $   90,579
Supplemental Cash Flow Information:                            ===========      =========         =======    ========    ========
   Interest paid                                           $       175,226    $   287,225     $   510,809  $  420,747  $  387,143
   Income taxes paid                                               188,740        398,426         220,571     777,429      11,022
   Additions to property, plant, and
      equipment which were financed
      and not included above                               $             0    $    66,375     $    66,375     $     0  $   70,230

See accompanying notes to consolidated financial statements.

                                       F-6

</TABLE>
<PAGE>


<TABLE>
<CAPTION>
<S>
                      BESICORP GROUP INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
 FOR THE NINE MONTHS ENDED DECEMBER 31, 1998 (UNAUDITED) AND FOR THE YEARS ENDED MARCH 31, 1998, 1997 AND 1996

                                           <C>           <C>          <C>               <C>                                      
                                               Common Stock            Additional       Retained Earnings    
                                          Shares         Amount      Paid-in Capital      (Deficit)         
Balance at March 31, 1995                3,223,396       $322,340      $4,552,129         $493,952         
Shares purchased                                                                                           
Shares issued to employees under
   Incentive Stock Option Plan               5,250            525          16,006                                     
Shares issued for warrants                   4,500            450           7,988                                 
Treasury shares issued for Incentive
   Stock Options and compensation                                          (7,654)                         
Tax benefit on compensatory
   stock transactions                                                     203,300                                          
Net loss for the year                                                                  (2,478,319)                      
                                         _________        _______       _________       _________
Balance at March 31, 1996                3,233,146        323,315       4,771,769      (1,984,367)        
Shares purchased                                                                                              
Shares issued for fractional shares              7
Shares issued to employees under
  Incentive Stock Option Plan                1,800            180           6,120                                   
Treasury shares issued for warrants                                      (117,367)                          
Treasury shares issued for Incentive
  Stock Options                                                            (6,040)                           
Tax benefit on compensatory stock
  transactions                                                            256,800                                            
Compensatory non-statutory stock options                                   14,242                                         
Net income for the year                                                                1,173,722                          
                                         _________        _______       _________      _________
Balance at March 31, 1997                3,234,953        323,495       4,925,524       (810,645)            
Shares purchased                                                                                             
Shares issued for fractional shares              5
Treasury shares issued for Incentive
  Stock Options                                                           (55,834)                         
Tax benefit on compensatory stock
  transactions                                                            582,000                                            
Compensatory non-statutory stock options                                   40,382                                         
Net income for the year                                                                195,386                              
                                          _________      _______        _________      _______      
Balance at March 31, 1998                 3,234,958      323,495        5,492,072     (615,259)           
Shares purchased (unaudited)                                                                                
Treasury shares issued for Incentive
  Stock Options (unaudited)                                               (51,220)                        
Tax benefit on compensatory stock
  transactions (unaudited)                                                124,500                             
Net income for the nine months ended
  December 31, 1998 (unaudited)                                                     89,563,312                  
                                         _________      _______         _________   __________
Balance at December 31, 1998 (Unaudited) 3,234,958     $323,495        $5,565,352  $88,948,053             
                                         =========      =======         =========   ==========                


</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>


                     BESICORP GROUP INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
 FOR THE NINE MONTHS ENDED DECEMBER 31, 1998 (UNAUDITED) AND FOR THE YEARS ENDED MARCH 31, 1998, 1997 AND 1996
                   

                                              <C>            <C>                   <C>                              
                                                  Treasury Stock
                                              Shares         At Cost              Total
Balance at March 31, 1995                    210,091      ($1,385,402)          $3,983,019
Shares purchased                             135,366         (637,509)            (637,509)
Shares issued to employees under
   Incentive Stock Option Plan                                                      16,531
Shares issued for warrants                                                           8,438
Treasury shares issued for Incentive
   Stock Options and compensation            (24,245)         173,169              165,515
Tax benefit on compensatory
   stock transactions                                                              203,300                               
Net loss for the year                                                           (2,478,319)                                        
                                             _______        ________             _________
Balance at March 31, 1996                    321,212       (1,849,742)           1,260,975
Shares purchased                                  86           (1,250)              (1,250)
Shares issued for fractional shares          
Shares issued to employees under
  Incentive Stock Option Plan                                                       6,300
Treasury shares issued for warrants          (20,000)         137,367              20,000
Treasury shares issued for Incentive
  Stock Options                               (1,000)           7,290               1,250
Tax benefit on compensatory stock
  transactions                                                                    256,800                                
Compensatory non-statutory stock options                                           14,242                                 
Net income for the year                                                         1,173,722                                         
                                             _______        _________           _________
Balance at March 31, 1997                    300,298       (1,706,335)          2,732,039
Shares purchased                               5,936         (140,076)           (140,076)
Shares issued for fractional shares               
Treasury shares issued for Incentive
  Stock Options                              (28,000)         183,934            128,100
Tax benefit on compensatory stock
  transactions                                                                   582,000                                     
Compensatory non-statutory stock options                                          40,382                                    
Net income for the year                                                          195,386                                  
                                             _______       _________           _________
Balance at March 31, 1998                    278,234      (1,662,477)          3,537,831
Shares purchased (unaudited)                   2,029         (53,187)            (53,187)
Treasury shares issued for Incentive
  Stock Options (unaudited)                  (15,240)        102,353              51,133
Tax benefit on compensatory stock
  transactions (unaudited)                                                      124,500                                    
Net income for the nine months ended
  December 31, 1998 (unaudited)                                              89,563,312                                         
                                             _______     __________          __________
Balance at December 31, 1998 (Unaudited)     265,023    ($1,613,311)        $93,223,589
                                             =======      =========          ==========




See accompanying notes to consolidated financial statements.

                                       F-7
</TABLE>
                    
<PAGE>

                      BESICORP GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Business and Proposed Merger
Besicorp Group Inc.  (together with its subsidiaries the "Company")  specializes
in the  development  of power  projects  and energy  technologies.  Working with
partners,  the Company  develops  independent  power projects.  The Company also
provides   engineering,   system   design,   project   management  and  turn-key
installation of photovoltaic systems, and fabricates,  manufactures, markets and
distributes  alternative  energy projects  through a domestic and  international
network.

The Company,  BGI Acquisition LLC  ("Acquisition"),  a Wyoming limited liability
company,  and BGI Acquisition Corp. ("Merger Sub"), a New York corporation and a
wholly owned  subsidiary of  Acquisition,  entered into an Agreement and Plan of
Merger  dated  November  23,  1998,  as amended,  (the "Plan of  Merger"),  that
provides  that  Merger Sub will be merged  with and into the  Company,  with the
Company being the surviving  corporation  and wholly owned by  Acquisition  (the
"Merger").  If the Merger is  consummated,  the Company's  shareholders  will be
entitled to receive $34.50 (the "Merger  Consideration")  in cash for each share
of Besicorp  Common Stock,  subject to upward  adjustment if the Base Amount (as
defined in the Plan of Merger) exceeds  $105,275,000.  It is anticipated that if
there is any upward adjustment, such adjustment will not exceed $4.00 per share.
There will not be a downward adjustment to the Merger Consideration; however, no
assurance  can be given that there will be any upward  adjustment  to the Merger
Consideration.  Consummation  of the Merger is subject  to the  satisfaction  of
numerous  conditions,  including  the  adoption  of the  Plan of  Merger  by the
Company=s  shareholders and the Company's  distributing  (the "Spin-Off") to its
shareholders  on a pro rata basis all of the shares of common  stock (the "Newco
Common Stock") of Besicorp Ltd.  ("Newco"),  a subsidiary of Besicorp,  which at
the time of the Spin-Off will, among other things,  own Besicorp's  photovoltaic
and   independent   power  plant   development   businesses   and  have  assumed
substantially  all  of the  Company's  liabilities  (other  than  the  Permitted
Liabilities, as such term is defined in the Plan of Merger). No assurance can be
given that such transactions will be consummated.

Principles of Consolidation 
The  consolidated  financial  statements  include  Besicorp  Group Inc.  and its
wholly-owned  subsidiaries.  Investments in partnerships  are recorded under the
equity  method  of  accounting.   All  significant   intercompany  balances  and
transactions have been eliminated.

The  unaudited  financial  information  set forth  herein has been  prepared  in
accordance  with  the  generally  accepted  accounting  principles  for  interim
financial information.  Accordingly, they do not include all the information and
footnotes  required by generally  accepted  accounting  principles  for complete
financial   statements.   In  the  opinion  of  management,   the   accompanying
consolidated  financial  statements  contain all adjustments  (including  normal
recurring  adjustments)  necessary to present  fairly the financial  position of
Besicorp  Group Inc.  (together  with its  subsidiaries,  the  "Company")  as of
December 31, 1998; the results of operations for the three and nine months ended
December  31,  1998 and 1997;  and the  statements  of cash flows and changes in
shareholders'  equity for the  corresponding  nine month  periods.  MRA  related
income  has  been  included  on the  Statement  of  Operations  in  income  from
partnerships  pending a determination  as to what portion of that item should be
reported as an extraordinary item.

                                       F-8

<PAGE>

Use of Estimates
Management uses estimates in preparing the consolidated financial statements, in
conformity with generally accepted accounting principles.  Significant estimates
include collectibility of accounts receivable,  warranty costs, profitability on
long-term contracts,  as well as recoverability of long-term assets and residual
values. The Company regularly assesses these estimates and, while actual results
may differ  from these  estimates,  management  does not  anticipate  a material
difference in its actual results versus estimates in the near term.

Inventories 
Inventories  are carried at the lower of cost  (first-in,  first-out  method) or
market.

Property, Plant and Equipment 
Property, plant and equipment are stated at cost. Depreciation on such assets is
computed on a  straight-line  basis at rates  adequate to allocate the cost over
their expected useful lives from 3 years to 39 years.

Patents and Trademarks 
Costs of patents  ($9,029 at March 31, 1998 and  $651,306 at March 31, 1997) are
capitalized  and amortized on a  straight-line  basis over the remaining  useful
life of the patent of up to 17 years.  Trademark  costs  ($485 at March 31, 1998
and $47,405 at March 31, 1997) are  capitalized and amortized on a straight-line
basis over the  estimated  useful life of 35 years.  During the year ended March
31,  1998  $690,467  of patent and  trademark  costs were  written  off upon the
discontinuance of the related product lines.

Deferred Costs 
Consists of engineering and legal fees, licenses and permits, site testing, bids
and other charges,  including  salaries and employee  expenses,  incurred by the
Company in  developing  projects.  These costs are  deferred  until the date the
project construction financing is arranged and then expensed against development
fees received,  or, in some cases, such costs are reimbursed  periodically or at
the time of closing.  When in the opinion of management it is determined  that a
project will not be completed, the deferred costs are expensed.

Goodwill
The excess of the purchase  price over the book value of a corporation  acquired
at March 31, 1993 of $557,898  was added to the basis of the land and  buildings
of such corporation based upon an independent appraisal of the property acquired
and is being  amortized  on a  straight-line  basis over the asset lives of 31.5
years.  The  remaining  book value at March 31, 1998 and 1997 was  $475,057  and
$491,625, respectively.

Basic/Diluted Earnings per Common Share
Effective  December 15, 1997, the Company adopted the provisions of Statement of
Financial  Accounting  Standards  (ASFAS@)  No.  128,  Earnings  per Share.  The
Statement  requires  companies with a complex  capital  structure to report both
Basic Earnings per share and Diluted  Earnings per Share.  Diluted  Earnings per
Share considers the effect of potential  common shares such as stock options and
warrants.  The reporting  requirements of SFAS No. 128 are reflected on the face
of the Consolidated Statement of Operations. For the three months ended December
31, 1998,  Diluted  Earnings per Share was $.36  compared to Basic  Earnings per
Share of $.37, a dilution of $.01 per share.  For the nine months ended December
31, 1998, Diluted Earnings per Share was $29.52,  compared to Basic Earnings per
Share of  $30.16,  a  dilution  of $.64 per share.  For the three  months  ended
December 31, 1997,  Diluted Earnings per Share and Basic Earnings per Share were
$.06,  indicating  no  dilution.  For the nine months  ended  December 31, 1997,
Diluted  Earnings  per Share was $.51 per share  compared to Basic  Earnings per
Share of $.52, a dilution of $.01.  For the twelve  months ended March 31, 1998,
Diluted  Earnings per Share was $.06  compared to a Basic  Earnings per Share of
$.07, a dilution of $.01 per share.  For the twelve months ended March 31, 1997,
Diluted  Earnings per Share was $.39 as compared to Basic  Earnings per Share of
$.40, a dilution of $.01 per share.  For the twelve months ended March 31, 1996,
Diluted Earnings per Share was ($.81) as compared to Basic Earnings per Share of
($.84),  a dilution of $.03 per share. The dilution in the three and nine months
ended  December  31, 1998 and  December  31, 1997 is due to the net  incremental
effect of stock  options and  warrants of 81,500 and 67,000,  respectively.  The
dilution in the twelve-month  periods ended March 31, 1998, 1997 and 1996 is due
to the net incremental effect of incentive stock options and warrants of 60,974,
93,156 and 106,164 shares, respectively.

                                      F-9
<PAGE>

Impairment of Long-Lived Assets
The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards ("SFAS") No. 121,  "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of," as of April 1, 1996. The Statement
requires that long-lived assets and certain identifiable intangibles be reviewed
for impairments  whenever events or changes in  circumstances  indicate that the
carrying amount of an asset may not be  recoverable.  Adoption of this Statement
did not have an  impact  on the  Company's  financial  position  or  results  of
operations.

Accounting for Stock-Based Compensation
Effective  April  1,  1996,  the  Company  adopted  the  fair  value  disclosure
requirement  of SFAS No. 123,  "Accounting  for  Stock-Based  Compensation."  As
permitted by SFAS No. 123,  the Company did not change the method of  accounting
for its  employee  stock  compensation  plans.  See  Note 9 for the  fair  value
disclosures required under SFAS No. 123.

Product Warranties
Warranty  expense for the  Company's  product  sales is provided on the basis of
management's  estimate  of  the  future  costs  to  be  incurred  under  product
warranties  presently in force.  Adjustments to revenue or expense are reflected
in the period in which revisions to such estimates are deemed appropriate.

Revenue Recognition 
Revenues  on product  sales are  recognized  at the time of  shipment  of goods.
Development and management fee revenues are recognized when deemed payable.

Deferred Income Taxes
Deferred  income  taxes  are  provided  for  the  temporary  difference  between
reporting for income tax purposes and financial  statement  purposes.  (See Note
8.)

Research and Development 
Research and development costs are expensed when incurred.

Statement of Cash Flows 
For purposes of the consolidated  statement of cash flows, the Company considers
temporary  investments with a maturity of three months or less when purchased to
be cash equivalents.

Short-Term Investments 
In 1995 the Company adopted SFAS No. 115, "Accounting for Certain Investments in
Debt and Equity  Securities,"  which requires that the Company's  investments be
designated  as trading,  available for sale or  held-to-maturity.  The Company's
investments qualify as trading securities which are reported at fair value, with
changes in fair value  included in earnings.  The  unrealized  gains (losses) at
December 31, 1998, March 31, 1998 and March 31, 1997 were  $1,638,685,  $(6,360)
and $(5,735), respectively.

                                      F-10

Concentration of Credit Risk
Financial instruments which potentially subject the Company to concentrations of
credit  risk  consist  principally  of cash,  short-term  investments  and trade
receivables.  The  Company  places  its cash and  investments  with high  credit
qualified  financial  institutions  and, by policy,  limits the amount of credit
exposure to any one financial  institution.  Concentrations  of credit risk with
respect to trade  receivables  are limited due to the large  number of customers
comprising  the  Company's  customer  base,  and their  dispersion  across  many
different industries and geographies.  During the year ended March 31, 1998, one
customer accounted for approximately 14% of product sales. During the year ended
March 31, 1997 sales to one customer  accounted for approximately 23% of product
sales. No customer accounted for more than 9% of sales for the nine months ended
December 31, 1998 or more than 10% of sales for the year ended March 31, 1996.
                                 

<PAGE>

NOTE 2 - INVENTORIES

Inventories consist of the following:

                               December 31,        March 31,         March 31,
                                  1998               1998              1997 
                               (Unaudited)
         Assembly parts       $  373,336         $  298,239        $  479,689
         Finished goods          793,333            645,774           700,576
                             
                              $1,166,673         $  944,013        $1,180,265
                               =========           ========         =========

NOTE 3 - DEFERRED COSTS

Deferred and reimbursable costs at December 31, 1998 (unaudited), March 31, 1998
and 1997 were as follows:

<TABLE>
<CAPTION>
<S>
                                       <C>             <C>                  <C>                <C>
                                             Internal Costs                   Third 
                                      Payroll          Expenses             Party Costs          Total

Balance March 31, 1996               $383,930         $157,911              $497,580          $1,039,421
         Additions                    667,654          126,848               114,910             909,412
         Expensed                     (90,381)         (16,085)             (158,350)           (264,816)
         Reimbursements               (43,532)            (727)             (159,030)           (203,289)
                                    ----------        --------              ---------           ---------
Balance March 31, 1997                917,671          267,947               295,110           1,480,728
         Additions                    259,335           34,706               388,238             682,279
         Expensed                    (634,631)         (85,142)              (64,335)           (784,108)
         Reimbursements               (58,825)               _                (3,381)            (62,206)
                                    ----------        --------              ---------            --------
Balance March 31, 1998                483,550          217,511               615,632           1,316,693
         Additions                     75,504           11,851                43,716             131,071
         Write-offs                  (513,375)        (229,362)             (659,348)         (1,402,085)
         Reimbursements               (45,679)               _                     _             (45,679)
                                    ----------        ---------             --------           ---------                   
Balance December 31, 1998
         (unaudited)                       $0               $0                    $0                  $0
                                    ==========          =======               =======           =========

</TABLE>

In accordance with the Company's existing policy the Company decided to write 
off all deferred costs during the second quarter of Fiscal 1999 due to the 
uncertain nature of the development of the projects,  due to the uncertain  
political and economic conditions in the countries where the projects are 
located  (principally  India and Brazil),  and the current trend in accounting 
principles regarding non-deferral of development expenses.

                                      F-11
    
<PAGE>

<TABLE>
<CAPTION>
<S>
                                                                      <C>             <C>                 <C>       
NOTE 4 - NOTES RECEIVABLE

Long-term notes receivable consist of the following:
                                                                      December 31,      March 31,         March 31,
                                                                         1998              1998             1997
                                                                      (Unaudited)

         Due from affiliate (net of allowance of 0
          at December 31, 1998, $555,376 in
          March 1998, and 0 in March 1997 (a)                                 $0                $0         $555,376
                                                                        ========         ========          ========
         Due from others:
         -      Greenhouse  (net of allowance of 0
                at December 31, 1998, $1,944,624 in
                March 1998, and 0 in March 1997  (a)                          $0               $0        $1,944,624
         -      9% notes receivable due from limited
                partnerships, receivable in annual install-
                ments through December, 2001 (b)                         205,081          223,623           309,437

         Less current portion - net of interest                         (110,969)         (93,737)          (85,815)
                                                                        ---------         --------          --------

                  TOTAL                                                  $94,112         $129,886        $2,168,246
                                                                       =========        =========         =========

</TABLE>

(a) The Company advanced  $2,500,000 of its working capital loan (see Note 7) to
one of its affiliated  partnerships  to partially  finance  project costs.  This
advance  was to be  repaid  by the  partnership  by in turn  advancing  funds to
Allegany  Greenhouse,  Inc. ("AGI"), an unrelated company,  which was to utilize
steam from the cogeneration facility. As moneys were advanced by the partnership
on behalf of the  Company to the  greenhouse,  they  became  obligations  of the
greenhouse to the Company.  The loan to the  greenhouse  was to bear an interest
rate of prime plus 3% until the greenhouse  commenced commercial operation which
was  expected  to  occur in  Fiscal  1995.  Thereafter,  the loan was to bear an
interest rate of 13% over the approximate  12-year term of the loan. As of March
31, 1998 the partnership had advanced $1,944,624 on behalf of the Company to the
greenhouse.  Accordingly,  the  balance  due to the  Company  from  the  project
partnership  was $555,376 at March 31,  1998.  The Company  decided,  due to the
litigation  described  below, not to record interest income from the partnership
for the years ended March 31, 1998,  March 31, 1997 and March 31, 1996,  and, to
fully reserve in Fiscal 1998 for the possible uncollectibility of the loans.

<PAGE>

The  greenhouse  facility was not  completed as scheduled,  and the  partnership
initiated  an action  against  the owner of the  greenhouse  facility to recover
possession  of the  greenhouse  due to various  defaults  by the owner under its
contractual commitments, including its obligations to complete the greenhouse by
July 31, 1994.  The  greenhouse  owner  counterclaimed  against the  partnership
asserting  claims for breach of  contract  and other  items.  In  addition,  the
contractor hired by the greenhouse owner to construct the greenhouse filed legal
action against the greenhouse owner, the partnership and the Company relating to
nonpayment for construction of the greenhouse.  In addition,  the partnership is
involved in litigation  with the primary  purchaser of electricity  generated by
the partnership's facility, Rochester Gas & Electric Corp. ("RG&E") (See Notes 5
and 13). On February 6, 1998, RG&E announced an agreement in principle to settle
the  aforementioned  litigation  between the parties of the project stating that
the plan was  contingent  upon reaching  final  agreements  between RG&E and the
project  lender,  as well as other  interested  parties.  On June 8,  1998  RG&E
announced  that the proposed  settlement  had been filed with the New York State
Public  Service  Commission  ("PSC"),  and  set  forth  terms  of  the  proposed
settlement. The Company does not believe the proceeds of the proposed settlement
are likely to exceed the claims of the secured and  unsecured  creditors  of the
partnership.  As discussed  above,  the Company  funded  combined  loans of $2.5
million to the  project  and AGI.  As the  Company's  ability  to  recover  this
investment was jeopardized by such proposed settlement,  the Company established
reserves to cover losses that may result from the possible  uncollectibility  of
the loans. The Company settled the foregoing litigation during Fiscal 1999. As a
result of the settlement,  the Company will be unable to recover  combined loans
of $2.5  million to the project and  adjacent  steam host and  relinquished  its
interest in the greenhouse and such plant. The Company had established  reserves
during the year ended  March 31,  1998 to cover such  losses and  wrote-off  the
combined loan during the quarter ended December 31, 1998.

                                      F-12

(b) The Company  contracted to design,  build,  and operate  energy systems with
limited  partnerships.  Under the terms of the sales  agreements,  the  purchase
price  included cash down payments and long-term  notes  receivable.  Additional
interest was imputed at the rate of 2% per annum to yield an  effective  rate of
11% per annum on substantially all of the long-term notes receivable.

NOTE 5 - INVESTMENTS IN PARTNERSHIPS

The Company, through separate wholly-owned  subsidiaries,  is a general partner,
and, in certain cases also a limited partner in  partnerships  which were formed
to develop, own, and operate cogeneration facilities. The Company earns fees for
developing  and  monitoring  these  facilities,  and the  partnerships  generate
revenues  from  the  operation  of the  facilities.  At  March  31,  1998,  five
facilities were being operated. Monitoring and administrative fees earned by the
Company from the  partnerships  were $654,601 for the year ended March 31, 1998,
$377,675 for the year ended March 31, 1997 and $328,887 for the year ended March
31, 1996. The five facilities were sold in December 1998.

Development  fees of $1,850,000 were earned from two projects during Fiscal 1998
and  development  fees of $1,250,000  were earned from one project during Fiscal
1997.  There was no income  recognized  from the excess of  reimbursements  over
related  deferred  costs  during  Fiscal  1998 or  Fiscal  1997.  There  were no
development fees earned or income recognized from excess  reimbursements  during
Fiscal 1996.

The Company's  interests in the partnerships range from 35.715% to 50.2% and are
accounted for under the equity method.  The partnerships  are highly  leveraged,
with the  operating  assets  of the  partnership  securing  the  debt.  There is
generally  little or no initial  investment in the  partnerships by the Company,
and the expected  significant  losses of the  partnerships in the early years of
operation are funded by the partnership's debt. Since there is no obligation for
the  Company  to fund  such  losses,  and  since the  Company  is not  generally
obligated to pay the  partnership's  debt, the Company's  share of losses is not
generally  recorded in the financial  statements.  Income is recognized  when it
exceeds  cumulative  losses.  At  March  31,  1998,   unrecognized   accumulated
partnership losses were $3,110,466.

Cash  distributions  to the Company from the partnerships to pay franchise taxes
and other cash distributions have been recorded as reductions of equity of these
partnerships.  In addition,  the Company has funded  certain of the  development
activities  of one of the  partnerships  (see  Note  4)  and  has  made  capital
contributions and investments in three partnerships.

    
<PAGE>

                      BESICORP GROUP INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANICIAL STATEMENTS - (Continued)

<TABLE>
<CAPTION>
<S>
                                        
The investment in partnerships was comprised of the following at December 31, 1998, March 31, 1998 and 1997:
                                                                  <C>                 <C>               <C>
                                                                  December 31,        March 31,         March 31,
                                                                      1998            1998              1997
                                                                      ----            ----              ----
                                                                   (Unaudited)

         Capital contributions and investments                      $2,976,813      $2,976,813       $2,976,813
         Partnership distributions                                (162,611,424)    (28,151,213)     (20,617,776)
         Recognized share of income (losses)                       164,078,844      25,140,530       15,081,681
                                                                   -----------      ----------       ----------
                                                                    $4,444,233        $(33,870)     $(2,559,282)
                                                                    ==========       ==========      ==========

</TABLE>

                                      F-13

The financial position and results of operations for the partnerships,  based on
the financial statements,  as at September 31, 1998 (Unaudited) and for the nine
months then ended and at December 31, 1997 and 1996 and for the years then ended
were as follows:

<TABLE>
<CAPTION>
<S>  
                                                        <C>                   <C>                   <C>
                                                        September 30,         December 31,          December 31,
                                                            1998                  1997                  1996
                                                         (Unaudited)
         Total Partnerships:
         Assets                                          $48,991,660          $520,329,768          $535,270,470
         Plant and equipment                              27,500,000           391,492,464           400,616,762
         Secured debt                                              0           508,289,568           516,799,694
         Partners' equity (deficit)                       46,007,334           (17,572,222)          (22,332,572)
         Revenues                                         99,773,839           149,469,661           150,595,750
         Income (loss)                                   311,702,871            20,238,179            15,701,763
         Company's Share:
         Partners' equity (deficit)                       21,771,178            (7,354,035)           (9,789,803)
         Income                                          146,359,017            10,113,516             8,393,340


</TABLE>

The  income  from  partnerships,  which  has  been  recorded  on  the  financial
statements  for the  nine  months  ended  December  31,  1998 in the  amount  of
$138,938,314 has been recognized on partnerships where income has exceeded prior
unrecognized accumulated losses of $3,110,466. The recorded income also reflects
the  write-down  of  impaired  value of the  investments  of  $4,306,848  in two
partnerships.  The amounts  reported above, as at September 30, 1998 and for the
nine months then ended, include adjustments made to the partnerships=  financial
statements to reflect the gross amounts  received by the  partnerships  from the
sale of the plants during December 1998.

The following schedule contains summarized financial information for each of the
partnerships as at September 30, 1998 and for the nine months then ended 
(unaudited): 


                                      F-14

<PAGE>
<TABLE>
<CAPTION>
<S>

                                                           Besicorp Group Inc.
                                              Partnership Summary Financial Information
                                   As At September 30, 1998 and For the Nine Months Then Ended

                                  <C>                  <C>                      <C>                 <C>     
                                  Kamine/Besicorp      Kamine/Besicorp          Kamine/Besicorp     Kamine/Besicorp     
                                   Carthage L.P.       So. Glens Falls L.P.     Natural Dam L.P.    Beaver Falls L.P.   

Cash                                     $ 721,489           $ 7,828,535           $ 368,153        $ 11,192,421           
Other Current Assets                        74,061               186,663              22,649             191,849           
Plant & Equipment                        3,200,000             4,400,000           4,400,000           7,500,000           
                                        ________________________________________________________________________
Total Assets                           $ 3,995,550          $ 12,415,198         $ 4,790,802        $ 18,884,270         
                                        ========================================================================
Current Liabilities                       $ 50,112             $ 587,673           $ 245,200         $ 2,061,368            
Long Term Liabilities                            -                     -                   -                   -
                                        ________________________________________________________________________                
Total Liabilities                           50,112               587,673             245,200           2,061,368              
                                        ________________________________________________________________________
Total Equity                             3,945,438            11,827,525           4,545,602          16,822,902          
                                        ________________________________________________________________________
Total Liabilities and Equity           $ 3,995,550          $ 12,415,198         $ 4,790,802        $ 18,884,270        
                                        ========================================================================
Revenues                              $ 11,698,106          $ 12,895,084        $ 11,128,522        $ 22,260,072       
Expenses                                 9,727,417            10,898,588           8,531,347          15,765,589          
Other Income                            54,719,117            58,814,238          46,813,975          59,372,792
                                       _________________________________________________________________________
Net Income                            $ 56,689,806          $ 60,810,734        $ 49,411,150        $ 65,867,275       
                                       =========================================================================

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>

                                                            Besicorp Group Inc.
                                              Partnership Summary Financial Information
                                   As At September 30, 1998 and For the Nine Months Then Ended

                                  <C>                   <C>                        <C> 
                                  Kamine/Besicorp       Kamine/Besicorp
                                  Syracuse L.P.        GlenCarthage L.P.          Total

Cash                             $  636,240                 $ 4,475          $ 20,751,313
Other Current Assets                265,125                       -               740,347
Property, Plant & Equipment       8,000,000                       -            27,500,000
                                  _______________________________________________________
Total Assets                      8,901,365                 $ 4,475          $ 48,991,660
                                  =======================================================
Current Liabilities                $ 37,973                 $ 2,000             2,984,326
Long Term Liabilities                     -                       -                     -
                                  _______________________________________________________      
Total Liabilities                    37,973                   2,000             2,984,326
                                  _______________________________________________________
Total Equity                      8,863,392                   2,475            46,007,334
                                  _______________________________________________________
Total Liabilities and Equity    $ 8,901,365                 $ 4,475            48,991,660
                                  =======================================================
Revenues                        $ 19,593,713           $ 22,198,342          $ 99,773,839
Expenses                          16,218,741             10,646,876            71,788,558
Other Income                      63,997,468                      -           283,717,590
                                  _______________________________________________________
Net Income                      $ 67,372,440           $ 11,551,466         $ 311,702,871
                                  =======================================================

</TABLE>
                                      F-15
<PAGE>


The income (loss) from partnerships, which has been recorded on the consolidated
financial  statements  in  Fiscal  1998 in the  amount of  $10,058,849  has been
recognized on projects where income has exceeded prior unrecognized  accumulated
losses,  but not one partnership where current income of $47,891 does not exceed
prior unrecognized accumulated losses.

Cash flows and equity  interests in several of the projects have been pledged to
secure debt agreements. As of December 31, 1998, such pledges have been released
as a result of the repayment of all partnership debt.

The amounts  pertaining  to one  partnership,  which was  involved in  extensive
litigation,  were excluded from the partnerships' financial position and results
of operations presented above (see Notes 4 and 13).

The five  operating  partnerships  are  principally  engaged in a single line of
business - the production  and sale of electric  power to one customer,  Niagara
Mohawk Power Corporation ("NIMO").

The  regulated   investor-owned   utility  industry  is  presently   subject  to
considerable  market  pressures  and change in the federal and state  regulatory
environment  in which it operates.  These  pressures  are  resulting in industry
consolidation and pressure to disaggregate electric generation, transmission and
distribution  assets and to adjust cost  structures  to meet market  conditions.
NIMO made a filing on October 10, 1995 to the Public  Service  Commission of the
State of New York setting forth numerous  restructuring  proposals,  including a
significant  reduction on the price for power purchased from  independent  power
producers  currently  under  contract  with NIMO.  NIMO has also  stated in such
filing that its  financial  viability is  threatened.  In 1996,  NIMO  suspended
payments of dividends on its common stock.

On August 1, 1996 NIMO offered to terminate 44 PPA's with 19  independent  power
producers  (AIPP's),   including  the  five  contracts  held  by  the  Compan's
partnerships.  On March 10, 1997 an agreement in principle was announced whereby
NIMO  would  restructure  or  terminate  the 44 PPA's.  On July 10,  1997 it was
announced that a master restructuring agreement (MRA) was entered into between
NIMO  and 16 IPP's  holding  29  PPA's,  including  the  Company's  five  PPA's,
formalizing the agreement in principle with respect to those parties.  The IPP's
will receive  combinations  of cash and common  stock.  Certain  IPP's also will
enter into restructured  contracts. On September 25, 1997 NIMO announced that it
had reached an  agreement  with the staff of the New York  Department  of Public
Service on a rate and restructuring plan (including  recommended approval of the
MRA).  After a series of  hearings  and  testimony  by  interested  parties,  on
December 29, 1997 the assigned  administrative law judge recommended approval of
the rate and restructuring  plan with some  modifications.  On February 24, 1998
the PSC approved the MRA, and, on March 20, 1998, it issued an Opinion and Order
Adopting Terms of Settlement  Subject to Modifications and Conditions which NIMO
accepted  on April 2,  1998.  On May 8, 1998 NIMO  announced  that  third  party
conditions had been satisfied or waived by 14 IPP's holding 27 PPA'S,  including
the five PPA's held by the Company and on May 14, 1998 NIMO's Board of Directors
approved  the MRA.  The closing date of the MRA is projected to be June 30, 1998
but  remains  subject to  approval  by NIMO's  common  stockholders  of both the
increase in the number of authorized  shares of common stock and the issuance of
common stock to the IPP's  pursuant to the MRA. The MRA was  consummated on June
30, 1998.

<PAGE>

The Company was a party to a Master  Restructuring  Agreement  (AMRA@) which was
entered into on July 10, 1997 between Niagara Mohawk Power Corporation ("Niagara
Mohawk") and 16 independent  power producers  ("IPPs") holding 29 Power Purchase
Agreements ("PPAs") including the Company's five PPAs. On June 30, 1998, the MRA
was  consummated.  Pursuant to the terms of the MRA,  the  Company's  five PPAs,
which had  provided a total of 323  Megawatts  of capacity and energy to Niagara
Mohawk, were terminated.  As a result of the MRA and related  transactions,  and
the  operations of the project  partnerships,  the Company has received  through
December  31, 1998 (i)  4,615,770  shares of Niagara  Mohawk  common  stock (the
"Niagara  Mohawk Common Stock") and (ii) net cash of  approximately  $70 million
(including  the  Company's  share of the net proceeds from the sale of the power
plants  of  approximately  $11  million),  of  which  approximately  $4  million
continues to be retained at the partnership level primarily in regard to ongoing
obligations  of the  projects.  The closing  price of the Niagara  Mohawk Common
Stock  on June  30,  1998  was  $14.94  per  share  for an  aggregate  value  of
approximately  $69 million.  In accordance  with SFAS No. 115,  AAccounting  for
Certain Investments in Debt and Equity Securities,@ this investment qualifies as
trading securities, which are reported at fair value, with changes in fair value
included in the statement of operations.  The value of the investment in Niagara
Mohawk  Common Stock of  $22,161,716  reflected on the balance sheet at December
31,  1998  reflects  1,374,370  shares at a market  price  per share of  $16.13.
Through  February  8, 1999,  the Company  had sold  3,391,500  shares of Niagara
Mohawk Common Stock, realizing net proceeds of approximately $52.7 million for a
gain of  approximately  $2.2  million.  The remaining  shares of Niagara  Mohawk
Common Stock of  1,224,270,  based on the closing  price of that date of $15.06,
have an aggregate value of  approximately $18.4 million. Unrealized gains on the
shares of Niagara  Mohawk Common Stock were  $1,632,064 at December 31, 1998 and
realized  gains for the three  and nine  months  ended  December  31,  1998 were
$1,635,565  and  $1,964,734,  respectively.  The net  proceeds  received  by the
Company as a result of the MRA  reflect the fact that a  substantial  portion of
the gross proceeds  received by the partnerships from Niagara Mohawk was used to
terminate most obligations with third parties,  including lenders, lessors, fuel
suppliers and  transporters,  thermal hosts, and others.  The Company's share of
these termination payments was approximately $290 million.

                                      F-16

With  the  exception  of  development  fees of $1.8  million  received  from the
Kamine/Besicorp  Beaver Falls L.P.  ("Beaver  Falls"),  which were recognized as
revenue during the first quarter of Fiscal 1999, development fees of $.9 million
received  from  the  Kamine/Besicorp  Syracuse  L.P.  ("Syracuse"),  which  were
recorded as a  receivable  from the  project in Fiscal  1998,  and certain  cost
reimbursements  totaling $800,000,  the MRA,  operating results,  and plant sale
proceeds were accounted for as partnership distributions.

During the three and nine months ended December 31, 1998,  the Company  recorded
income,  which is non-recurring,  of $2,233,382 and $138,938,314,  respectively,
predominantly  as a result of the MRA and, to a minimal  extent,  the  operating
results of the project  partnerships.  These amounts give effect to write-downs,
net to the  Company of  approximately  $84  million,  recorded  to  reflect  the
proceeds  received from the sale of the Beaver Falls and Syracuse  power plants.
With respect to the Kamine/Besicorp Carthage L.P. ("Carthage"),  Kamine/Besicorp
South Glens Falls L.P. ("South Glens Falls"),  and  Kamine/Besicorp  Natural Dam
L.P.  ("Natural Dam") which held leasehold  interests in three power plants, the
income  amounts  reflect  the  expensing  of  all  costs   associated  with  the
termination of those long-term leases reduced by the proceeds  received upon the
disposition  of the  facilities.  The  Company's  share of the cost of the lease
terminations  was  approximately  $77 million.  Since the power plant sales were
consummated  by the end of calendar 1998, the Company does not expect that there
will be further significant adjustments to the recorded income.

On December 7, 1998, the Company  announced it had  consummated the sales of the
three leased power  plants - Carthage,  Natural Dam, and South Glens Falls.  The
Company holds partnership interests of 50 per cent in each of the projects.  The
Company's  share of the net  proceeds  from these  sales,  which was received on
December 29, 1998,  was  approximately  $1.4  million,  $1.9  million,  and $1.9
million, respectively.

On December 14, 1998, the Company  announced it had  consummated the sale of the
Syracuse  power plant.  The Company holds a  partnership  interest of 35.715 per
cent in the project.  The  Company's  share of the net proceeds  from this sale,
which was received on December 29, 1998, was approximately $2.3 million.

<PAGE>

On December 22, 1998, the Company  announced it had  consummated the sale of the
Beaver Falls power plant.  The Company holds a partnership  interest of 50.2 per
cent in the project.  The  Company's  share of the net proceeds  from this sale,
which was received on December 29, 1998, was approximately $3.2 million.

                                      F-17

NOTE 6 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts  payable  and  accrued  expenses  as at March  31,  1998 and 1997  were
comprised of the following:

                                                1998              1997
                                                ----              ----
         Trade accounts payable               $465,592         $301,752
         Accrued interest expense               39,421           38,970
         Accrued legal fees                    308,281          349,826
         Accrued salaries                      303,216          593,115
         Due to affiliate                       56,624           56,624
         Deposits and other payables           230,370          404,855
                                               -------          -------
                                            $1,403,504       $1,745,142
                                             =========        =========


NOTE 7 - LONG-TERM DEBT

<TABLE>
<CAPTION>
<S>                                                                   <C>                 <C>            <C>
                                                                      December 31,        March 31,      March 31,
Long-term debt consists of the following:                                 1998               1998           1997
                                                                          ----               ----           ----
                                                                       (Unaudited)
     - Installment loans at 0% to 10.54% maturing through
       September 2000 (a)                                                     $0          $75,639         $76,376

     - Mortgage loan payable in monthly installments of 
       $1,060 plus interest at prime plus 1.5% to March 1998
       and prime plus .5% thereafter through March 2001 (b, c)                 0           50,680          63,400

     - Mortgage loan payable in monthly installments of
       $4,180 including interest at prime plus 1.5% through
       April 2007, when the unpaid balance is due (b, f)                       0          315,455         331,739

     - Second mortgage  payable in monthly  
       installments of $1,771 plus interest at prime plus 
       1.5% through March 2002, when the unpaid
       balance is due (b, c, g)                                                0          288,646         311,667

     - Obligation on SunWize asset acquisition (e)                        135,308          147,021         166,899

     - Working capital loan (d)                                                0         3,000,000       3,000,000
                                                                               -         ---------       ---------

     Total                                                                135,308        3,877,441       3,950,081

     Less:  Current maturities                                             11,700          111,367         115,598
                                                                           ------          -------         -------
                                                                         $123,608       $3,766,074      $3,834,483
                                                                         ========        =========       =========

</TABLE>
    
<PAGE>

Long-term debt maturities at March 31, 1998,  including current maturities,  are
as follows:

         2000                                                  $111,367
         2001                                                   101,180
         2002                                                    89,977
         2003                                                   285,666
         2004                                                    49,252
         Thereafter                                           3,239,999
                                                              _________
                                                             $3,877,441
                                                              =========

                                      F-18

a. Collateral for the installment  loans consists of automobiles,  machinery and
equipment,  computer  equipment and furniture and fixtures with a net book value
of $60,468 and $119,599 at March 31, 1998 and 1997, respectively.

b.  Collateralized  by mortgages on land and/or  buildings  owned by the Company
with a net book value of $1,153,622  and  $1,340,932 at March 31, 1998 and 1997,
respectively.

c. As a part of his  guarantees of the Company's  debts of $339,326 and $375,067
at March 31, 1998 and 1997, the Chairman,  Chief Executive Officer and President
of the Company has a security interest in various assets,  patents, and personal
property owned by the Company.

d. On June 1, 1992, the Company and its partnership  co-developer entered into a
loan  agreement  with  Stewart  &  Stevenson  Services,  Inc.  to  borrow  up to
$3,000,000  each for working  capital.  Interest on advances under the agreement
are  payable  quarterly  in  arrears  at the  rate of 2% above  prime.  The loan
requires  payments of interest only during the initial term.  Principal is to be
repaid based on  termination  dates of operating  and  maintenance  contracts on
certain  projects  with an  initial  term of six years that may be  extended  an
additional  six  years.  Loans  are  secured  by cash  flows of  certain  of the
partnerships  in the event of default.  During  Fiscal 1993 and 1994 the Company
borrowed $2,500,000 under the agreement to fund development activities of one of
the  partnerships  (see Note 4), and, in February  1997,  borrowed the remaining
$500,000  available  under the loan  agreement.  This loan was repaid in full in
July 1998, subsequent to the consummation of the MRA.

e.  Obligation  payable on the  acquisition of SunWize  assets,  payable as a
percentage of future gross margins of the  SunWize  division  (see Note 14). 
$11,700  was paid in 1999.  $19,878  was paid in 1998. $6,381  was paid in 1997.

f.  Represents  modification  and extension  agreement which was signed in April
1997, renewing the mortgage for an additional ten years.

g.  Represents  five-year  renewal,  signed in March 1997, of original  mortgage
taken in conjunction with the renovation of the Company's corporate headquarters
in 1991.

With the  exception  of the  obligation  payable on the  acquisition  of SunWize
assets,  which will be assumed by Newco,  all long-term debt was paid off during
Fiscal 1999.

NOTE 8 - INCOME TAXES

The Company uses the asset and liability  method of accounting for income taxes.
Under the asset and liability  method,  deferred income taxes are recognized for
the tax consequences of "temporary  differences" by applying  enacted  statutory
tax rates  applicable  to future  years to  differences  between  the  financial
statement carrying amounts and the tax bases of existing assets and liabilities.
The tax benefits of tax operating loss  carryforwards are recorded to the extent
available,  less a valuation  allowance  if it is more likely than not that some
portion of the deferred tax asset will not be realized.

                                   
<PAGE>


The  provision  (credit) for taxes is comprised of the  following  for the years
ended March 31,

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

                                                   1998                   1997                   1996
                                                   ----                   ----                   ----
         State:
            Current                              $24,300                 $23,000                 $20,033
            Deferred                             (62,300)                 20,000                 (56,100)
                                                 --------                 ------                 --------
                                                 (38,000)                 43,000                 (36,067)
                                                 --------                 ------                 --------

         Federal:
            Current                               46,800                 924,800                 165,267
            Deferred                             322,200                (451,800)                 78,400
                                                 -------                ---------                 ------
                                                 369,000                 473,000                 243,667
                                                 -------                 -------                 -------
         TOTAL                                  $331,000                $516,000                $207,600
                                                 =======                 =======                 =======
</TABLE>

                                      F-19

As a result of the prior years' operating losses of a subsidiary, the subsidiary
had a net operating loss carryforward of approximately  $800,000 as at March 31,
1993,  which expires  between 1996 and 1999.  The subsidiary was merged into the
Company in 1994 so that the loss became  available  to the  Company.  For Fiscal
1995,  $287,540  of  such  carryforward  was  utilized;  $276,855  of  the  loss
carryforward expired in Fiscal 1996, and $238,901 was utilized in Fiscal 1997.

Deferred income taxes include the tax effects of temporary  differences  between
pretax  accounting  income and  taxable  income.  The  principal  components  of
deferred income taxes are as follows as at March 31:

<TABLE>
<CAPTION>
<S>  
                                                                  <C>                   <C>                   <C>
                                                                  1998                  1997                  1996
                                                                  ----                  ----                  ----
         Tax/book depreciation difference                       $35,200                 $(500)                $(500)
         Equipment differences                                  172,200               115,600               115,600
         Accrued compensation                                    67,400               123,500                     0
         Bad debt allowance                                   1,009,200                15,700                10,200
         Inventory differences                                    7,600                66,800                48,200
         Unrealized loss (gain) on
            investments                                           2,500                 2,300                 2,600
         Warranties and reserves                                122,100               152,700               114,700
         Timing difference on
            other expenses                                        9,600                89,600                28,000
         Timing difference in recognition
            of partnership income                               406,100               985,100               499,400
         Accrued vacation                                        13,100                16,300                16,600
         Net operating loss
            carryforwards and credits                                 0                     0               130,400
                                                              _________             _________               _______      
                                                              1,845,000             1,567,100               965,200
         Valuation allowance                                   (834,800)             (834,800)             (965,200)
                                                              _________             _________               _______ 
            Total                                            $1,010,200              $732,300                    $0
                                                               ========              ========              ========
</TABLE>

The difference  between the effective rate of the provision  (credit) for income
taxes and the statutory  rate for Federal  income taxes is summarized as follows
for the years ended March 31,:

    
<PAGE>
      
<TABLE>
<CAPTION>
<S>
                      BESICORP GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANICIAL STATEMENTS
                                                                   <C>                   <C>                  <C>   
                                                                   1998                  1997                 1996              
                                                                   ____                  ____                 ____

         Statutory rate                                            34.0%                 34.0%                (34.0)%
         
         State income taxes                                         3.0                    .9                    .6
         
         Allocation of tax benefit to additional
            paid-in capital                                       110.5                  15.2                   9.0
         Increase (decrease) in valuation
             allowance                                                0                  (7.7)                 32.9
         Tax assessments                                              0                     0                   6.9
         
         Permanent differences                                    (104.9)               (14.1)                (10.4)
         Other                                                      20.3                  2.2                   4.1
                                                                    ----                 ---                    ---

            Total                                                   62.9%               30.5%                  9.1%
                                                                    ====                ====                   ===
</TABLE>

The provision for taxes for Fiscal 1996 includes  additional  tax  provisions of
$156,292  pertaining  to Fiscal 1994 and 1993,  the result of  Internal  Revenue
Service examinations covering these periods.

The Company recognized certain federal and state tax benefits resulting from the
sale of stock purchased via exercise of certain  incentive stock options and the
lapse of certain  restrictions  attached to stock awarded to employees.  The tax
benefits  received,  amounting to $582,000,  $256,800 and $203,300 for the years
ended  March 31,  1998,  1997 and 1996,  respectively,  have  been  credited  to
additional paid-in capital.

                                      F-20

Permanent differences result mainly from non-taxable interest and non-deductible
goodwill amortization, meals and officers' life insurance.

The Company is using the equity  method in  recognizing  partnership  income and
losses for book purposes and,  therefore,  had not  recognized  losses when they
exceeded the investment in the partnership.  Accumulated  unrealized partnership
losses of  approximately  $3,110,466  had been  incurred  at March 31,  1998 for
financial statement purposes and approximately $8,782,000 for tax purposes.

NOTE 9 - COMMON STOCK

As of March 31, 1998  warrants to purchase  30,000  shares of common  stock were
outstanding. Of this amount, 25,000 warrants were exercisable at any time before
the  expiration  date of  November  6, 2000 at an  exercise  price of $1.875 per
share.

The balance of 5,000  warrants to  purchase  shares of common  stock were issued
during Fiscal 1998.  These  warrants are  exercisable at any time from March 31,
1998  until  expiration  on March 31,  2002 at an  exercise  price of $19.50 per
share.

The following are options  outstanding at March 31, 1998,  which the Company has
granted to its  employees in  accordance  with the  Incentive  Stock Option Plan
which was adopted in 1982 and expired on March 12, 1992. The options outstanding
expire ten years after the date of grant.

         Date of Grant              Number of Shares          Exercise Price
         -------------              ----------------          --------------
         April 26, 1988                  7,000                    $5.00
         August 8, 1988                  2,500                     6.25
                                         -----
         TOTAL STOCK OPTIONS             9,500
                                         =====

                                      F-21


<PAGE>

C. During  Fiscal  1998,  1997 and 1996,  28,000,  2,800 and 6,450  options were
exercised for $128,100, $7,550, and $20,731, respectively, under the above plan.
The 28,000  options  exercised  during Fiscal 1998 were  exercised from treasury
shares and paid by the return of 4,436 shares which were added to the  treasury.
Of the 2,800 options exercised during Fiscal 1997, 1,000 were exercised and paid
by the return of 86 shares which were added to the treasury. Of the 6,450 shares
purchased  during  Fiscal  1996,  1,200 were  issued  from  treasury  shares and
subsequently  repurchased by the Company. At March 31, 1998, options to purchase
9,500 shares were  exercisable,  of which options to purchase  7,000 shares were
exercised in April 1998.

D. In August 1992, the Company  entered into  restricted  stock  agreements with
certain  employees  to  provide  incentives  to  continue  in the  employ of the
Company.  Restrictions  on the shares  lapse to the extent of  one-third  of the
award shares on the third anniversary of the agreement,  an additional one-third
on the fourth  anniversary and the remaining  one-third on the fifth anniversary
of the agreement.  Upon an employee's termination during the restriction period,
the Company has the right within 30 days to purchase from the grantee all of the
award shares  issued under the Plan at a price equal to the original  grant date
value,  plus 10% a year. In addition,  during the  restriction  period the award
shares may not be sold, assigned, pledged, or otherwise transferred. Pursuant to
the  agreements,  545,000  shares were  granted  during the year ended March 31,
1993.

In December  1992,  the Board of  Directors  approved  the  adoption of the 1993
Incentive  Plan to  provide  for up to  1,000,000  shares of common  stock to be
available for issuance to officers, directors, employees and consultants. Awards
may be in the form of statutory  stock  options,  non-statutory  stock  options,
stock  appreciation  rights,  dividend  payment  rights or options  to  purchase
restricted  stock at the  discretion  of the  Compensation  Committee.  The 1993
Incentive  Plan was approved by the  shareholders,  effective on January 1, 1993
and expires on December 31,  2002.  On January 15, 1996 the plan was amended and
restated by the Board of Directors,  effective  January 1, 1996 (the Amended and
Restated 1993  Incentive Plan (the "1993 Plan")),  to meet the  requirements  of
Exchange Act rule 16b-3 so that transactions  effected pursuant to the 1993 Plan
qualify for exemption from Section 16(b) of the Exchange Act.

                                      F-21

In  December  1995,  the  Company  gave  certain  employees  the  option to take
restricted  stock grants in lieu of cash bonuses.  The stock was valued at $7.00
per share, has a five-year  restriction  against  transfer,  and will be held in
escrow during the restriction  period. Upon termination of employment during the
restriction  period,  all bonus stock would be forfeited  and the Company  would
repurchase  the  shares at $7.00 per  share  plus a rate of return  based on the
prime rate.  The Company may waive the  forfeiture  provision  within 30 days of
termination.  Treasury shares were issued to cover the 2,545  restricted  shares
granted.

In January 1996, the Company  granted  non-statutory  restricted  options to two
executive  officers  under  the  1993  Plan to  purchase  20,500  shares  of the
Company's  common stock at $7.00 per share until  December 31, 1996. The options
were subsequently exercised.  Option shares are subject to transfer restrictions
and forfeiture  provisions which lapse on the fifth anniversary of the grant and
will be held in escrow  during  the  restriction  period.  Upon  termination  of
employment during the restriction  period,  all option shares would be forfeited
and the Company  would  repurchase  the shares at $7.00 per share plus a rate of
return based on the prime rate. The Company may waive the  forfeiture  provision
within 30 days of termination.  During Fiscal 1998 the Company bought back 1,500
shares at a total cost of $11,976 inclusive of interest.

In February  1996,  the Company  granted  non-statutory  options to officers and
employees under the 1993 Plan to purchase 61,500 shares of the Company's  common
stock at $3.00 per share. The options vest as to 20% of the grant shares in each
of the sixth through the tenth years after the date of grant. During Fiscal 1998
and 1997 options for 36,000 and 2,000 shares were canceled, respectively, and as
of March 31, 1998, 23,500 options were outstanding.

    
<PAGE>


In March 1998,  the Company  granted  restricted  stock  options to  independent
directors  under the 1993 Plan to purchase 7,500 shares of the Company's  common
stock at $.10 per share.  The  options  are  exercisable  at any time before the
expiration  date of December  31,  1998.  Options to purchase  5,000 shares were
exercised in April 1998.

F.  At the  Company's  annual  shareholders'  meeting  in  September  1993,  the
shareholders  approved a stock repurchase plan. Under this plan the Company,  at
the discretion of the Board of Directors, could purchase up to 300,000 shares of
its common stock. Since January 1994 the Company has purchased 182,500 shares of
common stock for  $1,288,071  under the  repurchase  plan and 198,702 shares for
$996,959 through various private transactions and other agreements.

G. The per share fair values of the warrants and options granted during the year
ended March 31,  1998 and March 31,  1996 on the date of grant,  using the Black
Scholes option-pricing model and the assumptions used are as follows:

                                               1998             1996
                                               ----              ----
         Expected dividend yield                0%               0%
         Risk-free interest rate              5.3% and 5.5%      6% and 7%
         Per share value                   $24.90 and $7.21     $6.55 and $10.11
         Expected stock volatility          63.4% and 60.1%     62.5%
         Expected option life               1 and 2 years       5 and 10 years

The Company  applies APB Opinion No. 25 in  accounting  for various  stock-based
plans and,  accordingly,  no  compensation  cost is  recognized in the financial
statements  for its stock options which have an exercise price equal to the fair
value of the stock on the date of the grant.  Compensation cost is recognized in
the financial  statements for stock options which have an exercise price that is
less  than the fair  value of the  stock on the date of the  grant.  The cost is
recognized over the vesting period of the grant and amounted to $112,175 for the
year ended March 31, 1998, $59,860 for the year ended March 31, 1997 and $10,783
for the year ended March 31, 1996. Had the Company determined  compensation cost
based on the fair value at the grant date for its stock  options  under SFAS No.
123, the  Company's  net income would have been reduced to the pro forma amounts
of $69,839, $1,146,806 and $(2,482,314) for the years ended March 31, 1998, 1997
and 1996,  respectively,  and there  would have been no change in the  per-share
amounts in 1996, a reduction of $.01 in 1997 and a reduction of $.04 in 1998.

                                      F-22

Pro forma net income  reflects only options granted during the years ended March
31, 1998 and 1996. Therefore,  the full impact of calculating  compensation cost
for stock  options  under  SFAS No.  123 is not  reflected  in the pro forma net
income amounts  presented above because  compensation cost is reflected over the
options'  vesting periods,  and  compensation  cost for options granted prior to
April 1, 1995 was not considered.

H. With respect to the granted  options,  including  restricted  stock  options,
warrants and other rights to acquire Besicorp Common Stock and issued restricted
shares of Besicorp Common Stock, the Board of Directors of the Company adjusted,
effective  as  of  January  1,  1999,  the   provisions  of   instruments   (the
"Adjustment")  governing  52,240  rights and  21,245  restricted  stock  grants,
including  37,000  rights and 19,200  restricted  stock grants held by executive
officers and  directors.  As a result of the  Adjustment,  all of the rights are
exercisable  and  vested,  all of the shares of  restricted  stock are no longer
restricted and any shares issuable upon the exercise of restricted stock options
will not be subject to any restrictions  other than the restrictions  imposed by
securities laws.

                                      F-23

<PAGE>


NOTE 10 - PREFERRED STOCK

The Company has authorized  7,500,000 shares of $1.00 par value preferred stock
At March 31, 1998 there were no shares issued and outstanding.

NOTE 11 - RELATED PARTIES

Amounts due from  affiliates  at March 31, 1998 and 1997 relate  principally  to
receivables from the project partnerships for development and management fees of
$1,197,633 and  $1,301,797,  respectively.  Also included is $47,662 in 1998 and
$37,005 in 1997 and $16,602 in 1996 from companies owned by the Chairman,  Chief
Executive Officer and President of the Company which provide certain services to
the  Company  for airport  usage,  plane  services  and  engineering  consulting
services  totaling  $31,939,  $90,621  and $64,828 for the years ended March 31,
1998, 1997 and 1996, respectively.

Included in other  current  assets at March 31, 1998 is a receivable of $164,211
from the President of the Company,  Michael F. Zinn,  representing primarily the
balance  due on  $186,000  of legal  fees  which  the  President  had  agreed to
reimburse  to  the  Company,  subject  to a  determination  as to  whether  such
reimbursement  is required by the Business  Corporation  Law of the State of New
York (the "BCL"). These fees were incurred in connection with a legal proceeding
(the  "Proceeding").  As of September  30,  1998,  Mr. Zinn had  reimbursed  the
Company  $45,000 (the "Paid Amount").  The $141,000  balance (the "Balance") did
not bear  interest.  In  January  1999,  after  the  receipt  of a  report  from
independent  legal  counsel  addressing  the  propriety  under  the  BCL and the
Company's by-laws of indemnifying Mr. Zinn, a committee of the Board (composed 
of independent  directors)  determined  that  Mr.  Zinn  was  entitled  to  full
indemnification  with respect to the Proceeding and (i) authorized the repayment
of a fine of  $36,673  previously  paid by Mr.  Zinn and the  refund of the Paid
Amount;  (ii) acknowledged that Mr. Zinn had no further obligations with respect
to the Balance; and (iii) authorized the reimbursement of Mr. Zinn for the legal
fees and expenses  (approximately  $39,180) incurred by certain third parties in
connection with the Proceeding and which were paid by him.


                                      F-23

NOTE 12 - SUPPLEMENTARY INCOME STATEMENT INFORMATION

                                                  Year Ended
                                             1998         1997      1996
                                             ----         ----      ----

Advertising costs                           $142,154   $68,413    $76,972
Research and development expenses(1)         697,182   646,817     426,239
Warranty expense                              53,701   295,333     176,117
Amortization of patents and trademarks        40,632    16,845      23,630
Maintenance and repairs                       85,823    73,169      71,684
Taxes other than payroll and income taxes    622,663   666,249     620,175


(1) Since  Fiscal  1994 the  Company  has  expanded  its  efforts in  technology
development, particularly solar electric products. Expenditures for research and
development for the last three years were $697,182,  in Fiscal 1998, $646,817 in
Fiscal 1997 and  $426,239 in Fiscal 1996.  Personnel  expenses,  comprising  the
largest  portion of these  amounts,  were  $330,428 in Fiscal 1998,  $301,055 in
Fiscal  1997 and  $324,662  in  Fiscal  1996.  Of the  total  amounts,  expenses
attributable to the Company's agreements with the New York State Energy Research
and Development  Authority were $520,950 in Fiscal 1998, $414,307 in Fiscal 1997
and $229,658 in Fiscal 1996.


<PAGE>

NOTE 13 - LEGAL PROCEEDINGS

In June  1997,  the  Company  and its  Chairman,  Chief  Executive  Officer  and
President,  Michael F. Zinn,  each entered  guilty pleas to two felony counts in
United  States  District  Court for the  Southern  District  of New York,  White
Plains,  New York.  Each  entered a guilty  plea to one count of causing a false
statement to be made to the Federal Election Commission ("FEC") and one count of
filing a false tax return,  both in connection  with  contributions  to the 1992
election campaign of Congressman Maurice Hinchey.  Both the Company and Mr. Zinn
were fined approximately  $36,000 and Mr. Zinn was sentenced to a six-month term
of incarceration, which was completed on May 8, 1998.

The St. Francis Hospital  cogeneration  facility was shut down by the management
of the hospital,  and the Company  initiated a lawsuit  against the  third-party
turn-key operator,  Tecogen, Inc., for failing to complete its obligations under
the contract prior to this action by the hospital.  During Fiscal 1998 the court
ruled that the  Company  was liable to Tecogen,  Inc.  for final  payment of the
purchase  price,  and the Company  paid a judgment in the net amount of $126,750
plus interest of $115,585.

In March 1993, a shareholder  derivative  suit was filed against the Company and
the Company's directors which alleges,  among other charges,  that the directors
acted  improperly  in  issuing  Company  shares to  themselves  for little or no
consideration.  The  plaintiff  is  seeking  award of  damages  to the  Company,
including punitive damages and interest,  an accounting and the return of assets
to  the  Company,  the  appointment  of  independent  members  to the  Board  of
Directors,  the  cancellation of allegedly  improperly  granted shares,  and the
award to the  plaintiff  of costs and  expenses of the lawsuit  including  legal
fees. The defendants have denied the allegations of the complaint.  The Board of
Directors of the Company formed a Special Litigation Committee ("SLC") comprised
of independent,  outside  directors to investigate  the allegations  made in the
action  and  determine  if  continued  prosecution  of the action is in the best
interest of the Company.  After an extensive  investigation  of the  allegations
made in the complaint,  the SLC issued a resolution dated March 28, 1995 finding
that the  continued  prosecution  of the  derivative  action was not in the best
interest of the Company.  In a decision  issued  December  19,  1997,  the Court
granted the Company's motion for summary judgment based upon the  recommendation
of the SLC, and dismissed the derivative  action in all respects.  The plaintiff
has filed a notice of appeal.  Management  is of the  opinion  that  meritorious
defenses to the suit have been  asserted and that the outcome of the action will
have no material adverse impact on the Company.

The Company,  through partnership interests, was involved in the construction of
a cogeneration facility and an associated  greenhouse.  As a result of the legal
proceedings  arising  out of these  facilities,  the  Company  relinquished  its
interest in such facilities and wrote off $2.5 million in loans (see Note 4(a).

                                      F-24

See "Business of the Company - Legal  Proceedings"  for  recent  developments
regarding legal proceedings.

    
<PAGE>


NOTE 14 - COMMITMENTS AND CONTINGENCIES

At March  31,  1998,  the  Company  has no  significant  minimum  annual  rental
commitments  under  non-cancelable  operating  leases for  equipment  and office
space.  The Company  has two leases for office and  warehouse  space.  One lease
calls for monthly  rental of $575 for a period of 12 months  ending  April 1998.
The second lease  originally  was for ten years at $150,000 per year  commencing
December 15,  1994,  with the Company  having the annual right to terminate  the
lease  during the first seven years of the lease term.  Effective  September  1,
1995 this lease was  renegotiated  based upon a reduction  of rented  space from
25,000  square  feet to 17,000  square  feet.  The term of this lease was for an
initial period of six months,  commencing on October 1, 1995 and ending on March
31, 1996. The term  automatically  renews for  successive  periods of six months
each. After December 31, 1996,  either party may terminate the lease at any time
by giving the other party at least  ninety  days  notice in writing.  The annual
rent from  September  1, 1995  forward is  $102,000,  which will be  adjusted in
future periods based on the Consumer Price Index.  Rent expense on all operating
leases for the years ended March 31, 1998, 1997 and 1996 was $155,197,  $173,903
and $177,161, respectively.

Since March 1994,  the Company has been  entering into  cost-sharing  agreements
with the New York State Energy  Research and Development  Authority  ("NYSERDA")
with completion dates extending  through April 2001. The agreements  provide for
payment to the Company by NYSERDA of $1,442,237 (approximately $800,000 has been
earned  through  March 31,  1998) for funding and  development  of  photovoltaic
projects with estimated costs of $2,963,235. Funds advanced by NYSERDA are to be
repaid from revenues on sales of products  developed  under the  agreements,  if
any.

The Company has a 401(k) plan covering substantially all full-time employees for
which the  Company  makes  matching  contributions  as  defined.  The  Company's
expenses under the plan for the years ended March 31, 1998,  1997, and 1996 were
$72,692, $51,688 and $36,176, respectively.

The  Company  had a  long-term  deferred  compensation  plan,  pursuant to which
incentive compensation was provided to certain key employees based on the future
operating  performance of certain  projects.  Awards under the plan at March 31,
1993 aggregated $404,625.  During the year ended March 31, 1994 early payout was
made to three of the five  individuals  under the plan,  whereby  they  received
$141,075 in cash and  released  the  Company  from  $78,925 in payments  for the
prepayment  of the future  amounts  due.  Payments  of one award of $45,000  was
pending  settlement  of a dispute with the  individual at March 31, 1994 and was
settled in 1995 for  $28,000.  The balance of the awards of  $139,625  was to be
paid  contingent  upon  applicable  project cash flows,  if any,  payable over a
four-year  period  commencing with December 31 following the start of commercial
operations  of the  respective  project.  Payments of $68,691 were made in 1996,
$7,500 in 1997, and the final payment of $3,750 was made in 1998. The balance of
$1,875 was forfeited in Fiscal 1998.

NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The  carrying  amounts  of  cash  and  short-term  investments  reported  in the
consolidated  balance sheet  approximates  their fair value.  The estimated fair
value of long-term notes receivable,  except those due from an affiliate and the
greenhouse,  which were  written off in the quarter  ended  December  31,  1998,
approximates the carrying value as management  believes the respective  interest
rates are commensurate  with the credit,  interest rate and risks involved.  All
significant long-term debts are floating rate instruments whose carrying amounts
approximate  fair value. It is not practicable to estimate the fair value of the
Company's investment in partnerships because of the lack of quoted market prices
and the inability to estimate fair value without incurring excessive costs.

                                      F-25

NOTE 16 - SEGMENTS OF BUSINESS

The  Company  specializes  in the  development  of  power  projects  and  energy
technologies.  Working with partners,  the Company  develops  independent  power
projects (the "Project Segment"). The Company also provides engineering,  system
design,  project  management  and turn-key  installation  of  photovoltaics  and
thermal energy systems,  and fabricates,  manufactures,  markets and distributes
alternative  energy projects through a domestic and  international  network (the
"Product  Segment").  The Company's export product sales,  principally to Europe
and the Pacific  Rim,  for the years ended  March 31,  1998,  1997 and 1996 were
$299,293,  $297,761 and $455,114,  respectively.  A summary of industry  segment
information  for the nine months  ended  December  31, 1998 and 1997 and for the
years ended March 31, 1998, 1997 and 1996 is as follows:

                                      F-26

<PAGE>

<TABLE>
<CAPTION>
<S>
                                      <C>                 <C>                     <C>                    <C>
Nine Months Ended                     Project             Product
December 31, 1998 (Unaudited)         Segment             Segment                 Eliminations           Total
- -----------------                     -------             -------                 ------------           -----

Net revenues                         $146,239,294        $3,646,224                                  $149,885,518
Net income (loss)                      90,961,135        (1,397,823)                                   89,563,312
Identifiable assets                   300,716,924         2,532,375              $(160,200,473)       143,048,826
Capital expenditures                      154,015           174,196                                       328,211
Depreciation and amortization             144,450            67,038                                       211,488

Nine Months Ended                         Project           Product
December 31, 1997 (Unaudited)             Segment           Segment              Eliminations            Total
- -----------------                         -------           -------              ------------            -----

Net revenues                           $8,652,649        $3,254,976                                  $11,907,625
Net income (loss)                       3,282,348        (1,760,023)                                   1,522,325
Identifiable assets                    42,469,708         3,574,248              $(34,514,124)        11,529,832
Capital expenditures                       54,718           274,311                                      329,029
Depreciation and amortization             117,773            49,082                                      216,855

For the Year Ended                        Project           Product
March 31, 1998                            Segment           Segment              Eliminations            Total
- --------------                            -------           -------              ------------            -----

Net revenues                          $12,797,085        $4,217,171                                  $17,014,256
Net income (loss)                       2,846,475        (2,651,089)                                     195,386
Identifiable assets                    42,199,945         2,166,286             $(34,921,235)          9,444,996
Capital expenditures                       63,778           291,449                                      355,227
Depreciation and amortization             312,555           108,824                                      421,379

For the Year Ended                        Project           Product
March 31, 1997                            Segment           Segment              Eliminations            Total
- --------------                            -------           -------              ------------            -----
                                                                                                         
Net revenues                           $9,638,394        $4,929,157                                  $14,567,551
Net income (loss)                       2,888,567        (1,714,845)                                   1,173,722
Identifiable assets                    40,385,917         3,692,166              $(32,241,284)        11,836,799
Capital expenditures                       32,109            25,681                                       57,790
Depreciation and amortization             272,715            82,889                                      355,604

For the Year Ended                        Project           Product
March 31,1996                             Segment           Segment              Eliminations            Total
- ------------------                        -------           -------              -----------             -----

Net revenues                           $4,046,089         $4,033,430                                 $8,079,519
Net loss                                 (902,722)        (1,575,597)                                (2,478,319)
Identifiable assets                    29,131,974          3,563,959            $(23,290,943)         9,404,990
Capital expenditures                      262,950             59,551                                    322,501
Depreciation and amortization             276,271            112,166                                    388,437


                                      F-26
</TABLE>

<PAGE>

KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F. Kennedy Parkway
Short Hills, New Jersey 07078
                       
                          Independent Auditors' Report


The Partners
Kamine/Besicorp Carthage L.P.:


We have audited the accompanying balance sheets of Kamine/Besicorp Carthage L.P.
as of December  31, 1997 and 1996,  and the related  statements  of  operations,
partners'  equity  (deficiency),  and cash  flows  for each of the  years in the
three-year  period ended December 31, 1997.  These financial  statements are the
responsibility  of the general  partners.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Kamine/Besicorp  Carthage L.P.
as of December 31, 1997 and 1996, and the results of its operations and its cash
flows for each of the years in the three-year  period ended December 31, 1997 in
conformity with generally accepted accounting principles.

                                                  /s/ KPMG Peat Marwick LLP


February 24, 1998

                                      F-27
<PAGE>



                          KAMINE/BESICORP CARTHAGE L.P.

                                 Balance Sheets

                           December 31, 1997 and 1996

<TABLE>
<CAPTION>
<S>
                                                                                                       <C>             <C>      
                                 Assets                                                                1997            1996
                                                                                                       ----            ----

Current assets:
    Cash                                                                                      $    1,441,960         1,482,802
    Cash held in escrow                                                                              385,706           421,919
    Accounts receivable                                                                            2,727,487         2,235,457
    Other receivables                                                                                208,976           897,888
    Prepaid expenses and other current assets                                                        443,671           487,299
    Current portion of loans receivable from affiliate (note 8)                                      142,635           126,042
                                                                                                   ---------         ---------

                  Total current assets                                                             5,350,435         5,651,407
                                                                                                  ----------         ----------

Facility under capital lease (note 4)                                                             52,706,409        52,706,409
    Less accumulated amortization                                                                  6,392,885         4,287,724
                                                                                                  ----------        ----------

                  Facility under capital lease, net                                               46,313,524        48,418,685
                                                                                                  ----------        ----------

Other assets:
    Cash held in escrow                                                                            3,000,000         2,000,000
    Loans receivable from affiliate (note 8)                                                       2,183,240         2,325,875
                                                                                                   ---------        ----------

                  Total other assets                                                               5,183,240         4,325,875
                                                                                                   ---------        ----------

                  Total assets                                                                $   56,847,199        58,395,967
                                                                                                  ==========        ==========

              Liabilities and Partners' Equity (Deficiency)

Current liabilities:
    Current installments of long-term debt (note 5)                                                 230,228           207,679
    Accounts payable                                                                              1,779,929         1,891,974
    Amounts due to related parties (notes 2 and 8)                                                1,534,475         1,574,815
    Accrued expenses and other current liabilities                                                      904             3,635
    Obligations under capital lease - current (note 4)                                            1,522,030         1,342,299
                                                                                                  ---------         ---------
                  Total current liabilities                                                       5,067,566         5,020,402

Long-term debt, excluding current installments (note 5)                                           3,009,036         3,239,264
Obligations under capital lease (note 4)                                                         47,699,446        49,221,475
Deferred gain on sale of Facility (note 3)                                                        1,034,564         1,081,589
                                                                                                 ----------        ----------

                  Total liabilities                                                              56,810,612        58,562,730
                                                                                                 ----------        ----------

Partners' equity (deficiency) (note 2):
    General partners                                                                                24,120            (82,842)
    Limited partners                                                                                12,467            (83,921)
                                                                                                 ---------          ---------
                  Total partners' equity (deficiency)                                               36,587           (166,763)

Commitments and contingencies (notes 4, 5, 6 and 7)

                  Total liabilities and partners'
                     equity (deficiency)                                                      $ 56,847,199         58,395,967
                                                                                                ==========         ==========
See accompanying notes to financial statements.


</TABLE>

                                      F-28
<PAGE>



                          KAMINE/BESICORP CARTHAGE L.P.

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995

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

                                                                 1997             1996              1995
                                                                 ----             ----              ----

Revenues (note 7)                                        $    29,719,073        28,883,434       26,556,893
                                                              ----------        ----------       ----------

Operating expenses:
    Amortization of asset under capital lease                  2,105,161         2,105,160        2,124,381
    Fuel (note 1)                                             11,382,890         9,757,592        9,766,448
    Operations and maintenance (note 7)                        1,593,738         1,585,643        1,567,170
    Overhaul (note 7)                                            415,691           366,599          466,520
    Administrative fee (notes 2 and 8)                           341,522           328,843          318,278
    Insurance                                                    366,152           331,208          318,654
    Amortization of organization costs
       (note 1)                                                        -            40,940           49,154
    Utilities                                                    276,547           284,129          284,937
    Property taxes                                               198,856           198,900          198,370
    Other                                                        492,877           283,894          308,292
                                                              ----------        ----------        ---------

                  Total operating expenses                    17,173,434        15,282,908       15,402,204
                                                              ----------        ----------       ----------

                  Income from operations                      12,545,639        13,600,526       11,154,689
                                                              ----------        ----------       ----------

Other income (expense):
    Interest expense                                          (6,666,244)       (6,862,909)      (7,074,297)
    Contract rights (note 8)                                  (1,090,556)       (1,093,354)      (1,091,540)
    Cash flow fees (note 8)                                     (397,131)         (447,057)        (251,464)
    Interest income                                              397,216           366,270          334,355
    Gain on sale of Facility (note 3)                             47,025            47,026           47,028
    Other expenses                                               (67,993)          (44,022)         (56,138)
                                                                 -------         ---------         --------

                  Total other expense                         (7,777,683)       (8,034,046)      (8,092,056)
                                                              ----------        ----------       ----------

                  Net income                            $      4,767,956         5,566,480        3,062,633
                                                               =========        ==========       ==========

</TABLE>

See accompanying notes to financial statements.

                                      F-29

<PAGE>


                          KAMINE/BESICORP CARTHAGE L.P.

                   Statements of Partners' Equity (Deficiency)

                  Years ended December 31, 1997, 1996 and 1995




<TABLE>
<CAPTION>
<S>
                                                                    <C>              <C>                 <C>  
                                                                    General         Limited
                                                                    partners        partners            Total

Partners' deficiency at December 31, 1994                    $      (724,841)       (134,369)        (859,210)
Partners' distributions (note 2)                                  (1,538,926)     (1,368,789)      (2,907,715)
Partnership restructuring (note 2)                                   276,255        (276,255)               - 
Net income (note 2)                                                1,610,945       1,451,688        3,062,633
                                                                   ---------      ----------       ----------
Partners' deficiency at December 31, 1995                           (376,567)       (327,725)        (704,292)

Partners' distributions (note 2)                                  (2,634,243)     (2,394,708)      (5,028,951)
Net income (note 2)                                                2,927,968       2,638,512        5,566,480
                                                                   ---------      ----------       ----------
Partners' deficiency at December 31, 1996                            (82,842)        (83,921)        (166,763)

Partners' distributions (note 2)                                  (2,400,983)     (2,163,623)      (4,564,606)
Net income (note 2)                                                2,507,945       2,260,011        4,767,956
                                                                   ---------      ----------       ----------

Partners' equity at December 31, 1997                        $        24,120          12,467           36,587
                                                                   =========      ===========      ==========


</TABLE>

See accompanying notes to financial statements.

                                      F-30

<PAGE>



                          KAMINE/BESICORP CARTHAGE L.P.

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995


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

                                                                                    1997              1996            1995
                                                                                    ----              ----            ----

Cash flows from operating activities:
    Net income                                                               $   4,767,956        5,566,480       3,062,633
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Amortization of Facility under capital lease                           2,105,161        2,105,160       2,124,381
          Amortization of deferred organization and
              start-up costs                                                             -           40,940          49,154
          Amortization of deferred gain                                            (47,025)         (47,026)        (47,028)
          Changes in operating assets and liabilities:
              Increase in escrow accounts                                         (963,787)      (1,150,898)     (1,228,665)
              Decrease (increase) in receivables                                   196,882         (487,704)        (62,475)
              Decrease (increase) in prepaid expenses
                 and other current assets                                           43,628          (52,261)        364,012
              (Decrease) increase in accounts payable                             (112,045)         263,958        (307,686)
              (Decrease) increase in due to related parties                        (40,340)         423,686         (62,397)
              (Decrease) increase in accrued expenses
                 and other current liabilities                                      (2,731)         (11,203)         13,189
                                                                                 ---------        ---------       ---------

                    Net cash provided by operating
                        activities                                               5,947,699        6,651,132      3,905,118
                                                                                 ---------        ---------      ---------    

Cash flows from financing activities:
    Payments on capital lease obligation                                       (1,342,298)      (1,166,276)     (1,160,305)
    Proceeds from long-term debt                                                        -                -         101,812
    Payments on long-term debt                                                   (207,679)        (200,738)       (148,880)
    Payments on note payable to bank, net                                               -                -        (197,501)
    Decrease in loans receivable from affiliate                                   126,042          111,243          74,813
    Partners' distributions                                                    (4,564,606)      (5,028,951)     (2,907,715)
                                                                                ----------       ---------       ---------

                    Net cash used in financing
                        activities                                             (5,988,541)     (6,284,722)      (4,237,776)

                    Net (decrease) increase in cash                               (40,842)        366,410         (332,658)

Cash at beginning of year                                                       1,482,802       1,116,392        1,449,050
                                                                                ---------       ---------       ----------

Cash at end of year                                                         $   1,441,960       1,482,802        1,116,392
                                                                                =========      ==========       ==========

Supplemental disclosure of cash flow information -
    cash paid during the year for interest                                  $   6,666,244       6,894,397        7,275,471
                                                                                =========      ==========       ==========

Noncash investing and financing activities - capital
    lease repricing adjustment (note 4)                                     $           -               -          443,591
                                                                                =========      ==========       ==========


See accompanying notes to financial statements.


</TABLE>

                                      F-31
<PAGE>
                                                           
                              
          

                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp  Carthage L.P. (the  Partnership)  is a Delaware  limited
       partnership  formed on February 27, 1989. The  Partnership  was organized
       for the  purpose of  constructing,  owning and  operating  a  59-megawatt
       cogeneration  facility  (the  Facility or the Project) on the premises of
       Fort James Corporation (Fort James),  formerly James River Paper Company,
       Inc.,  in  Carthage,  New  York.  The  Facility  is  operated  as a PURPA
       qualifying  cogeneration facility using natural gas as the primary source
       of energy.

       The general  partners of the  Partnership  are Kamine Carthage Cogen Co.,
       Inc.  (KCCCI) and Beta Carthage Inc. (a subsidiary of Besicorp Group Inc.
       (Besicorp)),  each of which retains a 42.5% interest in the  Partnership.
       Affiliates of the general  partners,  Kamine  Development Corp. (KDC) and
       Beta C&S Limited,  each own a 7.5% limited  partner  interest.  On May 3,
       1995,  KCCCI  restructured  its 42.5%  general  partner  interest  in the
       Project to a 32.4% limited  partner  interest and a 10.1% general partner
       interest.  KDC and KCCCI  assigned the economic  rights of their  limited
       partner  interests to a trust,  with Chemical Bank as trustee,  on May 3,
       1995.

       The  Facility   began   commercial   operations   on  November  1,  1991.
       Substantially  all revenues  from the  Facility are  generated by selling
       power to one customer,  Niagara Mohawk Power Corporation (NIMO). Sales to
       NIMO  approximated  95%, 96% and 99% of total revenues in 1997,  1996 and
       1995, respectively.

       The  Partnership  conveyed  ownership  of the  Facility to the  Jefferson
       County Industrial  Development Agency (IDA). The tax-exempt status of the
       IDA  exempts  the  Project  from  property  taxes  during IDA  ownership.
       Payments in lieu of real property  taxes are made to the IDA and payments
       for special  assessments  are made to Jefferson  County under  agreements
       dated June 1, 1991.  The IDA has appointed the  Partnership  as its agent
       and was to convey the Facility to the  Partnership in accordance  with an
       installment sale agreement.

       The  Partnership's  interest in the Facility was sold to General Electric
       Capital  Corporation  (GECC) on December  22, 1994 and leased back by the
       Partnership.  GECC entered into a Trust Agreement with  Manufacturers and
       Traders Trust Company (M&T) as of December 9, 1994 to engage M&T as Owner
       Trustee. In connection with the sale of the Partnership's interest in the
       Facility, the installment sale agreement was assigned to M&T.

       Summary of Significant Accounting Policies

           Amortization of Capital Lease

           Amortization  of the Facility  under capital lease is computed  using
           the straight-line method over the lease term.


<PAGE>


 (1), Continued

           Deferred Organization and Start-up Costs

           The  deferred  organization  and start-up  costs were  amortized on a
           straight-line basis over a 60-month period commencing on the date the
           Facility was placed in service.  Amortization  charged to  operations
           for the years ended December 31, 1997, 1996 and 1995 was $0 , $40,940
           and $49,154, respectively.

           Revenue Recognition

           Revenues are recognized as earned.

           Gain on Sale

           The gain from the sale of the Facility has been deferred and is being
           recognized on a straight-line basis over the lease term.

                                      F-32

           Income Taxes

           Income taxes have not been provided,  since the  Partnership is not a
           taxable  entity.  The partners report their  respective  share of the
           Partnership's  taxable income or loss on their respective  income tax
           returns.

           Fuel Sales

           Sales of fuel and  transportation  associated with excess natural gas
           pipeline  capacity  purchased by the Partnership to support peak fuel
           requirements have been treated as a reduction to fuel expense.  Total
           sales related to  disposition of such excess  capacity in 1997,  1996
           and  1995  amounted  to  $2,288,173,   $4,651,362   and   $1,849,286,
           respectively.

           Escrow Accounts

           An  escrow  arrangement  has  been  established  for  receipt  of all
           revenues  and  payment of all  obligations  of the  Partnership.  The
           security  agent is Summit Bank  (Summit).  Amounts in the  collection
           account, which represent general funds, are classified as cash on the
           balance  sheets.  Funds in other  accounts,  which  are set aside for
           specific  purposes,  are  classified as escrow  accounts.  The escrow
           accounts' balance at December 31, 1997 and 1996 consists of a current
           account  principally  for  payment  of  taxes  and  insurance  and  a
           long-term escrow reserve for lease payments.

           Financial Instruments

           The carrying  value of the  Partnership's  financial  instruments  at
           December  31,  1997  approximate  their  estimated  fair  value.  The
           carrying  amounts  of  accounts  receivable,  accounts  payable,  and
           accrued expenses and other current liabilities approximate fair

<PAGE>

 (1), Continued

           value due to the short-term maturity of such instruments.  Management
           believes the carrying  amounts of loans receivable and long-term debt
           approximate  fair  value  based on rates that would be offered by the
           Partnership  for issuance of loans and rates that would be offered to
           the Partnership for debt with similar maturities and characteristics.

           Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed 
           Of

           The Partnership  adopted the provisions of SFAS No. 121,  "Accounting
           for the Impairment of Long-Lived  Assets and for Long-Lived Assets to
           Be Disposed Of," as of January 1, 1996.  The statement  requires that
           long-lived  assets and certain  identifiable  intangibles be reviewed
           for impairments whenever events or changes in circumstances  indicate
           that  the  carrying  amount  of an  asset  may  not  be  recoverable.
           Recoverability  of  assets  to be  held  and  used is  measured  by a
           comparison  of the  carrying  amount of the  assets to the future net
           cash flows expected to be generated by the assets. If such assets are
           considered  to  be  impaired,  the  impairment  to be  recognized  is
           measured  by the  amount by which the  carrying  amount of the assets
           exceeds  the fair value of the  assets.  Assets to be disposed of are
           reported at the lower of the  carrying  amount or fair value less the
           cost to sell.  Adoption of this  Statement  did not have an impact on
           the Partnership's financial position or results of operations.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of the  Partnership  has made a number of  estimates  and
           assumptions  relating to the reporting of assets and  liabilities and
           revenues and expenses and the  disclosure  of  contingent  assets and
           liabilities  in  preparing  the  accompanying  financial  statements.
           Actual results could differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.

                                      F-33

           Risks and Uncertainties

           The Partnership is principally  engaged in a single line of business,
           the production and sale of electric power to one customer, NIMO.

           The regulated investor-owned utility industry is currently subject to
           considerable  market  pressures  and changes in the federal and state
           regulatory  environment  in which it operates.  These  pressures  are
           resulting  in industry  consolidation  and  pressure to  disaggregate
           electric  generation,  transmission  and  distribution  assets and to
           adjust  cost  structures  to meet market  conditions.  The utility to
           which the Partnership sells its power, NIMO, made a filing on October
           10, 1995 to the Public  Service  Commission  of the State of New York
           (the Commission) setting forth numerous restructuring


<PAGE>


 (1), Continued

           proposals,  including a significant  reduction in the price for power
           purchased from independent  power producers  currently under contract
           with NIMO. NIMO stated in such filing that its financial viability is
           threatened. In early 1996, NIMO suspended payment of dividends on its
           common  stock.  On  August  1,  1996,  NIMO  proposed  to buy  out 44
           independent power contracts in exchange for a combination of cash and
           securities. An agreement in principle was announced on March 10, 1997
           whereby NIMO would  restructure or terminate the power  contracts for
           combinations  of cash and/or debt  securities,  common  stock and new
           agreements.   On  July  10,  1997,   NIMO  announced  that  a  master
           restructuring  agreement  was signed with  respect to 29  independent
           power  contracts,  including  the  one  held by the  Partnership.  On
           September 25, 1997,  NIMO  announced that it had reached an agreement
           with the staff of the New York Department of Public Service on a rate
           and restructuring plan (including  recommended approval of the master
           restructuring agreement). After a series of hearings and testimony by
           interested parties, on December 29, 1997 the assigned  Administrative
           Law Judge  recommended  approval of the rate and  restructuring  plan
           with  some  modifications.  On  February  24,  1998,  the  Commission
           approved  the  master  restructuring   agreement.  Any  restructuring
           remains  subject  to the  approval  of  third  parties  for  both the
           Partnership  and NIMO and there is no assurance that a  restructuring
           will be completed or that changes will not occur.  The outcome of the
           industry trends, regulatory changes, the NIMO negotiations and NIMO's
           financial viability cannot presently be determined.

           Reclassification

           Certain  items in the 1996 and 1995  financial  statements  have been
           reclassified to conform with the 1997 presentation.


 (2)   Allocation of Income, Losses and Cash Distributions

       A separate  capital account has been  established and maintained for each
       partner.  Each  such  account  is (a)  increased  by the  amount  of such
       partner's capital contributions, any profits and items of income and gain
       allocated to such partner,  any increase in such  partner's  share of the
       liabilities of the Partnership and the amount of partnership  liabilities
       assumed by the partner;  and (b)  decreased by the amount of cash and the
       fair market value of any partnership  assets distributed to such partner,
       the amount of losses  allocated  to such  partner,  any  decrease in such
       partner's  share of liabilities of the  Partnership and the amount of any
       partner  liabilities  assumed  by the  Partnership  (subject  to  certain
       provisions).

       Profits  and  losses  for any  calendar  year or portion of such year are
       allocated among the partners in proportion to their percentage  ownership
       interests,  except  that to the extent  any  allocation  of losses  would
       reduce any limited partner's adjusted capital account balance, as defined
       and agreed by the partners,  below zero,  such portion of losses shall be
       specially allocated to the general partners in equal shares and, in turn,
       any subsequent  profits shall be allocated so as to reverse the effect of
       such special allocation of losses.

<PAGE>

 (2), Continued

       The  partners'  accounts  were  restructured  in 1995 to reflect  KCCCI's
       change in its general  partner  interest  from 42.5% to 10.1% in exchange
       for a 32.4% limited partner interest.  The net effect of this change is a
       $276,255 decrease in the general partners' deficiency account balance and
       a similar increase in the limited partners' deficiency account balance.

                                      F-34

       Net cash flow, as defined,  for each calendar  quarter is  distributed to
       the partners in accordance with their percentage ownership interests.  In
       addition,  amounts required for payment of New York State franchise taxes
       by the partners,  based upon a percentage rate of each partner's pro rata
       share of partnership  revenues  pursuant to Article 9, Section 186 of the
       New York  State  Tax  Code,  are  distributed  to the  partners  when tax
       payments are due. All partners' distributions in 1997, 1996 and 1995 were
       for payment of such taxes as well as net cash flow distributions.

       In addition to their respective  shares of the partnership cash flow, the
       general partners and/or their affiliates receive an administrative fee of
       $300,000 per annum  (escalated for changes in the Employment  Cost Index)
       and contractual rights to cash flow development fees.


 (3)   Sale of Facility

       The  Facility  was sold on  December  22,  1994 to GECC for  $53,150,000.
       Proceeds from the sale were used to repay outstanding loans, pay a fee to
       GECC and partially fund  transaction  costs. A gain on sale of $1,176,931
       was deferred and is being recognized over the term of the lease. In 1997,
       1996 and 1995, $47,025,  $47,026 and $47,028,  respectively,  of the gain
       was recognized.


 (4)   Lease of Facility

       The  Partnership  entered into a Lease Agreement with M&T on December 22,
       1994 to lease the Facility for 25 years with an option to renew for up to
       three years at a fair  market  rental  value.  The lease is recorded as a
       capital lease.  The lease was subject to repricing to account for changes
       in  assumptions  and  estimated  costs  related  to  certain  transaction
       expenses and the construction costs of other equipment.

       On  December  20,  1995  (the  repricing  date),  construction  of  other
       equipment  was  completed  and all  rights,  title and  interest  in such
       equipment was  transferred to M&T. In addition,  the rental payments were
       revised on the repricing  date to account for the changes in  assumptions
       and estimated  costs. As a result of the change in rental  payments,  the
       Facility under capital lease and related lease  obligation were decreased
       by $443,591 on December 20, 1995.


<PAGE>

 (4), Continued

       At December 31, 1997,  the future  minimum  annual lease payments for the
capital lease obligation are as follows:


                1998                              $        7,651,542
                1999                                       7,651,542
                2000                                       7,651,542
                2001                                       7,651,542
                2002                                       7,651,542
                Thereafter                                74,821,364
                                                         -----------
                                                         113,079,074

                     Less interest                        63,857,598

                         Future minimum annual
                            lease payments         $      49,221,476
                                                         ============


 (5)   Financing

       On December 9, 1994, a Term Loan, a Working  Capital and Letter of Credit
       Financing Agreement was entered into with GECC. It provided for a Tranche
       A Term  Loan  for up to  $1,750,000  to  fund  construction  for  certain
       alterations to the Facility,  which were purchased by GECC. In connection
       therewith,  the  Tranche A Term  Loan was  repaid in  December  1995.  In
       addition,  a  Tranche  B Term  Loan  for up to  $4,250,000  was  provided
       ($3,239,264  and  $3,446,943  outstanding  at December 31, 1997 and 1996,
       respectively) to fund  transaction  costs not funded by the sale proceeds
       and a loan to a related  party  which  will be repaid  over 12 years (see
       note 8). An  amendment  to the  Tranche B Term Loan was  entered  into on
       December  20,  1995 which  fixed the  interest  rate at 10.21%  effective
       December  1,  1995.  In  addition,  the  Working  Capital  Commitment  of
       $2,000,000 is available to the  Partnership,  as well as up to $6,000,000
       for letters of credit related to fuel  obligations.  At December 31, 1997
       and 1996, there were no borrowings  outstanding under the Working Capital
       Commitment.  At December 31, 1997,  the  Partnership  had open letters of
       credit of $2,106,218.

                                      F-35

       The total  amounts of  long-term  debt due under the  Tranche B Term Loan
during each of the next five years are as follows:


           Year ending December 31:
               1998                            $     230,228
               1999                                  255,224
               2000                                  282,090
               2001                                  313,562
               2002                                  347,606
                                                   ==========


<PAGE>



 (6)   Lease of Land

       The  Facility  is on a parcel  of land  owned by Fort  James  Corporation
       adjacent to its paper mill. The land is leased to the  Partnership  for a
       nominal  amount.  In 1994, the lease was amended to extend the term to 40
       years  from  November  5,  1994.  The lease has been  assigned  to M&T in
       connection with the sale of the Facility.


 (7)   Commitments and Contingencies

       Commitments

       Affiliates  of the  Partnership  entered into a PPA with NIMO dated as of
       June 5, 1987 with approval by the  Commission  on September 1, 1987.  The
       PPA was assigned to the Partnership.  NIMO agreed to purchase electricity
       generated  by the  Facility  for a term  of 20  years  from  the  date of
       commercial  operation at the higher of $.06 per  kilowatt-hour  or actual
       avoided cost, as defined.

       As of May 27, 1992, the Partnership  entered into an amendment to the PPA
       whereby  the  amount  of  electricity  to  be  sold  was  increased  from
       approximately  49  megawatts  (original  capacity) to 56 megawatts in the
       summer  period  and  59  megawatts  in  the  winter  period  (subject  to
       adjustment  based on  performance).  Revenues for the  original  capacity
       continued to be earned based on the higher of $.06 per  kilowatt-hour  or
       actual avoided cost, as defined, for the amount of electricity generated.
       For the  additional  capacity  NIMO  was to  make  payments  at $.06  per
       kilowatt-hour  for five  years from the date of the  amendment,  with the
       difference  between  $.06  and  actual  energy-only  tariff  rates  to be
       accumulated  in  an  adjustment  account  and  recorded  as an  asset  or
       liability (deferred revenue).  After the five-year period, the additional
       capacity was to be sold to NIMO at  statutorily  required  minimum  rates
       less the amount  required to liquidate  the  adjustment  account over the
       remaining life of the PPA. The adjustment  account balance was secured by
       a lien on the Facility that was subordinate to GECC's security.

       An amendment to the PPA was entered into as of January 4, 1994 and became
       effective on November 5, 1994.  The  amendment  requires NIMO to purchase
       electricity generated by the Facility for 35 years from November 5, 1994.
       In addition, the NIMO adjustment account at that date was eliminated.

       The Partnership entered into an Energy Services Agreement (ESA) with Fort
       James dated as of October 31, 1989 and amended and restated as of October
       21, 1994. Fort James will purchase mill  requirements  for steam from the
       Facility  according  to pricing set forth in the amended and restated ESA
       for a term of 35 years from November 5, 1994.
     
                                      F-36
     
<PAGE>

 (7), Continued

       The  Partnership  entered into a Peak Shaving  Agreement  with NIMO as of
       December 9, 1993. Under this agreement,  NIMO can take the  Partnership's
       contracted natural gas, subject to defined limitations, for up to 35 days
       from  every   November  15  to  April  16  of  the  following   year.  As
       compensation,  the  Partnership  receives  a fee  of  $.25  to  $.75  per
       decatherm of gas plus the cost of alternate  fuel or the cost of the gas.
       Revenues realized pursuant to this agreement were $327,357 in 1996. There
       were no revenues realized pursuant to this agreement in 1997 or 1995.

       The Partnership entered into an Operations and Maintenance Agreement (O&M
       Agreement) with Stewart & Stevenson Operations, Inc. (the Operator) as of
       January 31,  1991.  The O&M  Agreement  was  amended  and  restated as of
       October 21, 1994 to conform with the plan for operations  associated with
       the amended and restated PPA. Under the amended  agreement,  the Operator
       will  operate and  maintain the Facility for a period of 12 years and one
       successive  6-year term,  unless 12 months'  prior notice is given by the
       Partnership  to the Operator.  Compensation  includes a fee of $1,308,000
       per year plus $22.50 per Operating  Hour,  both amounts subject to annual
       escalation  beginning  January 1, 1995 based upon changes in the Producer
       Price Index  (PPI).  The Operator  also is paid a fee for major  facility
       overhauls at a rate that ranges from $81 to $99 per Equivalent  Operating
       Hour, as defined.  This fee is also subject to annual  escalations  based
       upon changes in the PPI. The agreement also provided for the  Partnership
       to  pay  the  Operator  a  mobilization  fee  of  $514,621  prior  to the
       acceptance date, as defined. The agreement also provides for the Operator
       to  receive  a  bonus  or be  obligated  to  pay  a  penalty  based  on a
       performance factor, as defined.  The Partnership  reimburses the Operator
       for letter of credit fees and insurance  premiums  based upon evidence by
       the Operator that such expenses have been paid.

       The  Partnership  has entered into various  contracts  for the supply and
       transportation  of  natural  gas to the  Project.  Natural  gas is  being
       supplied  by  Renaissance  Energy  Ltd.  (a  Canadian  corporation)  from
       dedicated  reserves.  Transportation  of  natural  gas  by  pipelines  is
       provided by TransCanada  Pipelines  Limited from Burstall,  Saskatchewan,
       Canada to Grand  Island,  New York; by Empire State  Pipeline  Company to
       Oneida, New York; and by NIMO to the Facility.

       The  aforementioned  agreements  have been  assigned to M&T in connection
       with the sale of the Facility.

       In addition,  the  Facility  has the  capacity to utilize  kerosene as an
       alternative fuel. The Partnership  maintains an open account with Sprague
       Energy Corporation to purchase such fuel.


<PAGE>



 (7), Continued

       Contingencies

       The Partnership and certain  related  parties,  including the general and
       limited  partners,  have  been  named as  defendants  in a  lawsuit.  The
       plaintiff  alleges that on or about  October 11, 1988,  the plaintiff was
       awarded the contracts for the construction of the Facility and a separate
       cogeneration  facility  located  in South  Glens  Falls,  New  York.  The
       complaint  alleges  breach of  contract,  unjust  enrichment,  promissory
       estoppel, and fraud and/or negligent misrepresentation.  The plaintiff is
       seeking   $7,446,000  in  damages  under  its  causes  of  action,   plus
       unspecified punitive damages from all parties named in the lawsuit.

       On January 15, 1991, the defendants answered the complaint and denied all
       the material  allegations and asserted various affirmative  defenses.  On
       February 28, 1995,  the  defendants  filed a motion for summary  judgment
       dismissing the plaintiff's  claims.  On May 22, 1996, the court dismissed
       the claim  alleging  breach of  contract.  The court  declined to issue a
       summary judgment ruling on the remaining  claims.  On September 25, 1996,
       the  defendants  appealed  the court's  failure to dismiss the  remaining
       claims.  The  plaintiff  appealed  the  court's  dismissal  of the  claim
       alleging  breach of contract.  On March 12,  1997,  the  appellate  court
       upheld the ruling of May 22,  1996.  On June 9, 1997,  the court  ordered
       that the case be submitted to  non-binding  mediation via the  commercial
       division's   Alternative  Dispute  Resolution   Program.   Mediation  was
       unsuccessful.  Management and legal counsel  believe that the lawsuit has
       little  or no merit.  The  ultimate  outcome  of this  litigation  cannot
       currently be determined.

                                      F-37

 (8)   Related-party Transactions

       Affiliates  of the general  partners  receive an  administrative  fee for
       managing the  operations  of the  Partnership.  Administrative  fees were
       $341,522, $328,843 and $318,278 in 1997, 1996 and 1995, respectively.

       As of December 9, 1994,  the  Partnership  entered into an  interfacility
       loan agreement with  Kamine/Besicorp  South Glens Falls L.P.  (KBSGF) and
       Kamine/Besicorp  Natural Dam L.P. (KBND).  The agreement allows KBSGF and
       KBND to borrow funds or advance funds to the extent of available cash, as
       defined in the loan agreement. Such loans to or from either KBSGF or KBND
       are required when there are  insufficient  funds available to pay certain
       current  obligations.  At  December  31,  1997  and  1996,  there  are no
       outstanding amounts due to or from KBSGF and KBND.

       On  December  22,  1994,   the   Partnership   advanced   $2,637,973   to
       Kamine/Besicorp  GlenCarthage Partnership. The loan receivable is payable
       in  quarterly  installments  over 12 years and carried an  interest  rate
       based on either the Commercial  Paper Rate or the annual yield on 10-year
       U.S. Treasury  obligations,  as defined, plus 4.5%. The interest rate was
       fixed on December 1, 1995 at 10.21%,  based on the 10-year U.S.  Treasury
       yield at that time, plus 4.5%.


<PAGE>



 (8), Continued

       The  Partnership  has an agreement with the two developers for additional
       fees for development work, management and administrative  services. These
       fees (cash  flow fees and  contract  rights)  have been  assigned  by the
       developers  to  Kamine/Besicorp  GlenCarthage  Partnership,  in which the
       developers are partners.  This partnership has the right to receive these
       fees when the  Partnership  has sufficient  funds available in accordance
       with  payment  priority,   provided  that  the  developers   deliver  the
       management and administrative  services. The contract rights, as defined,
       are payable  through  March 31,  2007.  The  Partnership  has recorded as
       expense contract rights of $1,090,556, $1,093,354 and $1,091,540 in 1997,
       1996 and 1995, respectively.  Cash flow fees are payable over the life of
       the Project based on 8.5% of cash flows from operations, as defined. Cash
       flow fees paid to related  parties in 1997,  1996 and 1995 were $397,131,
       $447,057 and $251,464, respectively.


 (9)   Subsequent Event

       In January 1998 Fort James  announced  plans to close its  Carthage,  New
       York facility in April 1998 and  discontinue  purchasing  steam under the
       ESA. Fort James has certain  obligations under the ESA to ensure that the
       Facility is able to continue as a  Qualifying  Facility.  Therefore,  the
       Partnership,  in  conjunction  with Fort James,  is currently  pursuing a
       number of  alternatives,  including  potentially  contracting  with a new
       thermal  customer  to replace  Fort James,  in order for the  Facility to
       continue operating as a Qualifying Facility.

       The  Partnership  believes that it will be successful in maintaining  the
       status of the  Facility.  The  inability of the Facility to maintain this
       status  could  have  a  material  adverse  effect  on  the  Partnership's
       financial  position.  No  adjustments  have  been  made to the  financial
       statements due to the uncertainty of this matter.

                                      F-38
                 
<PAGE>



                     

KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F. Kennedy Parkway
Short Hills, New Jersey 07078




                          Independent Auditors' Report



The Partners
Kamine/Besicorp South Glens Falls L.P.:


We have audited the accompanying  balance sheets of Kamine/Besicorp  South Glens
Falls L.P. as of  December  31, 1997 and 1996,  and the  related  statements  of
operations,  partners' equity (deficiency), and cash flows for each of the years
in the three-year period ended December 31, 1997. These financial statements are
the responsibility of the general partners.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of  Kamine/Besicorp  South Glens
Falls L.P. as of December 31, 1997 and 1996,  and the results of its  operations
and its cash flows for each of the years in the three-year period ended December
31, 1997 in conformity with generally accepted accounting principles.

                                                  /s/ KPMG Peat Marwick LLP


February 24, 1998

                                      F-39

<PAGE>



                     KAMINE/BESICORP SOUTH GLENS FALLS L.P.

                                 Balance Sheets

                           December 31, 1997 and 1996


<TABLE>
<CAPTION>
<S>
                                                                                     <C>               <C>     
                                 Assets                                              1997              1996
                                                                                     ----              ----
               
Current assets:
    Cash                                                                        $ 1,642,468         1,127,247
    Cash held in escrow                                                             569,565           634,701
    Accounts receivable, net                                                      2,688,076         2,247,012
    Other receivables                                                               566,832         1,464,997
    Prepaid expenses and other current assets                                       423,618           487,732
    Current portion of loans receivable from affiliate (note 8)                     142,635           126,042
                                                                                    -------         ---------

                  Total current assets                                            6,033,194         6,087,731
                                                                                  ---------         ---------

Facility under capital lease (note 4)                                            51,002,261        51,002,261
    Less accumulated amortization                                                 6,190,491         4,153,593
                                                                                 ----------        ----------

                  Facility under capital lease, net                              44,811,770        46,848,668
                                                                                 ----------        ----------

Other assets:
    Cash held in escrow                                                           3,500,000         2,500,000
    Loans receivable from affiliate (note 8)                                      2,183,240         2,325,875
                                                                                  ---------         ---------

                  Total other assets                                              5,683,240         4,825,875
                                                                                  ---------         ---------

                  Total assets                                                  $56,528,204        57,762,274
                                                                                 ==========        ==========    

                    Liabilities and Partners' Equity

Current liabilities:
    Current installments of long-term debt (note 5)                                225,684           203,580
    Accounts payable                                                             2,011,763         2,408,745
    Amounts due to related parties (notes 2 and 8)                               1,735,740         1,219,417
    Accrued expenses and other current liabilities                                 352,177           343,639
    Obligations under capital leases (note 4)                                    1,461,239         1,291,054
                                                                                 ---------         ---------
                  Total current liabilities                                      5,786,603         5,466,435

Long-term debt, excluding current installments (note 5)                          2,949,645         3,175,329
Obligations under capital leases (note 4)                                       46,243,650        47,704,890
Deferred gain on sale of Facility (note 3)                                         994,724         1,039,939
                                                                                   -------        ----------

                  Total liabilities                                             55,974,622        57,386,593
                                                                                ----------        ----------

Partners' equity (note 2):
    General partners                                                                292,491          198,915
    Limited partners                                                                261,091          176,766
                                                                                    -------        ---------
                  Total partners' equity                                            553,582          375,681

Commitments and contingencies (notes 4, 5, 6 and 7)
                                                                                 ----------        ---------         
                  Total liabilities and partners' equity                        $56,528,204        57,762,274
                                                                                 ==========        ==========    

</TABLE>

See accompanying notes to financial statements.

                                      F-40

<PAGE>



                     KAMINE/BESICORP SOUTH GLENS FALLS L.P.

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>
                                                                     <C>              <C>               <C> 
                                                                    1997             1996              1995
                                                                    ----             ----              ----

Revenues (note 7)                                            $  29,168,450       28,935,773       26,024,574
                                                                ----------      -----------       ----------

Operating expenses:
    Amortization of asset under capital
       lease                                                     2,036,898        2,036,899        2,060,263
    Fuel (note 1)                                               10,718,112       10,151,755        9,893,914
    Operations and maintenance (note 7)                          1,576,409        1,565,366        1,596,461
    Overhaul (note 7)                                              429,659          408,773          475,205
    Administrative fee (notes 2 and 8)                             341,522          328,843          318,278
    Insurance                                                      367,407          330,215          316,407
    Amortization of organization costs
       (note 1)                                                          -           42,420           49,155
    Utilities                                                      313,099          144,281          216,257
    Property taxes                                                 355,816          334,747          319,889
    Other                                                          335,466          258,288          373,654
                                                                 ---------      -----------        ---------

                  Total operating expenses                      16,474,388       15,601,587       15,619,483
                                                                ----------      -----------       ----------

                  Income from operations                        12,694,062       13,334,186       10,405,091
                                                                ----------      -----------       ----------

Other income (expense):
    Interest expense                                            (6,381,843)      (6,575,376)      (6,778,629)
    Contract rights (note 8)                                      (992,093)        (994,639)      (2,703,132)
    Cash flow fees (note 8)                                       (445,432)        (481,622)         (69,070)
    Interest income                                                426,780          403,248          361,085
    Gain on sale of Facility (note 3)                               45,215           45,215           45,216
    Other expenses                                                 (53,948)         (41,008)         (41,382)
                                                                ----------      -----------      -----------

                  Total other expense                           (7,401,321)      (7,644,182)      (9,185,912)
                                                                ----------      -----------        ---------

                  Net income                                $    5,292,741        5,690,004        1,219,179
                                                                ==========      ===========        =========
</TABLE>

See accompanying notes to financial statements.

                                      F-41
<PAGE>



                     KAMINE/BESICORP SOUTH GLENS FALLS L.P.

                   Statements of Partners' Equity (Deficiency)

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>
                                                                   <C>              <C>                 <C>
                                                                   General          Limited
                                                                   partners         partners            Total
                                                                   --------         --------            -----   

Partners' deficiency at December 31, 1994                    $       (132,671)       (23,438)        (156,109)
Partners' distributions (note 2)                                     (509,378)      (442,393)        (951,771)
Partnership restructuring (note 2)                                     50,534        (50,534)               - 
Net income (note 2)                                                   641,288        577,891        1,219,179
                                                                      -------        -------        ---------
Partners' equity at December 31, 1995                                  49,773         61,526          111,299

Partners' distributions (note 2)                                   (2,843,800)    (2,581,822)      (5,425,622)
Net income (note 2)                                                 2,992,942      2,697,062        5,690,004
                                                                    ---------      ---------        ---------
Partners' equity at December 31, 1996                                 198,915       176,766           375,681

Partners' distributions (note 2)                                   (2,690,406)   (2,424,434)       (5,114,840)
Net income (note 2)                                                 2,783,982     2,508,759         5,292,741
                                                                    ---------     ---------         ---------

Partners' equity at December 31, 1997                        $        292,491      261,091           553,582
                                                                    =========     =========         ========

</TABLE>
See accompanying notes to financial statements.

                                      F-42

<PAGE>



                     KAMINE/BESICORP SOUTH GLENS FALLS L.P.

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995



<TABLE>
<CAPTION>
<S>
                                                                                   <C>               <C>              <C>  
                                                                                   1997              1996             1995
                                                                                   ----              ----             ----

Cash flows from operating activities:
    Net income                                                                $  5,292,741        5,690,004         1,219,179
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Amortization of Facility under capital lease                           2,036,898        2,036,899         2,060,263
          Amortization of deferred financing costs
              and deferred organization and start-up
              costs                                                                      -           42,420            49,155
          Amortization of deferred gain                                            (45,215)         (45,215)          (45,216)
          Changes in operating assets and liabilities:
              Increase in escrow accounts                                         (934,864)      (1,066,384)       (1,538,789)
              Decrease (increase) in receivables                                   457,101         (704,186)          224,898
              Decrease (increase) in prepaid expenses
                 and other current assets                                           64,114          (59,972)          272,686
              (Decrease) increase in accounts payable                             (396,982)         528,402          (965,537)
              Increase in due to related parties                                   516,323          426,798           217,378
              Increase (decrease) in accrued expenses
                 and other current liabilities                                       8,538           91,761           (62,528)
              Decrease in accrued interest under capital
                 lease                                                                   -                -          (175,789)
                                                                                 ---------        ---------           -------

                      Net cash provided by operating
                          activities                                             6,998,654        6,940,527         1,255,700
                                                                                -----------       ---------         ---------

Cash flows from financing activities:
    Payments on capital lease obligation                                       (1,291,055)      (1,116,153)         (890,164)
    Proceeds from long-term debt                                                        -                -           424,092
    Payments on long-term debt                                                   (203,580)        (197,060)         (576,985)
    Decrease in loans receivable from affiliate                                   126,042          111,243            74,813
    Partners' distributions                                                     5,114,840)      (5,425,622)         (951,771)
                                                                                ---------        ---------          --------

                      Net cash used in financing
                          activities                                           (6,483,433)     (6,627,592)       (1,920,015)
                                                                                ---------       ---------         ---------       
                      Net increase (decrease) in cash                             515,221         312,935          (664,315)

Cash at beginning of year                                                       1,127,247         814,312         1,478,627
                                                                                ----------      ---------         ---------

Cash at end of year                                                         $   1,642,468       1,127,247           814,312
                                                                                =========      ==========         =========

Supplemental disclosure of cash flow information B
    cash paid during the year for interest                                  $   6,381,843        6,606,816        6,960,374
                                                                                =========    =============        =========

Noncash investing and financing activities B capital
    lease repricing adjustment (note 4)                                     $            -               -          547,739
                                                                                ==========    =============      ==========


See accompanying notes to financial statements.

</TABLE>
                                      F-43
                 
<PAGE> 
                   



                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp  South Glens Falls L.P. (the  Partnership)  is a Delaware
       limited  partnership  formed on February 27, 1989.  The  Partnership  was
       organized  for the  purpose  of  constructing,  owning  and  operating  a
       59-megawatt  cogeneration  facility  (the Facility or the Project) on the
       premises of Fort James  Corporation  (Fort James),  formerly  James River
       Paper  Company,  Inc. in South Glens Falls,  New York  (premises  sold to
       Encore Paper Company (Encore) in March 1992). The Facility is operated as
       a PURPA qualifying cogeneration facility using natural gas as the primary
       source of energy.

       The general  partners  of the  Partnership  are Kamine  South Glens Falls
       Cogen Co.,  Inc.  (KSGFCCI) and Beta South Glens Falls Inc. (a subsidiary
       of  Besicorp  Group  Inc.  (Besicorp)),  each of  which  retains  a 42.5%
       interest in the Partnership.  Affiliates of the general partners,  Kamine
       Development  Corp.  (KDC) and Beta C&S  Limited,  each own a 7.5% limited
       partner interest.  On May 3, 1995, KSGFCCI restructured its 42.5% general
       partner interest in the Project to a 32.4% limited partner interest and a
       10.1% general  partner  interest.  KDC and KSGFCCI  assigned the economic
       rights of their limited partner  interests to a trust, with Chemical Bank
       as trustee, on May 3, 1995.

       The  Facility   began   commercial   operations  on  November  12,  1991.
       Substantially  all revenues  from the  Facility are  generated by selling
       power to one customer,  Niagara Mohawk Power Corporation (NIMO). Sales to
       NIMO approximated 98% of total revenues in 1997, 1996 and 1995.

       The  Partnership  conveyed  ownership  of the  Facility  to the County of
       Saratoga  Industrial  Development  Agency (IDA). The tax-exempt status of
       the IDA exempts the Project from  property  taxes  during IDA  ownership.
       Payments  in lieu of real  property  taxes  are made to the IDA  under an
       agreement dated January 1, 1991. The IDA has appointed the Partnership as
       its agent and was to convey the Facility to the Partnership in accordance
       with an installment sale agreement.

       The  Partnership's  interest in the Facility was sold to General Electric
       Capital  Corporation  (GECC) on December  22, 1994 and leased back by the
       Partnership.  GECC entered into a Trust Agreement with  Manufacturers and
       Traders Trust Company (M&T) as of December 9, 1994 to engage M&T as Owner
       Trustee. In connection with the sale of the Partnership's interest in the
       Facility, the installment sale agreement was assigned to M&T.

       Summary of Significant Accounting Policies

           Gain on Sale

           The gain from the sale of the Facility has been deferred and is being
           recognized on a straight-line basis over the lease term.
    
<PAGE>


 (1), Continued

           Amortization of Capital Lease

           Amortization  of the Facility  under capital lease is computed  using
           the straight-line method over the lease term.

           Deferred Organization and Start-up Costs

           The  deferred  organization  and start-up  costs were  amortized on a
           straight-line basis over a 60-month period commencing on the date the
           Facility  was  placed in  service.  Amortization  expense  charged to
           operations for the years ended  December 31, 1997,  1996 and 1995 was
           $0, $42,420 and $49,155, respectively.
     
                                      F-44
          
           Revenue Recognition

           Revenues are recognized as earned.

           Income Taxes

           Income taxes have not been provided,  since the  Partnership is not a
           taxable  entity.  The partners report their  respective  share of the
           Partnership's  taxable income or loss on their respective  income tax
           returns.

           Fuel Sales

           Sales of fuel and  transportation  associated with excess natural gas
           pipeline  capacity  purchased by the Partnership to support peak fuel
           requirements have been treated as a reduction to fuel expense.  Total
           sales related to  disposition of such excess  capacity in 1997,  1996
           and 1995 totaled $5,959,845, $7,038,129 and $3,317,199, respectively.

           Escrow Accounts

           An  escrow  arrangement  has  been  established  for  receipt  of all
           revenues  and  payment of all  obligations  of the  Partnership.  The
           security  agent is Summit Bank  (Summit).  Amounts in the  collection
           account, which represent general funds, are classified as cash on the
           balance  sheets.  Funds in other  accounts,  which  are set aside for
           specific  purposes,  are  classified as escrow  accounts.  The escrow
           accounts at December 31, 1997 and 1996  consist of a current  account
           principally for the payment of taxes and insurance, and two long-term
           accounts B a reserve for lease  payments and an alternate  steam host
           reserve.

           Financial Instruments

           The carrying  values of the  Partnership's  financial  instruments at
           December  31,  1997  approximate  their  estimated  fair  value.  The
           carrying  amounts  of  accounts  receivable,  accounts  payable,  and
           accrued expenses and other current liabilities approximate fair


<PAGE>



 (1), Continued

           value due to the short-term maturity of such instruments.  Management
           believes that the carrying  amount of loans  receivable and long-term
           debt  approximates fair value based on rates that would be offered by
           the Partnership for issuance of loans and rates that would be offered
           to  the   Partnership   for  debt   with   similar   maturities   and
           characteristics.

           Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed 
           Of

           The  Partnership  adopted the  provisions  of  Statement of Financial
           Accounting  Standards (SFAS) No. 121,  "Accounting for the Impairment
           of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," as
           of January 1, 1996. The statement requires that long-lived assets and
           certain identifiable intangibles be reviewed for impairments whenever
           events or changes in circumstances  indicate that the carrying amount
           of an asset may not be  recoverable.  Recoverability  of assets to be
           held and used is measured by a comparison  of the carrying  amount of
           the assets to the future net cash flows  expected to be  generated by
           the  assets.  If such  assets  are  considered  to be  impaired,  the
           impairment  to be  recognized  is measured by the amount by which the
           carrying  amount of the assets  exceeds the fair value of the assets.
           Assets to be  disposed of are  reported at the lower of the  carrying
           amount  or fair  value  less  the  cost  to  sell.  Adoption  of this
           Statement  did not  have an  impact  on the  Partnership's  financial
           position or results of operations.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of the  Partnership  has made a number of  estimates  and
           assumptions  relating to the reporting of assets and  liabilities and
           revenues and expenses and the  disclosure  of  contingent  assets and
           liabilities  in  preparing  the  accompanying  financial  statements.
           Actual results could differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.

                                      F-45

           Risks and Uncertainties

           The Partnership is principally  engaged in a single line of business,
           the production and sale of electric power to one customer, NIMO.

           The regulated investor-owned utility industry is currently subject to
           considerable  market  pressures  and changes in the federal and state
           regulatory  environment  in which it operates.  These  pressures  are
           resulting  in industry  consolidation  and  pressure to  disaggregate
           electric  generation,  transmission  and  distribution  assets and to
           adjust  cost  structures  to meet market  conditions.  The utility to
           which the Partnership sells its power, NIMO, made a filing on October
           10, 1995 to the Public  Service  Commission  of the State of New York
           (the  Commission)  setting forth  numerous  restructuring  proposals,
           including a  significant  reduction in the price for power  purchased
           from


<PAGE>


 (1), Continued

           independent power producers  currently under contract with NIMO. NIMO
           stated in such filing that its financial viability is threatened.  In
           early 1996, NIMO suspended  payment of dividends on its common stock.
           On August 1, 1996,  NIMO  proposed  to buy out 44  independent  power
           contracts in exchange for a combination  of cash and  securities.  An
           agreement in principle  was  announced on March 10, 1997 whereby NIMO
           would  restructure or terminate the power contracts for  combinations
           of cash and/or debt securities,  common stock and new agreements.  On
           July 10, 1997, NIMO announced that a master  restructuring  agreement
           was signed with respect to 29 independent  power contracts  including
           the  one  held  by the  partnership.  On  September  25,  1997,  NIMO
           announced  that it had reached an  agreement  in  principle  with the
           staff of the New York  Department  of  Public  Service  on a rate and
           restructuring  plan  (including  recommended  approval  of the master
           restructuring agreement). After a series of hearings and testimony by
           interested parties, on December 29, 1997 the assigned  Administrative
           Law Judge  recommended  approval on the rate and  restructuring  plan
           with  some  modifications.  On  February  24,  1998,  the  Commission
           approved  the  master  restructuring   agreement.  Any  restructuring
           remains  subject  to the  approval  of  third  parties  for  both the
           Partnership  and NIMO and there is no assurance that a  restructuring
           will be completed or that changes will not occur.  The outcome of the
           industry trends, regulatory changes, the NIMO negotiations and NIMO's
           financial viability cannot presently be determined.

           Reclassification

           Certain  items in the 1996 and 1995  financial  statements  have been
           reclassified to conform with the 1997 presentation.


 (2)   Allocation of Income, Losses and Cash Distributions

       A separate  capital account has been  established and maintained for each
       partner.  Each  such  account  is (a)  increased  by the  amount  of such
       partner's capital contributions, any profits and items of income and gain
       allocated to such partner,  any increase in such  partner's  share of the
       liabilities of the Partnership and the amount of partnership  liabilities
       assumed by the partner;  and (b)  decreased by the amount of cash and the
       fair market value of any partnership  assets distributed to such partner,
       the amount of losses  allocated  to such  partner,  any  decrease in such
       partner's  share of the  liabilities of the Partnership and the amount of
       any partner  liabilities  assumed by the Partnership  (subject to certain
       provisions).

       Profits  and  losses  for any  calendar  year or portion of such year are
       allocated among the partners in proportion to their percentage  ownership
       interests,  except  that to the extent  any  allocation  of losses  would
       reduce any limited partner's adjusted capital account balance, as defined
       and agreed by the partners,  below zero,  such portion of losses shall be
       specially allocated to the general partners in equal shares and, in turn,
       any subsequent  profits shall be allocated so as to reverse the effect of
       such special allocation of losses.


<PAGE>


 (2), Continued

       The  partners'  capital  accounts  were  restructured  in 1995 to reflect
       KSGFCCI's  change in its general partner  interest from 42.5% to 10.1% in
       exchange for a 32.4%  limited  partner  interest.  The net effect of this
       change is a $50,534 decrease in the general partners'  deficiency account
       balance  and a  similar  increase  in the  limited  partners'  deficiency
       account balance.

                                      F-46
    
       Net cash flow, as defined,  for each calendar  quarter is  distributed to
       the partners in accordance with their percentage ownership interests.  In
       addition,  amounts required for payment of New York State franchise taxes
       by the partners,  based upon a percentage rate of each partner's pro rata
       share of partnership  revenues  pursuant to Article 9, Section 186 of the
       New York  State  Tax  Code,  are  distributed  to the  partners  when tax
       payments are due. All partners' distributions in 1997, 1996 and 1995 were
       for payment of such taxes, as well as net cash flow distributions.

       In addition to their  respective  shares of  partnership  cash flow,  the
       general partners and/or their affiliates receive an administrative fee of
       $300,000 per annum  (escalated for changes in the Employment  Cost Index)
       and contractual rights to cash flow development fees.


 (3)   Sale of Facility

       The Partnership's  interest in the Facility was sold on December 22, 1994
       to GECC  for  $51,550,000.  Proceeds  from the  sale  were  used to repay
       outstanding  loans,  pay a fee to GECC and to partially fund  transaction
       costs. A gain on sale of $1,131,608 was deferred and is being  recognized
       over the term of the lease. In 1997, 1996 and 1995, $45,215,  $45,215 and
       $45,216, respectively, of the gain was recognized.


 (4)   Lease of Facility

       The  Partnership  entered into a Lease Agreement with M&T on December 22,
       1994 to lease the Facility for 25 years with an option to renew for up to
       three years at a fair  market  rental  value.  The lease is recorded as a
       capital lease.  The lease was subject to repricing to account for changes
       in  assumptions  and  estimated  costs  related  to  certain  transaction
       expenses and the construction costs of other equipment.

       On  December  20,  1995  (the  repricing  date),  construction  of  other
       equipment  was  completed  and all  rights,  title and  interest  in such
       equipment were transferred to M&T. In addition,  the rental payments were
       revised on the repricing  date to account for the changes in  assumptions
       and estimated  costs. As a result of the change in rental  payments,  the
       Facility under capital lease and related lease  obligation were decreased
       by $547,739 on December 20, 1995.


<PAGE>



 (4), Continued

       At December 31, 1997,  the future  minimum  annual lease payments for the
       capital lease obligation are as follows:


               1998                               $      7,315,460
               1999                                      7,315,460
               2000                                      7,315,460
               2001                                      7,315,460
               2002                                      7,315,460
               Thereafter                               72,888,888
                                                        ----------
                                                       109,466,188

                   Less interest                        61,761,299

                        Future minimum annual
                          lease payments          $     47,704,889
                                                        ==========


 (5)   Financing

       On  December  9, 1994 a Term Loan,  Working  Capital and Letter of Credit
       Financing Agreement was entered into with GECC. It provided for a Tranche
       A  Term  Loan  for  up to  $750,000  to  fund  construction  for  certain
       alterations  to the Facility  that was  purchased by GECC.  In connection
       therewith,  the  Tranche A Term  Loan was  repaid in  December  1995.  In
       addition,  a  Tranche  B Term  Loan  for up to  $4,250,000  was  provided
       ($3,175,329  and  $3,378,909  outstanding  at December 31, 1997 and 1996,
       respectively) to fund  transaction  costs not funded by the sale proceeds
       and a loan to a related  party  which  will be repaid  over 12 years (see
       note 8). An  amendment  to the  Tranche B Term Loan was  entered  into on
       December  20,  1995 which  fixed the  interest  rate at 10.21%  effective
       December 1, 1995. In addition, a Working Capital Commitment of $2,000,000
       is available to the Partnership,  as well as up to $4,000,000 for Letters
       of Credit  related to fuel  obligations.  At December  31, 1997 and 1996,
       there  were  no  borrowings   outstanding   under  the  Working   Capital
       Commitment.  At December 31, 1997,  the  Partnership  had open letters of
       credit of $1,452,926.

                                      F-47

       The total  amounts of  long-term  debt due under the  Tranche B Term Loan
       during each of the next five years are as follows:


             Year ending December 31:
               1998                                  $     225,684
               1999                                        250,187
               2000                                        276,522
               2001                                        307,373
               2002                                        340,746
                                                           =======


<PAGE>



 (6)   Lease of Land

       The Facility is on a parcel of land owned by Encore adjacent to its paper
       mill.  The land is leased to the  Partnership  for a nominal  amount.  In
       1994,  the lease was amended to extend the term to 40 years from December
       22, 1994. The lease has been assigned to M&T in connection  with the sale
       of the Facility.


 (7)   Commitments and Contingencies

       Commitments

       Affiliates of the  Partnership  entered into a Power  Purchase  Agreement
       (PPA) with NIMO dated as of June 5, 1987 with approval by the  Commission
       on  September  1, 1987.  The PPA was  assigned to the  Partnership.  NIMO
       agreed to purchase electricity generated by the Facility for a term of 20
       years  from the date of  commercial  operation  at the higher of $.06 per
       kilowatt-hour or actual avoided cost, as defined.

       As of May 22, 1992, the Partnership  entered into an amendment to the PPA
       whereby  the  amount  of  electricity  to  be  sold  was  increased  from
       approximately  49  megawatts  (original  capacity) to 55 megawatts in the
       summer  period  and  59  megawatts  in  the  winter  period  (subject  to
       adjustment  based on  performance).  Revenues for the  original  capacity
       continued to be earned based on the higher of $.06 per  kilowatt-hour  or
       actual avoided cost, as defined, for the amount of electricity generated.
       For the  additional  capacity,  NIMO  was to make  payments  at $.06  per
       kilowatt-hour  for five  years from the date of the  amendment,  with the
       difference  between  $.06  and  actual  energy-only  tariff  rates  to be
       accumulated  in  an  adjustment  account  and  recorded  as an  asset  or
       liability (deferred revenue).  After the five-year period, the additional
       capacity was to be sold to NIMO at statutory  required minimum rates less
       the  amount  required  to  liquidate  the  adjustment  account  over  the
       remaining life of the PPA. The adjustment  account balance was secured by
       a lien on the Facility that was subordinate to GECC's security.

       An amendment to the PPA was entered into as of January 4, 1994 and became
       effective on November 5, 1994.  The  amendment  requires NIMO to purchase
       electricity generated by the Facility for 35 years from November 5, 1994.
       In addition, the NIMO adjustment account at that date was eliminated.

       The Partnership  entered into an Energy Service Agreement (ESA) with Fort
       James  dated as of October  31,  1989.  Fort James was to  purchase  mill
       requirements  for steam  from the  Facility  at the  mill's  energy  cost
       according to formulas and  methodology set forth in the ESA for a term of
       20 years from the date of  commercial  operation.  The ESA provided for a
       share of the  Facility's  revenues to be paid to Fort James.  As of March
       12,  1992,  all of Fort James'  rights,  title and interest in and to the
       ESA, except its right to receive a share of the Facility's revenues, were
       transferred to Encore.  This ESA was terminated on August 15, 1994. As of
       October 21, 1994, the Partnership  entered into a new ESA with Encore for
       a term of 35 years with pricing terms as defined in the ESA.


                                      F-48
<PAGE>



 (7), Continued

       The  Partnership  entered into a Peak Shaving  Agreement  with NIMO as of
       June 29,  1992.  Under this  agreement,  NIMO can take the  Partnership's
       contracted natural gas, subject to defined limitations, for up to 35 days
       from  every   November  15  to  April  16  of  the  following   year.  As
       compensation,  the  Partnership  receives  a fee  of  $.25  to  $.75  per
       decatherm of gas plus the cost of alternate  fuel or the cost of the gas.
       Revenues realized pursuant to this agreement were $316,431 in 1996. There
       were no revenues realized pursuant to this agreement in 1997 or 1995.

       The Partnership entered into an Operations and Maintenance Agreement (O&M
       Agreement) with Stewart & Stevenson Operations, Inc. (the Operator) as of
       January 31,  1991.  The O&M  Agreement  was  amended  and  restated as of
       October 21, 1994 to conform with the plan for operations  associated with
       the amended and restated PPA. Under the amended  agreement,  the Operator
       will  operate and  maintain the Facility for a period of 12 years and one
       successive  6-year term,  unless 12 months'  prior notice is given by the
       Partnership  to the Operator.  Compensation  includes a fee of $1,308,000
       per year plus $22.50 per Operating  Hour,  both amounts subject to annual
       escalation  beginning  January 1, 1995 based upon changes in the Producer
       Price  Index  (PPI).  The  Operator  is  paid a fee  for  major  facility
       overhauls at a rate that ranges from $81 to $99 per Equivalent  Operating
       Hour, as defined.  This fee is also subject to annual  escalations  based
       upon changes in the PPI. The agreement also provides for the  Partnership
       to  pay  the  Operator  a  mobilization  fee  of  $514,621  prior  to the
       acceptance date, as defined. The agreement also provides for the Operator
       to  receive  a  bonus  or be  obligated  to  pay  a  penalty  based  on a
       performance  factor,  as defined.  The  Partnership  will  reimburse  the
       Operator  for letter of credit  fees and  insurance  premiums  based upon
       evidence by the Operator that such expenses have been paid.

       The  Partnership  has entered into various  contracts  for the supply and
       transportation  of  natural  gas to the  Project.  Natural  gas is  being
       supplied  by  Renaissance  Energy  Ltd.  (a  Canadian  corporation)  from
       dedicated  reserves.  Transportation  of natural gas by  pipelines  is by
       TransCanada  Pipelines  Limited from  Burstall,  Saskatchewan,  Canada to
       Emerson,  Manitoba,  Canada;  by Great Lakes Gas Transmission  Company to
       Crystal Falls, Michigan; by ANR Pipeline Company to Lebanon, Ohio; by CNG
       Transmission  Corporation to West  Schenectady,  New York; and by NIMO to
       the Facility.

       The  aforementioned  agreements  have been  assigned to M&T in connection
       with the sale of the Facility.

       In addition,  the Facility has the capacity to utilize  Number 2 fuel oil
       as an alternative  fuel. The  Partnership  maintains an open account with
       Sprague Energy Corporation to purchase such fuel.


<PAGE>



 (7), Continued

       Contingencies

       The Partnership and certain  related  parties,  including the general and
       limited  partners,  have  been  named as  defendants  in a  lawsuit.  The
       plaintiff  alleges that on or about  October 11, 1988,  the plaintiff was
       awarded the contracts for the construction of the Facility and a separate
       cogeneration  facility  located  in  Carthage,  New York.  The  complaint
       alleges breach of contract, unjust enrichment, promissory estoppel, fraud
       and/or negligent  misrepresentation.  The plaintiff is seeking $7,446,000
       in damages under its causes of action, plus unspecified  punitive damages
       from all parties named in the lawsuit.

       On January 15, 1991, the defendants answered the complaint and denied all
       the material  allegations and asserted various affirmative  defenses.  On
       February 28, 1995,  the  defendants  filed a motion for summary  judgment
       dismissing the plaintiff's  claims.  On May 22, 1996, the court dismissed
       the claim  alleging  breach of  contract.  The court  declined to issue a
       summary judgment ruling on the remaining  claims.  On September 25, 1996,
       the  defendants  appealed  the court's  failure to dismiss the  remaining
       claims.  The  plaintiff  appealed  the  court's  dismissal  of the  claim
       alleging breach of contract. On March 12, 1997 the appellate court upheld
       the ruling of May 22,  1996.  On June 9, 1997 the court  ordered that the
       case be submitted to non-binding  mediation via the commercial division's
       Alternative  Dispute  Resolution  Program.  Mediation  was  unsuccessful.
       Management  and legal  counsel  believe that the lawsuit has little or no
       merit.  The  ultimate  outcome of this  litigation  cannot  presently  be
       determined.

                                      F-49

 (8)   Related-party Transactions

       Affiliates  of the general  partners  receive an  administrative  fee for
       managing the operations of the Partnership. Administrative fee amounts in
       1997, 1996 and 1995 were $341,522, $328,843 and $318,278, respectively.

       On December 9, 1994, the Partnership  entered into an interfacility  loan
       agreement with  Kamine/Besicorp  Carthage L.P. (KBC) and  Kamine/Besicorp
       Natural Dam L.P.  (KBND).  The agreement allows the Partnership to borrow
       funds or advance funds to the extent of available cash, as defined in the
       loan  agreement.  Such loans to or from  either KBC or KBND are  required
       when  there are  insufficient  funds  available  to pay  certain  current
       obligations.  At  December  31, 1997 and 1996,  there are no  outstanding
       amounts due to or from KBC and KBND.

       On  December  22,  1994,   the   Partnership   advanced   $2,637,973   to
       Kamine/Besicorp  GlenCarthage Partnership. The loan receivable is payable
       in  quarterly  installments  over 12 years and carries an  interest  rate
       based on either the Commercial  Paper Rate or the annual yield on 10-year
       U.S. Treasury  obligations,  as defined, plus 4.5%. The interest rate was
       fixed on December 1, 1995 at 10.21%,  based on the 10-year U.S.  Treasury
       yield at that time, plus 4.5%.


<PAGE>

 (8), Continued

       The  Partnership  has an agreement with the two developers for additional
       fees for development work, management and administrative  services. These
       fees (cash  flow fees and  contract  rights)  have been  assigned  by the
       developers  to  Kamine/Besicorp  GlenCarthage  Partnership,  in which the
       developers are partners.  This partnership has the right to receive these
       fees when the  Partnership  has sufficient  funds available in accordance
       with payment priority,  provided that the developers  provide  management
       and administrative services. The contract rights, as defined, are payable
       through March 31, 2007. For 1997, 1996 and 1995, the Partnership recorded
       contract   rights   expense  of  $992,093,   $994,639   and   $2,703,132,
       respectively.  Cash flow fees are  payable  over the life of the  Project
       based on 8.5% of cash flows from operations,  as defined.  Cash flow fees
       paid to related  parties in 1997,  1996 and 1995 were $445,432,  $481,622
       and $69,070, respectively.
    
                                      F-50

<PAGE>
           

KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F.Kennedy Parkway
Short Hills, New Jersey  07078
                        

                           Independent Auditors' Report


The Partners
Kamine/Besicorp GlenCarthage Partnership:


We have audited the accompanying balance sheets of Kamine/Besicorp  GlenCarthage
Partnership  as of December  31, 1997 and 1996,  and the related  statements  of
operations,  partners'  deficiency,  and cash flows for each of the years in the
three-year  period ended December 31, 1997.  These financial  statements are the
responsibility  of the general  partners.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of Kamine/Besicorp  GlenCarthage
Partnership  as of December 31, 1997 and 1996, and the results of its operations
and its cash flows for each of the years in the three-year period ended December
31, 1997 in conformity with generally accepted accounting principles.

                                                  /s/ KPMG Peat Marwick LLP


May 12, 1998

                                      F-51

<PAGE>






                    KAMINE/BESICORP GLENCARTHAGE PARTNERSHIP

                                 Balance Sheets

                           December 31, 1997 and 1996

<TABLE>
<CAPTION>
<S>

                                                                                     <C>                <C>

                           Assets                                                     1997              1996
                                                                                      ----              ----

Cash                                                                          $      2,350              1,450
Accounts receivable - Cogeneration Projects
    (notes 4 and 6)                                                                757,073            716,988
                                                                                   -------            -------

                  Total assets                                                $    759,423            718,438
                                                                                   =======            =======

            Liabilities and Partners' Deficiency

Current liabilities:
    Current portion of loans payable - Cogeneration
       Projects (note 3)                                                          285,270            252,085
    Amounts due to related parties (note 7)                                       121,543            128,101
    Accrued expenses                                                              235,212            196,968
                                                                                  -------            -------
                  Total current liabilities                                       642,025            577,154

Loans payable - Cogeneration Projects, net of
    current portion (note 3)                                                    4,366,479          4,651,749
                                                                                ---------          ---------
                  Total liabilities                                             5,008,504          5,228,903

Partners' deficiency (note 2)                                                  (4,249,081)        (4,510,465)
                                                                                ---------          ---------

                  Total liabilities and partners'
                     deficiency                                               $   759,423            718,438
                                                                                =========            =========

</TABLE>

See accompanying notes to financial statements.

                                      F-52

<PAGE>



                    KAMINE/BESICORP GLENCARTHAGE PARTNERSHIP

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995



<TABLE>
<CAPTION>
<S>
                                                                       <C>             <C>              <C>
                                                                       1997            1996             1995
                                                                       ----            ----             ----

Revenue:
    Contract rights (note 4)                                    $   2,082,649       2,087,993       3,794,672
    Developers' cash flow fees (note 6)                               842,564         928,680         320,534
                                                                    ----------    ------------     ----------

                                                                    2,925,213       3,016,673       4,115,206
                                                                    ----------    ------------     ----------

Operating expenses:
    Interest expense                                                  492,155         518,446         545,691
    Cash flow fees (note 6)                                           842,564         928,680         320,534
    Other                                                               1,850           7,425           5,700
                                                                     ---------    ------------     -----------

                  Total operating expenses                           1,336,569      1,454,551         871,925
                                                                     ---------    ------------     -----------

                  Income from operations                             1,588,644      1,562,122       3,243,281

Other income - interest                                                       -             -             673
                                                                     ----------    -----------     ----------

                  Net income                                    $     1,588,644     1,562,122       3,243,954
                                                                     ==========    ===========    ===========


See accompanying notes to financial statements.

</TABLE>

                                      F-53

<PAGE>



                    KAMINE/BESICORP GLENCARTHAGE PARTNERSHIP

                       Statements of Partners' Deficiency

                  Years ended December 31, 1997, 1996 and 1995

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


                                                                     1997             1996              1995
                                                                     ----             ----              ----

Partners' deficiency at beginning of year                    $  (4,510,465)      (4,707,049)       (4,572,788)
Partners' contributions                                              5,000            5,000                 - 
Partners' distributions (note 2)                                (1,332,260)      (1,370,538)       (3,378,215)
Net income (note 2)                                              1,588,644        1,562,122         3,243,954
                                                                -----------     -----------        ----------

Partners' deficiency at end of year                          $  (4,249,081)      (4,510,465)       (4,707,049)
                                                                ===========      ===========       ==========

</TABLE>

See accompanying notes to financial statements.

                                      F-54

<PAGE>



                    KAMINE/BESICORP GLENCARTHAGE PARTNERSHIP

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>

                                                                     <C>              <C>               <C> 
                                                                     1997             1996              1995
                                                                     ----             ----              ----

Cash flows from operating activities:
    Net income                                               $    1,588,644         1,562,122        3,243,954
    Adjustments to reconcile net income
       to net cash provided by operating
       activities B changes in operating
       assets and liabilities:
          (Increase) decrease in accounts
              receivable                                            (40,085)         (55,125)         185,945
          Decrease in escrow funds                                        -                -          115,810
          Decrease in amounts due to related
              parties                                                (6,558)          (6,009)         (43,379)
          Increase in accrued expenses                               38,244           85,111           23,317
                                                                   ---------       ---------        ----------

              Net cash provided by operating
                  activities                                      1,580,245       1,586,099         3,525,647
                                                                  ---------       ---------        ----------

Cash flows from financing activities:
    Payments on long-term loan payable                             (252,085)       222,487)         (149,625)
    Distribution to partners, net of
       contributions                                             (1,327,260)    (1,365,538)       (3,378,215)
                                                                  ---------     ----------        -----------

              Net cash used in financing
                  activities                                     (1,579,345)    (1,588,025)       (3,527,840)
                                                                  ---------      ----------       -----------

              Increase (decrease) in cash                               900         (1,926)           (2,193)

Cash at beginning of year                                             1,450          3,376             5,569
                                                                   --------      ----------       ----------

Cash at end of year                                          $        2,350          1,450             3,376
                                                                   ========      ==========        =========

Cash paid during year for interest                           $      498,713         524,455          411,581
                                                                   ========      ===========       ==========


See accompanying notes to financial statements.

                                      F-55

</TABLE>
                        

<PAGE>




                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp  GlenCarthage Partnership (the Partnership) is a New York
       general  partnership  formed on October 30,  1990.  The  Partnership  was
       organized to enter into a loan agreement (the Loan Agreement) between the
       Partnership and NNW, Inc.
       (formerly Nova Northwest, Inc.).

       The partners of the Partnership are Kamine  Development  Corp.  (KDC) and
       Beta Nova Inc. (a subsidiary of Besicorp Group Inc.), each of which holds
       a 50%  interest in the  Partnership.  On May 3, 1995,  KDC  assigned  the
       economic  rights of its interest in the Partnership to a trust with Chase
       Manhattan Bank as trustee.

       Summary of Significant Accounting Policies

           Income Taxes

           Income taxes have not been provided  since the  Partnership  is not a
           taxable  entity.  The partners report their  respective  share of the
           Partnership's income or loss on their individual income tax returns.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of  the  Partnership   makes  estimates  and  assumptions
           relating to the reporting of assets and  liabilities and revenues and
           expenses and the disclosure of contingent  assets and  liabilities in
           preparing the accompanying financial statements. Actual results could
           differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.


 (2)   Allocation of Income, Losses and Cash Distributions

       A separate  capital account has been  established for each partner.  Each
       such  account is (a)  increased by the amount of such  partner's  capital
       contributions, any profits and items of income and gain allocated to such
       partner,  any increase in such partner's  share of the liabilities of the
       Partnership  and the  amount of  partnership  liabilities  assumed by the
       partners;  and (b)  decreased  by the amount of cash and the fair  market
       value of any partnership assets  distributed to such partner,  the amount
       of losses allocated to such partner, any decrease in such partner's share
       of the  liabilities  of the  Partnership  and the  amount of any  partner
       liabilities assumed by the Partnership.


<PAGE>



 (2), Continued

       Profits  and losses  for any year or  portion of such year are  allocated
       among the partners in proportion to their percentage ownership interests.

       Excess cash received by the Partnership is distributed to the partners in
       accordance with their percentage ownership interests.


 (3)   Loans Payable

       On October 1, 1990,  the  partners,  doing  business as the  Partnership,
       entered  into  the  loan  Agreement  with  NNW,  Inc.  pursuant  to which
       $5,000,000 was borrowed from NNW, Inc.

       The general  partners of the Carthage and South Glens Falls  cogeneration
       projects (the  Cogeneration  Projects)  guaranteed  the Loan Agreement by
       pledging their ownership interests in the Cogeneration  Projects,  to the
       extent permitted under the respective limited partnerships' participation
       agreements,  as well as pledging  their cash flow from such  ownership in
       the event that the cash flow development fees were  insufficient to cover
       the loan requirements.

                                      F-56

       In  addition,  8.5%  of  the  operating  cash  flows  from  each  of  the
       Cogeneration  Projects has been  contributed to the Partnership and is to
       be paid to NNW,  Inc.  over  the  life of the  Cogeneration  Projects  as
       partial  consideration  for the loan,  regardless  of the timing of final
       payment of the loan.

       On  December  22,  1994,  the  Partnership   obtained  loans  aggregating
       $5,275,946  from the  Cogeneration  Projects.  These loans are payable in
       quarterly  installments  over 12 years and carried an interest rate based
       on either the Commercial  Paper Rate or the annual yield on ten-year U.S.
       Treasury obligations,  as defined, plus 4.5%. The interest rate was fixed
       on December 1, 1995 at 10.21% based on the ten-year  U.S.  Treasury  rate
       plus  4.5% at that  time.  The  loan  proceeds  were  used to  repay  the
       outstanding loan with NNW, Inc., including prepayment premiums.

       The total  amounts of loans  payable  to the  Cogeneration  Projects  due
       during each of the next five years are as follows:


           Year ending December 31:
               1998                                         $     285,270
               1999                                               323,098
               2000                                               365,992
               2001                                               414,268
               2002                                               469,190
                                                                  =======



<PAGE>



 (4)   Contract Rights

       The general  partners have pledged their cash flow development fee rights
       (contract  rights) from the  Cogeneration  Projects to the Partnership to
       repay the loans payable to the Cogeneration Projects. The contract rights
       are earned by the partners when the Cogeneration  Projects have generated
       sufficient cash to make the required payment. As of December 31, 1997 and
       1996, the Partnership has a receivable with respect to contract rights of
       $523,611 and $524,020, respectively, from the Cogeneration Projects.


 (5)   Business and Operating Matters

       The  Partnership was organized to enter into the Loan Agreement with NNW,
       Inc.,  which  was to be  repaid  from  cash  flows  of  the  Cogeneration
       Projects.  The loan was repaid in advance of its maturity and replaced by
       loans from the  Cogeneration  Projects.  The continued  operations of the
       Partnership  are  dependent  upon the  Cogeneration  Projects  generating
       sufficient  cash  flows  in  order  to be able  to pay the  Partnership's
       obligations.  At December 31, 1997,  the  Partnership  has a  substantial
       excess of liabilities over assets. Management anticipates that sufficient
       cash flows will be available  from the  Cogeneration  Projects to pay the
       Partnership's obligations.

       The  Cogeneration  Projects are  principally  engaged in a single line of
       business,  the  production  and sale of electric  power to one  customer,
       Niagara Mohawk Power Corporation (NIMO). On July 10, 1997, NIMO announced
       that a master restructuring agreement (MRA) was signed with respect to 29
       independent power contracts,  including the ones held by the Cogeneration
       Projects,  whereby NIMO would  restructure  or terminate the  independent
       power contracts for combinations of cash and/or debt  securities,  common
       stock and new  agreements.  On March 20, 1998, the  Commission  issued an
       opinion  and  order  with  respect  to the  MRA  adopting  the  terms  of
       settlement, subject to modifications and conditions. On May 8, 1998, NIMO
       announced  that  third-party  conditions  had been satisfied or waived by
       holders of 27 of independent power contracts,  including the ones held by
       the Cogeneration Projects. The closing date of the MRA is projected to be
       June  30,  1998,  but  remains   subject  to  certain   conditions.   The
       consummation  of  the  MRA is  expected  to  result  in  the  receipt  of
       sufficient  monies by the Cogeneration  Projects to enable  prepayment of
       the remaining  scheduled  contract rights amounts and provide  additional
       developers'  cash flow fees  (see note 6) for the  Partnership.  However,
       there is no assurance that the MRA will be consummated and,  accordingly,
       the ultimate impact on the Partnership cannot presently be determined.

                                      F-57
<PAGE>

 (6)   Developers' Cash Flow

       The general  partners have acquired an 8.5% cash flow fee from operations
       in addition to their cash flow development fee rights in the Cogeneration
       Projects.   The  general   partners  have  assigned  these  fees  to  the
       Partnership,   which  are  being  paid  to  NNW,   Inc.   as   additional
       consideration  for the October 1, 1990 loan (see note 3). These cash flow
       fees will be received over the life of the projects. At December 31, 1997
       and 1996, the  Partnership has  outstanding  receivables  with respect to
       cash  flow  fees  of  $233,462  and  $192,968,   respectively,  from  the
       Cogeneration Projects.


 (7)   Amounts Due to Related Parties

         Amounts due to related parties at December 31, 1997 and 1996 consist of
         accrued interest on loans from the Cogeneration Projects

                                      F-58

<PAGE>



KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F. Kennedy Parkway
Short Hills, New Jersey  07078

                          Independent Auditors' Report


The Partners
Kamine/Besicorp Natural Dam L.P.:


We have audited the accompanying  balance sheets of Kamine/Besicorp  Natural Dam
L.P. as of December 31, 1997 and 1996, and the related statements of operations,
partners'  deficiency,  and cash  flows for each of the years in the  three-year
period  ended   December  31,  1997.   These   financial   statements   are  the
responsibility  of the general  partners.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of  Kamine/Besicorp  Natural Dam
L.P. as of December 31, 1997 and 1996, and the results of its operations and its
cash flows for each of the years in the  three-year  period  ended  December 31,
1997 in conformity with generally accepted accounting principles.


                                                  /s/ KPMG Peat Marwick LLP

February 24, 1998

                                      F-59
<PAGE>



                        KAMINE/BESICORP NATURAL DAM L.P.

                                 Balance Sheets

                           December 31, 1997 and 1996
<TABLE>
<CAPTION>
<S>
                                                                                            <C>               <C>     

                             Assets                                                         1997              1996
                                                                                            ----              ----

Current assets:
    Cash                                                                             $    967,440        1,091,152
    Cash held in escrow                                                                   571,034          665,218
    Accounts receivable                                                                 1,585,915        1,592,073
    Prepaid expenses and other current assets                                             257,924          279,347
                                                                                        ---------        ---------

                  Total current assets                                                  3,382,313        3,627,790
                                                                                        ---------       ----------

Facility under capital lease (note 4)                                                  71,272,406       71,272,406
    Less accumulated amortization                                                      10,807,998        7,251,268
                                                                                        ---------       ----------

                  Facility under capital lease, net                                    60,464,408       64,021,138
                                                                                       ----------       ----------

Other assets:
    Cash held in escrow                                                                 3,267,271        3,174,270
    Deferred fuel costs, less accumulated amortization
       of $898,649 and $614,865 at December 31,
       1997 and 1996, respectively (note 7)                                               851,351        1,135,135
                                                                                       ----------        ---------

                  Total other assets                                                    4,118,622        4,309,405
                                                                                        ---------        ---------

                  Total assets                                                        $67,965,343       71,958,333
                                                                                      ===========      ===========

              Liabilities and Partners' Deficiency

Current liabilities:
    Current installments of long-term debt (note 5)                                      530,502          472,347
    Accounts payable                                                                     561,671          497,762
    Amounts due to related parties (notes 2 and 8)                                       965,190        1,089,052
    Accrued expenses and other current liabilities                                       658,162          649,694
    Obligations under capital lease (note 4)                                           1,492,662        1,326,309
                                                                                       ---------        ---------
                  Total current liabilities                                            4,208,187        4,035,164

Long-term debt, excluding current installments (note 5)                                3,701,483        4,231,984
Obligations under capital lease (note 4)                                              68,320,019       69,812,681
Deferred gain on sale of Facility (note 3)                                             3,993,981        4,228,921
                                                                                      ----------       ----------

                  Total liabilities                                                  80,223,670       82,308,750
                                                                                     ----------       ----------

Partners' deficiency (note 2):
    General partners                                                                 (3,812,416)      (3,219,056)
    Limited partners                                                                 (8,445,911)      (7,131,361)
                                                                                      ---------       ----------
                  Total partners' deficiency                                        (12,258,327)     (10,350,417)

Commitments (notes 4, 5, 6 and 7)

                  Total liabilities and partners' deficiency                        $67,965,343       71,958,333
                                                                                    ==========       ===========


See accompanying notes to financial statements.

</TABLE>

                                      F-60

<PAGE>



                        KAMINE/BESICORP NATURAL DAM L.P.

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>
                                                                     <C>              <C>               <C>
                                                                     1997             1996              1995
                                                                     ----             ----              ----

Revenues (note 7)                                            $  19,228,875       19,357,075       15,254,402
                                                                ----------       ----------       ----------

Operating expenses:
    Amortization of asset under capital lease                    3,556,730        3,556,730        3,596,043
    Fuel (note 1)                                                2,621,165        2,530,135        1,613,462
    ESA payments (note 7)                                                -                -          537,293
    Operations and maintenance (note 7)                          1,004,363          898,998          841,407
    Administrative fee (notes 2 and 8)                             342,006          329,368          318,786
    Insurance                                                      217,802          243,502          253,537
    Amortization of fuel costs                                     283,784          283,784          283,784
    Utilities                                                      418,466          399,606          290,519
    Property taxes                                                 306,996          284,583          247,482
    Other                                                          315,477          174,253          175,158
                                                                 ---------      -----------       ----------

                  Total operating expenses                       9,066,789        8,700,959        8,157,471
                                                                 ---------      -----------       ----------

                  Income from operations                        10,162,086       10,656,116        7,096,931
                                                                ----------      -----------       ----------

Other income (expense):
    Interest expense                                            (8,869,456)      (9,140,381)      (9,213,444)
    Interest income                                                189,789          178,217          201,657
    Gain on sale of Facility (note 3)                              234,940          234,940          234,936
    Other expense                                                  (53,403)         (42,179)         (31,169)
                                                                 ---------      -----------       ----------

                  Total other expense                           (8,498,130)      (8,769,403)     (8,808,020)
                                                                ----------      -----------      ----------

                  Net income (loss)                          $   1,663,956        1,886,713      (1,711,089)
                                                                ==========      ===========      ==========

</TABLE>

See accompanying notes to financial statements.

                                      F-61

<PAGE>



                        KAMINE/BESICORP NATURAL DAM L.P.

                       Statements of Partners' Deficiency

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>
                                                                 <C>               <C>                  <C>
                                                                  General           Limited
                                                                  partners          partners            Total

Partners' deficiency at December 31, 1994                   $   (1,848,236)       (3,146,755)       (4,994,991)
Partners' distributions (note 2)                                  (698,244)       (1,546,907)       (2,245,151)
Partnership restructuring (note 2)                                 294,704          (294,704)                - 
Net loss (note 2)                                                 (532,148)       (1,178,941)       (1,711,089)
                                                                 ----------        ---------         ---------
Partners' deficiency at December 31, 1995                       (2,783,924)       (6,167,307)       (8,951,231)

Partners' distributions (note 2)                                (1,021,900)       (2,263,999)       (3,285,899)
Net income (note 2)                                                586,768         1,299,945         1,886,713
                                                                 ----------        ---------         ---------
Partners' deficiency at December 31, 1996                       (3,219,056)       (7,131,361)      (10,350,417)

Partners' distributions (note 2)                                (1,110,850)       (2,461,016)       (3,571,866)
Net income (note 2)                                                517,490         1,146,466         1,663,956
                                                                 ---------         ---------        ----------

Partners' deficiency at December 31, 1997                   $   (3,812,416)      (8,445,911)      (12,258,327)
                                                                 =========        =========        ==========


See accompanying notes to financial statements.

</TABLE>

                                      F-62

<PAGE>



                        KAMINE/BESICORP NATURAL DAM L.P.

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
<S>

                                                                                    <C>               <C>              <C> 
                                                                                    1997              1996             1995
                                                                                    ----              ----             ----

Cash flows from operating activities:
    Net income (loss)                                                         $  1,663,956        1,886,713        (1,711,089)
    Adjustments to reconcile net income (loss) to
       net cash provided by operating activities:
          Amortization of Facility under capital
              lease                                                              3,556,730        3,556,730         3,596,043
          Amortization of fuel costs                                               283,784          283,784           283,784
          Amortization of deferred gain                                           (234,940)        (234,940)         (234,936)
          Changes in operating assets and liabilities:
              Decrease (increase) in escrow accounts                                 1,183         (303,051)          154,191
              Decrease (increase) in receivables                                     6,158         (307,514)          (69,275)
              Decrease (increase) in prepaid expenses
                 and other current assets                                           21,423          (25,436)          274,288
              Increase (decrease) in accounts payable                               63,909          (90,022)         (218,037)
              (Decrease) increase in due to related
                 parties                                                          (123,862)         351,116        (1,562,487)
              Increase (decrease) in accrued expenses
                 and other current liabilities                                       8,468           (7,876)         (202,902)
              Increase in accrued interest under capital
                 lease                                                                   -                -           741,764
                                                                                ----------        ---------         ---------

                    Net cash provided by operating
                        activities                                               5,246,809        5,109,504         1,051,344
                                                                                ----------        ---------         ---------

Cash flows from financing activities:
    Payments on capital lease obligation                                        (1,326,309)      (1,109,418)                - 
    Proceeds from long-term debt                                                         -                -         1,306,590
    Payments on long-term debt                                                    (472,346)        (452,790)       (1,593,029)
    Partners' distributions                                                     (3,571,866)      (3,285,899)       (2,245,151)
                                                                                ----------        ---------         ---------

                    Net cash used in financing
                        activities                                              (5,370,521)     (4,848,107)        (2,531,590)

                    (Decrease) increase in cash                                   (123,712)        261,397         (1,480,246)

Cash at beginning of year                                                        1,091,152         829,755          2,310,001
                                                                                ----------       ---------          ---------

Cash at end of year                                                         $      967,440       1,091,152            829,755
                                                                                ==========      ==========           ========

Supplemental disclosure of cash flow information -
    cash paid during the year for interest                                  $    8,869,456       9,188,784          7,842,604
                                                                                ==========       =========          =========

Noncash investing and financing activities B capital
    lease repricing adjustment (note 4)                                     $           -               -             727,594
                                                                                =========       =========             =======


See accompanying notes to financial statements.


</TABLE>

                                      F-63

<PAGE>


                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp  Natural Dam L.P. (the Partnership) is a Delaware limited
       partnership  formed on August 1, 1991. The  Partnership was organized for
       the  purpose  of   constructing,   owning  and  operating  a  49-megawatt
       cogeneration  facility (the  Facility or the Project) on premises  leased
       from Fort James  Corporation  (Fort  James),  formerly  James River Paper
       Company,  Inc., in  Gouverneur,  New York  (premises sold to Fonda Group,
       Inc.  (Fonda)  on May 6,  1996).  The  Facility  is  operated  as a PURPA
       qualifying  cogeneration facility using natural gas as the primary source
       of fuel.

       The general partners of the Partnership are Kamine Natural Dam Cogen Co.,
       Inc. (KNDCCI) and Beta Natural Dam, Inc. (a subsidiary of Besicorp Group,
       Inc. (Besicorp)), which retain a 16% and 21% interest in the Partnership,
       respectively. The limited partners are Kamine Development Corp. (KDC) and
       Beta N Limited (a  subsidiary  of  Besicorp),  which retain a 34% and 29%
       interest  in  the  Partnership,  respectively.  On May  3,  1995,  KNDCCI
       restructured  its 16% general  partner  interest in the project to a 5.9%
       limited partner  interest and a 10.1% general partner  interest.  KDC and
       KNDCCI assigned the economic rights of their limited partner interests in
       the  Partnership  to a trust,  with Chemical  Bank as trustee,  on May 3,
       1995.

       The  Facility  began  commercial  operations  on July 6,  1993.  Sales to
       Niagara Mohawk Power Corporation (NIMO)  approximated 94%, 96% and 98% of
       total revenues in 1997, 1996 and 1995, respectively.

       The  Partnership  conveyed  ownership of the Facility to the St. Lawrence
       County Industrial  Development Agency (IDA). The tax-exempt status of the
       IDA  exempts  the  project  from  property  taxes  during IDA  ownership.
       Payments in lieu of real property taxes (PILOT) are made to the IDA under
       a PILOT Agreement. The IDA has appointed the Partnership as its agent and
       was to convey the  Facility  to the  Partnership  in  accordance  with an
       installment sale agreement.

       The  Partnership's  interest in the Facility was sold to General Electric
       Capital  Corporation  (GECC) on December  22, 1994 and leased back by the
       Partnership.  GECC entered into a Trust Agreement with  Manufacturers and
       Traders Trust Company (M&T) as of December 9, 1994 to engage M&T as Owner
       Trustee. In connection with the sale of the Partnership's interest in the
       Facility, the installment sale agreement was assigned to M&T.

       Summary of Significant Accounting Policies

           Amortization of Capital Lease

           Amortization  of the Facility  under capital lease is computed  using
           the straight-line method over the lease term.

                                   
<PAGE>


 (1), Continued

           Deferred Fuel Cost

           The  cost  associated  with  modifying  the fuel  arrangements  until
           January 1, 2001 to accommodate revised Power Purchase Agreement (PPA)
           terms (see note 7) is deferred and  amortized  during the period from
           November  1,  1994  (the  date the  modifications  became  effective)
           through December 31, 2000.

           Revenue Recognition

           Revenues are recognized as earned.

           Gain on Sale

           The gain from the sale of the Facility has been deferred and is being
           recognized on a straight-line basis over the lease term.

          
                                      F-64
           Income Taxes

           Income taxes will not be provided for since the  Partnership is not a
           taxable  entity.  The partners report their  respective  share of the
           Partnership's  taxable income or loss on their respective  income tax
           returns.

           Fuel Sales

           Sales of fuel and  transportation  associated with excess natural gas
           pipeline  capacity  purchased by the Partnership to support peak fuel
           requirements have been treated as a reduction to fuel expense.  Total
           sales related to  disposition of such excess  capacity in 1997,  1996
           and 1995 amounted to $1,660, $0 and $34,292, respectively.

           Escrow Accounts

           An  escrow  arrangement  has  been  established  for  receipt  of all
           revenues  and  payment of all  obligations  of the  Partnership.  The
           security  agent is Summit Bank  (Summit).  Amounts in the  collection
           account, which represent general funds, are classified as cash on the
           balance  sheets.  Funds in other  accounts,  which  are set aside for
           specific  purposes,  are  classified as escrow  accounts.  The escrow
           accounts at December 31, 1997 and 1996  consist of a current  account
           principally for the payment of taxes and insurance, and two long-term
           accounts B a reserve  for lease  payments  and an escrow  account for
           restart costs of the Facility (expected to be incurred in late 2000).

           Financial Instruments

           The carrying  values of the  Partnership's  financial  instruments at
           December  31,  1997  approximate  their  estimated  fair  value.  The
           carrying  amounts  of  accounts  receivable,  accounts  payable,  and
           accrued expenses and other current liabilities approximate fair


<PAGE>



 (1), Continued

           value due to the short-term maturity of such instruments.  Management
           believes that the carrying amounts of long-term debt approximate fair
           value  based on rates that would be  offered to the  Partnership  for
           debt with similar maturities and characteristics.

           Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed 
           Of

           The  Partnership  adopted the  provisions  of  Statement of Financial
           Accounting  Standards (SFAS) No. 121,  "Accounting for the Impairment
           of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," as
           of January 1, 1996. This statement  requires that  long-lived  assets
           and  certain  identifiable  intangibles  be reviewed  for  impairment
           whenever  events  or  changes  in  circumstances  indicate  that  the
           carrying amount of an asset may not be recoverable. Recoverability of
           assets  to be  held  and  used is  measured  by a  comparison  of the
           carrying  amount of the assets to the future net cash flows  expected
           to be generated by the assets.  If such assets are  considered  to be
           impaired,  the  impairment to be recognized is measured by the amount
           by which the carrying  amount of the assets exceeds the fair value of
           the assets. Assets to be disposed of are reported at the lower of the
           carrying amount or fair value less the cost to sell. Adoption of this
           Statement  did not  have an  impact  on the  Partnership's  financial
           position or results of operations.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of the  Partnership  has made a number of  estimates  and
           assumptions  relating to the reporting of assets and  liabilities and
           revenue and  expenses and the  disclosure  of  contingent  assets and
           liabilities  in  preparing  the  accompanying  financial  statements.
           Actual results could differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.

           Risks and Uncertainties

           The Partnership is principally  engaged in a single line of business,
           the production and sale of electric power to one customer, NIMO.

                                      F-65

           The regulated investor-owned utility industry is currently subject to
           considerable  market  pressures  and changes in the federal and state
           regulatory  environment  in which it operates.  These  pressures  are
           resulting  in industry  consolidation  and  pressure to  disaggregate
           electric  generation,  transmission  and  distribution  assets and to
           adjust  cost  structures  to meet market  conditions.  The utility to
           which the Partnership sells its power, NIMO, made a filing on October
           10, 1995 to the Public  Service  Commission  of the State of New York
           (the  Commission)  setting forth  numerous  restructuring  proposals,
           including a  significant  reduction in the price for power  purchased
           from



<PAGE>


 (1), Continued

           independent power producers  currently under contract with NIMO. NIMO
           stated in such filing that its financial viability is threatened.  In
           early 1996, NIMO suspended  payment of dividends on its common stock.
           On August 1, 1996,  NIMO  proposed  to buy out 44  independent  power
           contracts in exchange for a combination  of cash and  securities.  An
           agreement in principle  was  announced on March 10, 1997 whereby NIMO
           would  restructure or terminate the power contracts for  combinations
           of cash and/or debt securities,  common stock and new agreements.  On
           July 10, 1997, NIMO announced that a master  restructuring  agreement
           was signed with respect to 29 independent power contracts,  including
           the  one  held  by the  Partnership.  On  September  25,  1997,  NIMO
           announced  that it had reached an agreement with the staff of the New
           York  Department of Public Service on a rate and  restructuring  plan
           (including   recommended   approval   of  the  master   restructuring
           agreement).  After a series of hearings and  testimony by  interested
           parties,  on December 29, 1997 the assigned  Administrative Law Judge
           recommended  approval  on the rate and  restructuring  plan with some
           modifications.  On February 24,  1998,  the  Commission  approved the
           master restructuring  agreement. Any restructuring remains subject to
           the approval of third parties for both the  Partnership  and NIMO and
           there is no assurance that a restructuring  will be completed or that
           changes  will  not  occur.   The  outcome  of  the  industry  trends,
           regulatory  changes,  the  NIMO  negotiations  and  NIMO's  financial
           viability cannot presently be determined.

           Reclassification

           Certain  items in the 1996 and 1995  financial  statements  have been
           reclassified to conform with the 1997 presentation.


 (2)   Allocation of Income, Losses and Cash Distributions

       A  separate  capital  account  is  established  and  maintained  for each
       partner.  Each  account  shall be (a)  increased  by the  amount  of such
       partner's capital contributions, any profits and items of income and gain
       allocated to such partner,  and any increase in such  partner's  share of
       the liabilities of the  Partnership  and the amount of the  Partnership's
       liabilities  assumed by the partner;  and (b)  decreased by the amount of
       cash  and  the  fair  market  value  of any of the  Partnership's  assets
       distributed  to such  partner,  the  amount of losses  allocated  to such
       partner,  and any decrease in such partner's  share of the liabilities of
       the Partnership and the amount of any partner  liabilities assumed by the
       Partnership (subject to certain provisions).

       Profits  and  losses  for any  calendar  year or portion of such year are
       allocated among the partners in proportion to their percentage  ownership
       interests,  except  that  any  net  losses  of the  Partnership  will  be
       allocated among the partners in accordance with the positive  balances in
       their capital  accounts,  and  thereafter  any  remaining  losses will be
       allocated according to the percentages of ownership.


<PAGE>

 (2), Continued

       The  partners'  capital  accounts  were  restructured  in 1995 to reflect
       KNDCCI's  change in its general  partner  interest  from a 16.0%  general
       partner  interest  to  10.1%  in  exchange  for a  5.9%  limited  partner
       interest.  The net effect of this  change is a $294,704  decrease  in the
       general  partners'  deficiency  account balance and a similar increase in
       the limited partners' deficiency account balance.

       Net cash flow, as defined,  for each calendar  quarter is  distributed to
       the partners in accordance with their percentage ownership interests.  In
       addition,  amounts required for payment of New York State franchise taxes
       by the partners,  based upon a percentage rate of each partner's pro rata
       share of partnership  revenues  pursuant to Article 9, Section 186 of the
       New York  State  Tax  Code,  are  distributed  to the  partners  when tax
       payments are due. Partners' distributions in 1997, 1996 and 1995 were for
       payment of such taxes, as well as net cash flow distributions.

                                      F-66

       The partners have a deficiency in their partners' capital account balance
       as a result of  distributions in excess of their  proportionate  share of
       net income. Management anticipates that the deficiencies in the partners'
       capital account balance will reverse in subsequent years.

       In addition to their  respective  shares of  partnership  cash flow,  the
       general partners and/or their affiliates receive an administrative fee of
       $300,000 per annum (escalated for changes in an Employment Cost Index).


 (3)   Sale of Facility

       The Partnership's  interest in the Facility was sold on December 22, 1994
       to GECC  for  $72,000,000.  Proceeds  from the  sale  were  used to repay
       outstanding  loans,  pay a fee to GECC and to partially fund  transaction
       costs. A gain on sale of $4,705,234 was deferred and is being  recognized
       over the term of the lease.  In 1997, 1996 and 1995,  $234,940,  $234,940
       and $234,936, respectively, of the gain was recognized.


 (4)   Lease of Facility

       The  Partnership  entered into a Lease Agreement with M&T on December 22,
       1994 to lease the Facility for 20 years with an option to renew for up to
       eight years at a fair  market  rental  value.  The lease is recorded as a
       capital lease.  The lease was subject to repricing to account for changes
       in  assumptions  and  estimated  costs  related  to  certain  transaction
       expenses and the construction costs of other equipment.

       On  December  20,  1995  (the  repricing  date),  construction  of  other
       equipment  was  completed  and all  rights,  title and  interest  in such
       equipment were transferred to M&T. In addition,  the rental payments were
       revised on the repricing  date to account for the changes in  assumptions
       and estimated  costs. As a result of the change in rental  payments,  the
       Facility under capital lease and related lease  obligation were decreased
       by $727,594 on December 20, 1995.


<PAGE>



 (4), Continued

       At December 31, 1997,  the future  minimum  annual lease payments for the
       capital lease obligation are as follows:


       1998                                   $         9,700,570
       1999                                             9,700,570
       2000                                             9,700,570
       2001                                             9,700,570
       2002                                             9,700,570
       Thereafter                                     110,006,273
                                                      -----------
                                                      158,509,123

       Less interest                                   88,696,442
               Future minimum annual                   ----------
                 lease payments               $        69,812,681
                                                       ==========


       The lease  payments made in 1995 were interest only as the payments under
       the  lease  were  less  than  the  imputed   interest   under  the  lease
       capitalization.


 (5)   Financing

       On  December  9, 1994 a Term Loan,  Working  Capital and Letter of Credit
       Financing Agreement was entered into with GECC. It provided for a Tranche
       A Term  Loan  for up to  $1,500,000  to  fund  construction  for  certain
       alterations  to the Facility  that was  purchased by GECC.  In connection
       therewith,  the  Tranche A Term  Loan was  repaid in  December  1995.  In
       addition,  a  Tranche B Term Loan for up to  $4,500,000  ($3,193,935  and
       $3,398,707  outstanding at December 31, 1997 and 1996,  respectively) was
       provided  to fund  transaction  costs not  funded  by the sale  proceeds,
       operator  demobilization  costs and an initial lease reserve amount which
       will  be  repaid  over  12  years.  GECC  also  provided  for  $1,750,000
       ($1,038,050  and  $1,305,624  outstanding  at December 31, 1997 and 1996,
       respectively) to fund the payment made to Norcen Energy Resources Limited
       (Norcen), formerly North Canadian Marketing Inc. (see note 7) pursuant to
       the Second  Amendment to the Gas Purchase  Agreement which will be repaid
       over six years.  The Tranche A and B Term Loans  carried an interest rate
       based on either the Commercial Paper Rate or the annual yield on ten-year
       U.S. Treasury  obligations,  as defined in the agreement,  plus 4.5%. The
       interest rate on the  $1,750,000  loan is at 12.49%.  An amendment to the
       Tranche B Term Loans was entered into on December  20, 1995,  which fixed
       the interest rate at 10.21% effective December 1, 1995. A Working Capital
       Commitment of $3,000,000 is available to the Partnership as well as up to
       $5,000,000 for letters of credit related to fuel obligations. At December
       31, 1997 and 1996, there are no borrowings  outstanding under the Working
       Capital  Commitment.  At December  31,  1997,  the  Partnership  has open
       letters of credit of $1,450,000.

                                      F-67
<PAGE>



 (5), Continued

       The total  amounts of  long-term  debt due  during  each of the next five
years are as follows:


           Year ending December 31:
              1998                                    $     530,502
              1999                                          595,892
              2000                                          668,457
              2001                                          309,174
              2002                                          342,742
                                                            =======


 (6)   Lease of Land

       The Facility is on a parcel of land owned by Fonda  adjacent to its paper
       mill.  The land is  leased  to the  Partnership.  In 1994,  the lease was
       amended  to  extend  the term to 45 years  from the  start of  commercial
       operation.  The rental payment is nominal for the first five years,  then
       $200,000  per year for years 6 through  25 and  nominal  thereafter.  The
       lease  has  been  assigned  to M&T in  connection  with  the  sale of the
       Facility.


 (7)   Commitments

       Affiliates  of the  Partnership  entered into a PPA with NIMO dated as of
       December 4, 1987, with amendments dated August 28, 1989, October 19, 1990
       and  September  26,  1991.  The PPA was  assigned to the  Partnership  on
       November 1, 1991.  NIMO agreed to purchase all  electricity  generated by
       the  Facility  for the  term of 25  years  from  the  date of  commercial
       operation.

       In 1993,  the  Partnership  entered  into an  amendment  to the PPA which
       required  payments on different  bases  during  defined  periods.  During
       Period 1, as defined,  NIMO was to pay $60.00 per  megawatt-hour  for the
       first 400,000 megawatt-hours per year, with the difference between $60.00
       and the  contract  schedule  avoided cost rates to be  accumulated  in an
       adjustment  account  and  recorded  as an  asset or  liability  (deferred
       revenue).  Period 1 was to continue until the adjustment  account equaled
       zero.  During Period 2, as defined,  NIMO was to purchase  electricity at
       95% of the contract  schedule  avoided  cost rates for the first  400,000
       megawatt-hours per year with the difference between those amounts and 95%
       of  the  actual  avoided  cost  tariff  rates  to  be  accumulated  in an
       adjustment  account  and  recorded  as an  asset or  liability  (deferred
       revenue).  Period  2 was  to  continue  until  the  15th  anniversary  of
       commercial  operation.  During Period 3, as defined, NIMO was to purchase
       the  electricity  at 90% of the actual  avoided cost tariff rates plus or
       minus an  adjustment  defined in the  agreement to reduce the  adjustment
       account to zero by the end of the term of the PPA.  During  all  periods,
       amounts in excess of 400,000 megawatt-hours per year were to be purchased
       by  NIMO  at  the  actual  energy-only  avoided  cost  tariff  rate.  The
       adjustment account balance was secured by a lien on the Facility that was
       subordinate to GECC's security.


<PAGE>



 (7), Continued

       An amendment to the PPA was entered into as of January 4, 1994 and became
       effective on November 3, 1994.  The  amendment  requires NIMO to purchase
       electricity generated by the Facility for 35 years from November 3, 1994.
       In addition,  the NIMO  adjustment  account at that date was  eliminated.
       Also, during the period through January 1, 2001, the Facility is expected
       to be on standby availability and will not generate electricity except in
       the  case of  certain  requirements  or if NIMO  elects  to  restart  the
       Facility  at  an  earlier  date.  In  addition,  the  Partnership  became
       obligated  to pay NIMO  $210,000 for  commencing  the PPA after August 4,
       1994.


                                      F-68
    
       The Partnership is to receive annual capacity payments from NIMO which it
       expects to be more than  sufficient to cover debt service and fixed costs
       during the standby availability period.

       The Partnership  entered into an Energy Service Agreement (ESA) with Fort
       James  dated as of  November  29,  1991 and  amended  and  restated as of
       October 21, 1994.  Fort James will purchase mill  requirements  for steam
       from the Facility  for the term of 45 years from the start of  commercial
       operation,  at a price set forth in and adjusted  pursuant to the amended
       and restated ESA, which will be multiplied by .5 for the first five years
       of operation and none thereafter. If the Partnership is unable to provide
       steam  to the  mill,  it is  obligated  to  reimburse  the  mill  for the
       incremental  cost to produce its own steam. In conjunction  with the sale
       to Fonda (see note 1), all of Fort James'  rights,  title and interest in
       and to the ESA and Ground Lease were transferred to Fonda.

       The Partnership  entered into a natural gas Peak Shaving Supply Agreement
       with The Consumers' Gas Company Limited (Consumers) as of August 1, 1991,
       amended as of October 25, 1994. Under this agreement,  Consumers can take
       the Partnership's contracted natural gas, subject to defined limitations,
       for up to 30 days each year. As compensation,  the Partnership receives a
       fee of  $2.00  per  million  cubic  feet  of gas  taken  pursuant  to the
       agreement  plus the  excess  cost of  alternate  fuel.  A portion  of the
       compensation  is  advanced  as an annual  minimum  payment  of  $240,000.
       Revenues realized pursuant to this agreement were $312,000,  $360,000 and
       $240,000 in 1997, 1996 and 1995, respectively.

       The Partnership entered into an Operation and Maintenance  Agreement (O&M
       Agreement) with Stewart & Stevenson Operations, Inc. (the Operator) dated
       as of November 1, 1991.  The O&M Agreement was amended and restated as of
       October 21, 1994 to conform with the plan for operations  associated with
       the amended and restated PPA. Under the amended  agreement,  the Operator
       will  operate and  maintain the Facility for a period of 12 years and one
       successive  6-year term,  unless 12 months'  prior notice is given by the
       Partnership   to  the  Operator.   While  the  Facility  is  on  standby,
       compensation  includes a fee of $623,900 plus $90 to $110 per  equivalent
       operating  hour, as defined,  per year  escalated by producer price index
       (PPI) plus letter of credit fees and insurance  premium less interruption
       payments.  When  the  Facility  is  operating,  the fee  will  change  to
       $1,484,256 per year plus $750,108 to $916,798 per year for major facility
       overhauls, both amounts subject to escalation for PPI.


<PAGE>



 (7), Continued

       The  Partnership  has entered into various  contracts  for the supply and
       transportation of natural gas to the Project.  Natural gas is supplied by
       Norcen.  Transportation  of natural gas by  pipelines  is by  TransCanada
       Pipelines  Limited  (TCPL)  from a point  near  the  Alberta/Saskatchewan
       border to the  Province of Quebec  near the  Canada/U.S.  border;  by the
       Iroquois  Gas  Transmission  System,  L.P.  to the Route 58 gate  station
       connection with St.  Lawrence Gas Company,  Inc. in upstate New York; and
       by St.  Lawrence  Gas Company,  Inc. to the  Facility.  In 1994,  the gas
       supply  agreement  with Norcen was  amended to suspend the  Partnership's
       obligation  to  purchase  gas until  January  1,  2001 and to assign  the
       Partnership's  contracted pipeline space on TCPL to Norcen. In connection
       with the amended and  restated  agreement,  the  Partnership  paid Norcen
       $1,750,000.  The  unamortized  cost is included in deferred  fuel cost at
       December 31, 1997 and 1996. In addition, the Facility has the capacity to
       utilize  Number 2 heating oil as an  alternative  fuel.  The  Partnership
       maintains an open account with Sprague Energy to purchase such fuel.

       The  aforementioned  agreements  have been  assigned to M&T in connection
       with the sale of the Facility.

       On July 19, 1995, the Partnership entered into a Guarantee Agreement with
       GECC to induce,  execute and deliver a $4,000,000 Pipeline Loan Agreement
       with St. Lawrence Gas Company,  Inc. Under the Guarantee  Agreement,  the
       Partnership has  unconditionally  guaranteed the payment of principal and
       interest  ($3,587,541  outstanding  at December 31, 1997) on the Pipeline
       Loan Agreement and all other amounts due GECC under such agreement.

                                      F-69

 (8)   Related-party Transactions

       Affiliates  of the general  partners  receive an  administrative  fee for
       managing the operations of the Partnership.  The  administrative  fee for
       1997, 1996 and 1995 was $342,006, $329,368 and $318,786, respectively.

       On December 9, 1994, the Partnership  entered into an interfacility  loan
       agreement  with  Kamine/Besicorp  South  Glens  Falls  L.P.  (KBSGF)  and
       Kamine/Besicorp Carthage L.P. (KBC). The agreement allows the Partnership
       to borrow  funds or advance  funds to the extent of  available  cash,  as
       defined in the loan agreement.  Such loans to or from either KBSGF or KBC
       are required when there are  insufficient  funds available to pay certain
       current  obligations.  At  December  31,  1997  and  1996,  there  are no
       outstanding amounts due to or from KBSGF or KBC.
       
                                      F-70

<PAGE>



KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F. Kennedy Parkway
Short Hills, New Jersey  07078


                          Independent Auditors' Report



The Partners
Kamine/Besicorp Syracuse L.P.:


We have audited the accompanying balance sheets of Kamine/Besicorp Syracuse L.P.
as of December  31, 1997 and 1996,  and the related  statements  of  operations,
partners'  deficiency,  and cash  flows for each of the years in the  three-year
period  ended   December  31,  1997.   These   financial   statements   are  the
responsibility  of the general  partners.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Kamine/Besicorp  Syracuse L.P.
as of December 31, 1997 and 1996, and the results of its operations and its cash
flows for each of the years in the three-year  period ended December 31, 1997 in
conformity with generally accepted accounting principles.

                                                  /s/ KPMG Peat Marwick LLP


February 24, 1998


                                      F-71
<PAGE>



                          KAMINE/BESICORP SYRACUSE L.P.

                                 Balance Sheets

                           December 31, 1997 and 1996


<TABLE>
<CAPTION>
<S>
                                                                                                  <C>                 <C>         
                              Assets                                                              1997                1996
                                                                                                  ----                ----

Current assets:
    Cash                                                                                 $     4,313,991           4,087,855
    Accounts receivable                                                                        2,659,189           3,140,890
    Other receivables                                                                            284,133              89,319
    Prepaid expenses and other current assets                                                    796,627             848,614
                                                                                               ---------           ---------

                  Total current assets                                                         8,053,940           8,166,678
                                                                                               ---------           ---------

Plant and equipment - cogeneration facility (notes 3 and 4)                                  133,955,248         129,032,968
    Less accumulated depreciation                                                             14,769,941          10,945,043
                                                                                             -----------         -----------

                  Plant and equipment, net                                                   119,185,307         118,087,925
                                                                                             -----------         -----------

Deferred financing costs, less accumulated amortization
    of $2,769,773 and $2,026,509 at December 31, 1997
    and 1996, respectively (note 4)                                                           7,910,222           8,653,486
Deferred fuel costs, less accumulated amortization of
    $13,268,928 and $9,131,070 at December 31, 1997
    and 1996, respectively (note 6)                                                          13,710,117          17,847,975
Cash held in escrow (note 1)                                                                 10,752,980           9,413,071
Other assets                                                                                    328,428             358,018
                                                                                             ----------          ----------

                  Total other assets                                                         32,701,747          36,272,550
                                                                                             ----------          ----------

                  Total assets                                                           $   159,940,994         162,527,153
                                                                                             ===========         ===========

               Liabilities and Partners' Deficiency

Current liabilities:
    Loans payable - current (note 4)                                                         36,338,526          33,145,350
    Accounts payable                                                                          3,825,910           6,427,021
    Retainage payable - construction (note 6)                                                         -              45,750
    Amounts due to related parties (note 7)                                                   2,587,790              53,064
    Accrued expenses and other current liabilities                                               27,981             384,085
                                                                                              ---------         -----------
                  Total current liabilities                                                  42,780,207          40,055,270

Loans payable, excluding current installments (note 4)                                      107,070,250         112,080,750
Subordinated loans (note 6)                                                                  20,000,000          20,000,000
                                                                                            -----------         -----------

                  Total liabilities                                                         169,850,457         172,136,020
                                                                                            -----------         -----------

Partners' deficiency (note 2):
    General partners                                                                        (5,124,808)        (4,969,355)
    Limited partners                                                                        (4,784,655)        (4,639,512)
                                                                                             ---------         ----------
                  Total partners' deficiency                                                (9,909,463)        (9,608,867)

Commitments (notes 4, 5, 6 and 9)

                  Total liabilities and partners' deficiency                             $ 159,940,994        162,527,153
                                                                                           ===========        ===========
</TABLE>

See accompanying notes to financial statements.

                                      F-72

<PAGE>



                          KAMINE/BESICORP SYRACUSE L.P.

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
<S>

                                                                 <C>                <C>                <C>

                                                                 1997               1996               1995
                                                                 ----               ----               ----

Revenues (note 6)                                        $   31,863,289          32,484,975        26,151,260
                                                             ----------         -----------        ----------

Operating expenses:
    Fuel (note 1)                                             2,913,941           4,434,907         2,447,715
    Operations and maintenance (note 6)                       1,124,594           1,015,063           967,150
    Overhaul (note 10)                                         (478,002)          2,721,823                 - 
    Rent (note 5)                                                25,774              47,223            47,023
    Management fee (note 7)                                     509,810             292,693           337,992
    Insurance                                                   527,229             541,759           600,983
    Depreciation                                              3,824,898           3,551,713         3,560,896
    Amortization of financing costs                             743,264             730,565           734,053
    Amortization of fuel costs                                4,137,858           4,137,412         4,138,681
    Utilities                                                   686,497             559,768           107,639
    Property tax                                                278,065             224,886            95,933
    Other                                                       405,782             295,753           473,353
                                                              ---------         ----------          ---------

                  Total operating expenses                   14,699,710          18,553,565        13,511,418
                                                             ----------         -----------        ----------

                  Income from operations                     17,163,579          13,931,410        12,639,842
                                                             ---------          -----------        ----------

Other income (expense):
    Interest expense (note 9)                             (17,353,347)          (17,512,465)      (17,200,112)
    Interest income                                           679,555               646,462           728,454
    Other expense, net (note 8)                              (355,696)             (796,615)         (848,361)
                                                           ----------           ------------       -----------

                  Total other expense                     (17,029,488)          (17,662,618)      (17,320,019)
                                                           ----------           -----------        ----------

                  Net income (loss)                       $   134,091            (3,731,208)       (4,680,177)
                                                           ==========           ===========         =========


</TABLE>
See accompanying notes to financial statements.

                                      F-73

<PAGE>



                          KAMINE/BESICORP SYRACUSE L.P.

                       Statements of Partners' Deficiency

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>

                                                                   <C>               <C>                 <C>   
                                                                   General         Limited
                                                                   partners        partners            Total

Partners' deficiency at December 31, 1994                    $     (394,110)       (367,167)        (761,277)
Net loss (note 2)                                                (2,420,354)     (2,259,823)      (4,680,177)
Partners' distributions (note 2)                                   (159,384)       (148,811)        (308,195)
                                                                  ---------     -----------        ----------
Partners' deficiency at December 31, 1995                        (2,973,848)      2,775,801)      (5,749,649)

Net loss (note 2)                                                (1,929,594)     (1,801,614)      (3,731,208)
Partners' distributions (note 2)                                    (65,913)        (62,097)        (128,010)
                                                                  ----------    -----------        ----------
Partners' deficiency at December 31, 1996                        (4,969,355)     (4,639,512)      (9,608,867)

Net income (note 2)                                                  69,345          64,746          134,091
Partners' distributions (note 2)                                   (224,798)       (209,889)        (434,687)
                                                                  ----------    -----------        ----------

Partners' deficiency at December 31, 1997                    $   (5,124,808)     (4,784,655)      (9,909,463)
                                                                  =========     ============       =========


</TABLE>

See accompanying notes to financial statements.

                                      F-74

<PAGE>



                          KAMINE/BESICORP SYRACUSE L.P.

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995


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

                                                                                   1997              1996              1995
                                                                                   ----              ----              ----

Cash flows from operating activities:
    Net income (loss)                                                   $       134,091        (3,731,208)       (4,680,177)
    Adjustments to reconcile net income (loss) to net
       cash provided by (used in) operating activities:
          Depreciation                                                        3,824,898         3,551,713         3,560,896
          Amortization of deferred fuel costs                                 4,137,858         4,137,412         4,138,681
          Amortization of financing costs                                       743,264           730,565           734,053
          Changes in operating assets and liabilities:
              Decrease (increase) in accounts receivable                        481,701        (1,005,227)          320,312
              (Increase) decrease in other receivables                         (194,814)           34,592         3,232,484
              Decrease in prepaid expenses and other
                 current assets                                                  51,987           578,098         1,240,534
              Decrease in other assets                                           29,590            47,224           118,797
              Increase in escrow accounts                                    (1,339,909)       (3,585,751)       (4,777,705)
              (Decrease) increase in accounts payable
                 and other accrued expenses                                  (2,601,111)        2,458,218       (10,902,920)
              Increase (decrease) in due to related parties                      34,726              (599)         (284,480)
                                                                              ---------         ---------       -----------

                    Net cash provided by (used in)
                        operating activities                                  5,302,281         3,215,037        (7,299,525)
                                                                              ---------         ---------         ---------

Cash flows from investing activities - construction
    and purchase of plant and equipment, net of
    amounts payable                                                          (2,824,134)      (1,722,750)       (4,670,988)
                                                                              ---------        ---------         ---------

Cash flows from financing activities:
    Proceeds from loans payable                                               4,816,506        2,739,100        37,700,000
    Payments on loans payable                                                (6,633,830)      (6,495,000)       (1,323,000)
    Payments on loan payable - bank                                                   _                -       (24,500,000)
    Partners' distributions                                                    (434,687)        (128,010)         (308,195)
    Increase in deferred financing costs                                              -                -           (58,014)
                                                                                --------      ----------         ---------

                    Net cash (used in) provided by
                        financing activities                                 (2,252,011)     (3,883,910)        11,510,791

                    Net increase (decrease) in cash                             226,136      (2,391,623)          (459,722)

Cash at beginning of year                                                     4,087,855       6,479,478          6,939,200
                                                                              ---------      ----------        -----------

Cash at end of year                                                        $  4,313,991       4,087,855          6,479,478
                                                                              =========      ==========         ==========

Supplemental disclosure of cash flow information -
    cash paid during the year for interest                                 $ 17,413,010      17,625,385        16,397,809
                                                                             ==========     ===========        ==========


</TABLE>

See accompanying notes to financial statements.

                                      F-75

<PAGE>                       
              


                          KAMINE/BESICORP SYRACUSE L.P.


                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp  Syracuse L.P. (the  Partnership)  is a Delaware  limited
       partnership  formed on August 4, 1989. The  Partnership was organized for
       the  purpose  of  constructing,  owning  and  operating  a  79.9-megawatt
       cogeneration  facility  (the  Facility)  on  premises  leased from Hanlin
       Group, Inc. (Hanlin) near Syracuse, New York. The Facility is operated as
       a PURPA qualifying cogeneration facility using natural gas as the primary
       source of fuel.

       The general  partners of the  Partnership  are Kamine Syracuse Cogen Co.,
       Inc. (KS Cogen) and Beta Syracuse,  Inc. (Beta) (a subsidiary of Besicorp
       Group,  Inc.),  which  retained  an initial  16% and 50%  interest in the
       Partnership,  respectively.  Kamine  Development Corp. (KDC) is a limited
       partner with an initial 34% interest in the  Partnership.  On November 9,
       1992, the partnership  agreement was amended whereby KS Cogen,  Beta, KDC
       and Ansaldo North America,  Inc.  (Ansaldo),  a limited  partner,  retain
       interests of 16%, 35.715%, 19.715% and 28.57%, respectively.

       The Partnership  commenced commercial operations as of February 26, 1994.
       Sales to Niagara Mohawk Power  Corporation  (NIMO)  approximated 99%, 98%
       and 99% of total revenues in 1997, 1996 and 1995, respectively.

       Summary of Significant Accounting Policies

           Plant and Equipment

           Plant  and   equipment   are   stated  at  cost,   less   accumulated
           depreciation.  Maintenance and repairs which do not enhance the value
           or increase the basic productive capacity of the asset are charged to
           operations  as  incurred.  Depreciation  of assets was  computed on a
           straight-line  basis over their useful lives of 25 years,  commencing
           on the date the Facility was placed into service.

           Effective  November 3, 1994, the  Partnership  extended the estimated
           useful  life of the  Facility  to 35 years as a result of the amended
           and restated Power Purchase Agreement (PPA) (see note 6).

           All costs of the  Partnership  during the  construction  period  were
           capitalized  to the  Facility  unless  they  specifically  related to
           organization  and start-up costs,  the costs of obtaining  financing,
           the  costs  of  obtaining  fuel  commitments,  or  general  operating
           expenses.  Construction  costs  included  direct  materials and labor
           costs,  purchase  of  equipment  and  those  indirect  costs  related
           thereto.   Interest  costs  during   construction  were  capitalized.
           Construction costs incurred but not yet paid are classified as either
           accounts payable, accrued expenses or retainage payable.

           Deferred Financing Costs

         All costs  associated  with the  financing of the Facility are deferred
and amortized over the life of the permanent financing.



 (1), Continued

           Deferred Fuel Costs

           Costs  associated  with  obtaining  the  commitment  of  natural  gas
           supplies for the Facility are deferred and amortized over the life of
           the gas supply contract.

           The cost  associated  with  modifying the fuel  arrangements  through
           January 1, 2001 (see note 6) to accommodate  the revised PPA terms is
           deferred and  amortized  during the period from November 1, 1994 (the
           date the modifications became effective) through December 31, 2000.

           Revenue Recognition

           Revenues are recognized as earned.

                                      F-76

           Income Taxes

           Income taxes have not been provided  since the  Partnership  is not a
           taxable entity.  The partners report their share of the Partnership's
           taxable income or loss on their respective income tax returns.

           Fuel Sales

           Sales of fuel and  transportation  associated with excess natural gas
           pipeline  capacity  purchased by the Partnership to support peak fuel
           requirements have been treated as a reduction to fuel expense.  Total
           sales  related to the  disposition  of such excess  capacity in 1997,
           1996  and  1995   amounted  to  $296,150,   $450,786  and   $150,721,
           respectively.

           Financial Instruments

           The carrying  values of the  Partnership's  financial  instruments at
           December  31,  1997  approximate  their  estimated  fair  value.  The
           carrying amounts of accounts  receivable,  accounts payable,  accrued
           expenses and other current liabilities  approximate fair value due to
           the short-term maturity of such instruments. Management believes that
           the carrying amount of loans payable approximates fair value based on
           rates that would be offered to the Partnership for loans with similar
           maturities and characteristics.

           The Partnership has entered into interest rate swap and interest rate
           cap agreements to manage its interest rate risk.  These  transactions
           are entered into with  notional  amounts  scheduled to be  consistent
           with expected  outstanding  balances associated with loan agreements.
           The net interest  differential,  including premiums paid or received,
           if any, on interest  rate swaps and interest rate caps, is recognized
           on an accrual basis and is recorded as a part of interest expense.

           The  counterparty  to the interest  rate swap and  interest  rate cap
           agreements  is  a  major  financial  institution.  Credit  loss  from
           counterparty nonperformance is not anticipated.


<PAGE>



 (1), Continued

           Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed 
           Of

           The  Partnership  adopted the  provisions  of  Statement of Financial
           Accounting  Standards (SFAS) No. 121,  "Accounting for the Impairment
           of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," as
           of January 1, 1996. The statement requires that long-lived assets and
           certain identifiable intangibles be reviewed for impairments whenever
           events or changes in circumstances  indicate that the carrying amount
           of an asset may not be  recoverable.  Recoverability  of assets to be
           held and used is measured by a comparison  of the carrying  amount of
           the assets to the future net cash flows  expected to be  generated by
           the  assets.  If such  assets  are  considered  to be  impaired,  the
           impairment  to be  recognized  is measured by the amount by which the
           carrying  amount of the assets  exceeds the fair value of the assets.
           Assets to be  disposed of are  reported at the lower of the  carrying
           amount  or fair  value  less  the  cost  to  sell.  Adoption  of this
           statement  did not  have an  impact  on the  Partnership's  financial
           position or results of operations.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of the  Partnership  has made a number of  estimates  and
           assumptions  relating to the reporting of assets and  liabilities and
           revenues and expenses and the  disclosure  of  contingent  assets and
           liabilities  in  preparing  the  accompanying  financial  statements.
           Actual results could differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.

                                      F-77

           Risks and Uncertainties

           The Partnership is principally  engaged in a single line of business,
           the production and sale of electric power to one customer, NIMO.

           The regulated investor-owned utility industry is currently subject to
           considerable  market  pressures  and changes in the federal and state
           regulatory  environment  in which it operates.  These  pressures  are
           resulting  in industry  consolidation  and  pressure to  disaggregate
           electric  generation,  transmission  and  distribution  assets and to
           adjust  cost  structures  to meet market  conditions.  The utility to
           which the Partnership sells its power, NIMO, made a filing on October
           10, 1995 to the Public  Service  Commission  of the State of New York
           (the  Commission)  setting forth  numerous  restructuring  proposals,
           including a  significant  reduction in the price for power  purchased
           from independent power producers  currently under contract with NIMO.
           NIMO  stated  in  such  filing  that  its   financial   viability  is
           threatened. In early 1996, NIMO suspended payment of dividends on its
           common  stock.  On  August  1,  1996,  NIMO  proposed  to buy  out 44
           independent power contracts in exchange for a combination of cash and


<PAGE>



 (1), Continued

           securities. An agreement in principle was announced on March 10, 1997
           whereby NIMO would  restructure or terminate the power  contracts for
           combinations  of cash and/or debt  securities,  common  stock and new
           agreements.   On  July  10,  1997,   NIMO  announced  that  a  master
           restructuring  agreement  was signed with  respect to 29  independent
           power  contracts  including  the  one  held  by the  partnership.  On
           September 25, 1997,  NIMO  announced that it had reached an agreement
           in  principle  with the  staff of the New York  Department  of Public
           Service  on a rate  and  restructuring  plan  (including  recommended
           approval of the master  restructuring  agreement).  After a series of
           hearings and  testimony by interested  parties,  on December 29, 1997
           the assigned  Administrative  Law Judge  recommended  approval of the
           rate and restructuring plan with some modifications.  On February 24,
           1998, the Commission approved the master restructuring agreement. Any
           restructuring  remains  subject to the approval of third  parties for
           both  the  Partnership  and NIMO and  there  is no  assurance  that a
           restructuring  will be completed or that changes will not occur.  The
           outcome  of  the  industry  trends,   regulatory  changes,  the  NIMO
           negotiations  and NIMO's  financial  viability  cannot  presently  be
           determined.

           Cash Held in Escrow

           The  Partnership has established  three  long-term  escrow  accounts.
           These accounts are  principally  for major  maintenance  payments and
           debt payment  reserves.  The security  agent is Deutsche Bank AG, New
           York Branch (Deutsche Bank AG).

           Reclassifications

           Certain  items in the 1996 and 1995  financial  statements  have been
           reclassified to conform with the 1997 presentation.


 (2)   Allocation of Income, Losses and Cash Distributions

       A separate  capital account has been  established and maintained for each
       partner.  Each  such  account  is (a)  increased  by the  amount  of such
       partner's capital contributions, any profits and items of income and gain
       allocated to such partner,  and any increase in such  partner's  share of
       the  liabilities  of  the  Partnership  and  the  amount  of  partnership
       liabilities  assumed by the partner;  and (b)  decreased by the amount of
       cash and the fair market value of any partnership  assets  distributed to
       such partner,  the amount of losses  allocated to such  partner,  and any
       decrease in such partner's  share of the  liabilities of the  Partnership
       and the amount of any  partner  liabilities  assumed  by the  Partnership
       (subject to certain provisions).

       Profits and losses for any calendar year or portion of such year shall be
       allocated among the partners in proportion to their percentage  ownership
       interests.  Net  cash  flow,  as  defined,  for  each  quarter  shall  be
       distributed to the partners in accordance with their percentage ownership
       interests.

                                      F-78

<PAGE>



 (2), Continued

       In addition,  amounts  required  for payment of New York State  franchise
       taxes by the partners, based upon a rate of each partner's pro rata share
       of  partnership  revenues  pursuant to Article 9,  Section 186 of the New
       York State Tax Code,  are  distributed  to the partners when tax payments
       are due. All partners' distributions in 1996 and 1995 were for payment of
       such taxes. All partners'  distributions in 1997 were for payment of such
       taxes as well as net cash distributions.

       The partners have a deficiency in their partners' capital account balance
       as a result of distributions as well as their  proportionate share of net
       loss.  Management  anticipates  that the  deficiencies  in the  partners'
       capital account balance will reverse in subsequent years.


 (3)   Plant and Equipment

       The Facility  was  constructed  under the terms of a turnkey  fixed price
       Engineering, Procurement and Construction (EPC) Contract by Ansaldo.

       Plant and equipment at December 31, 1997 and 1996 includes $10,958,087 of
       capitalized interest.


 (4)   Financing

       The Partnership entered into agreements with SV Syracuse,  Inc. (SVS) and
       Ansaldo on January  22, 1992  whereby  SVS and Ansaldo  agreed to provide
       interim financing of up to $15,000,000 and $5,000,000,  respectively, for
       the  development  and  construction of the Facility until other financing
       for the construction and completion of the Facility could be obtained.

       On November 9, 1992, the Partnership  converted the interim loans to term
       loans and entered into  subordinated  financing  agreements  with SVS and
       Ansaldo in the amounts of $15,000,000  and $5,000,000,  respectively,  as
       contemplated  in the interim loan  agreements.  Each of the  subordinated
       financing  agreements  provides  for  interest to be charged at the LIBOR
       rate,  as  defined,  plus a range of 5.4% to  7.875%,  payable  quarterly
       (13.6875% at December 31, 1997).  Principal  payments are not required to
       begin  until  2003,  at which  time  quarterly  payments  will  begin and
       continue until October 31, 2008, each agreement's  maturity date. SVS was
       awarded a 12.5% share of the net cash flow generated,  as defined, by the
       Facility,  and Ansaldo was awarded its 28.57% limited partner interest as
       additional compensation for providing financial support for the Facility.

       As of  November  9,  1992,  the  Partnership  entered  into  a  financing
       agreement  with  Deutsche  Bank AG, as agent,  and four other  banks (the
       Banks) whereby the Banks agreed to provide construction  financing not to
       exceed $111,800,000. The construction financing bore interest at the base
       rate, as defined, plus 1.1%, or at the LIBOR rate, as defined, plus 1.9%,
       as determined at the option of the  Partnership,  with a maturity date of
       no later than April 20,  1994.  Subject  to  conditions  set forth in the
       financing agreement, the Banks, at the


<PAGE>



 (4), Continued

       request of the Partnership,  converted the construction  financing into a
       term loan not to exceed $114,300,000. The term loan bears interest at the
       base rate,  as defined,  plus a range of 1.5% to 1.625%,  or at the LIBOR
       rate, as defined,  plus a range of 2.25% to 2.375%,  as determined at the
       option of the Partnership (8.1875% at December 31, 1997), with a maturity
       date of no later than  October  31,  2008.  Principal  payments  are made
       quarterly,  over a 15-year  period.  The Banks have been  granted a first
       priority security interest in the Facility and other collateral.

       As of October 20, 1994, the financing  agreement was amended and restated
       to  increase  the  construction  financing  and term loan  commitment  by
       $15,000,000 in conjunction  with conversion to the revised PPA terms (see
       note 6). Loan terms are the same as for the original financing.

       In  addition to the  above-mentioned  financing  arrangements,  the Banks
       agreed to provide a working capital loan, not to exceed $2,500,000, until
       the term loan maturity  date.  The  Partnership  is required to repay the
       aggregate unpaid principal amount at least once each fiscal quarter.  The
       working capital loan bears interest at the base rate, as defined,  plus a
       range of 1.5% to 1.625%.  There are no outstanding  borrowings under this
       agreement  as of  December  31,  1997 and 1996.  The Banks also agreed to
       provide letters of credit not to exceed $5,800,000.  At December 31, 1997
       letters of credit totaling $431,132 are outstanding.

                                      F-79

       On  November  3, 1994,  Key Bank of New York  loaned  $24,500,000  to the
       Partnership  for use in making  the  payment to Norcen  Energy  Resources
       Limited  (Norcen),  formerly  North  Canadian  Marketing  (see  note  6),
       pursuant to the Second Amendment to the Gas Purchase Agreement.  The loan
       was  repaid on  December  29,  1995  with the  proceeds  received  from a
       $24,500,000 LC Loan Facility (LC Loan) from Deutsche Bank AG ($28,531,776
       was  outstanding  at December  31, 1997,  the  increase to the  principal
       balance represents accrued but unpaid interest).  Interest on the LC Loan
       is equal to LIBOR plus 3.0% (8.8125% at December 31, 1997). Commencing on
       December 31, 1996 and each successive year thereafter,  the interest rate
       increases by .25% per annum.  Until the LC Loan is repaid in full, 80% of
       the monies  otherwise  available  to equity and cash flow holders will be
       utilized for repayment of the LC Loan.  In addition,  when the LC Loan is
       paid  in  full   and  the  LC  Loan  of  the   Partnership's   affiliate,
       Kamine/Besicorp  Beaver  Falls L.P.  (KBF),  remains  unpaid,  80% of the
       monies that would be available to the Partnership's  equity and cash flow
       holders will be loaned to KBF to repay its obligation.

       On November 30, 1992, the  Partnership  entered into  agreements with the
       Onondaga  County  Industrial  Development  Agency  (IDA) for loans in the
       amounts of $150,000 and $300,000. These notes represent a deferral of IDA
       fees that were due at construction  loan closing.  The loans were made to
       assist the Facility in making payment of property taxes due. The $150,000
       loan is  non-interest  bearing and is payable in annual  installments  of
       $15,000  commencing  December  1, 1993  through  December  1,  2002.  The
       $300,000 loan bears an interest rate of 6% through  November 30, 1997 and
       5.82% thereafter, with principal payments scheduled April 1, 1994 through
       January 1, 2003.


<PAGE>



 (4), Continued

       The total scheduled  amounts of loans payable due during each of the next
       five years are as follows:


                1998                                $      36,338,526
                1999                                        7,818,000
                2000                                        9,111,000
                2001                                        9,111,000
                2002                                       10,533,300
                                                           ==========


       As of  November  9,  1992,  the  Partnership  conveyed  ownership  of the
       Facility to the IDA. The tax-exempt  status of the IDA has caused payment
       of a fee to the IDA  upon  its  issuance  of a  mortgage  bond in lieu of
       mortgage  recording  taxes and exempts the Facility  from all sales taxes
       during the  construction  of the Facility and from property  taxes during
       IDA ownership.  Payments in lieu of real property taxes have been made to
       the IDA beginning on June 30, 1995.  Payments are  calculated  based on a
       specified  annual  payment and percentage of gross steam and net electric
       revenues,  as defined. The IDA has appointed the Partnership as its agent
       and will convey the Facility to the  Partnership  in  accordance  with an
       installment  sale  agreement,  with  the  conveyance  expected  to  be on
       December 31, 2014.


 (5)   Lease of Land

       The  Facility  is located on a parcel of land  leased to the  Partnership
       from Hanlin for a term of 48 years  starting  February  15, 1991  through
       February 14, 2039.  The  Partnership  paid rent of $600 per annum for the
       period  February  15,  1991  to  February  15,  1993,   after  which  the
       Partnership  pays rent of  $45,000  per  annum.  The lease  provides  for
       adjustments related to the consumer price index after December 31, 1991.


 (6)   Commitments

       An affiliate of the Partnership  entered into a PPA with NIMO dated as of
       December 4, 1987 with  amendments  dated  August 25, 1989 and October 19,
       1990 with approval by the  Commission  on various dates through  November
       21, 1990.  There was a subsequent  amendment on September  26, 1991 which
       did not require the approval of the  Commission.  The PPA was assigned to
       the  Partnership  on  November  1,  1991.  NIMO  agreed to  purchase  all
       electricity  generated  by the  Facility  for a term of 25 years from the
       date of commercial operation.

                                      F-80
    
       An amendment to the PPA was entered into as of January 4, 1994 and became
       effective on November 3, 1994 (Commencement Date). The amendment requires
       NIMO to purchase electricity  generated by the Facility for 35 years from
       the Commencement Date. In


<PAGE>



 (6), Continued

       addition,  during the period  through  January 1, 2001,  the  Facility is
       expected to be on standby  availability and will not generate electricity
       except in the case of certain  requirements  or if NIMO elects to restart
       the Facility at an earlier date.  The  Partnership  is to receive  annual
       capacity  payments from NIMO which will be more than  sufficient to cover
       debt  service and fixed costs  during the  standby  availability  period.
       Also,  the  Partnership   became  obligated  to  pay  NIMO  $336,000  for
       commencing the PPA after August 4, 1994.

       The Partnership  entered into an Energy Service  Agreement (ESA) with the
       New York  State Fair and the  Industrial  Exhibit  Authority  dated as of
       August  6,  1991.  The New York  State  Fair and the  Industrial  Exhibit
       Authority  will purchase  thermal energy from the Facility at a price set
       forth in and  adjusted  pursuant  to the ESA  which  shall be 8.5% of the
       rental  revenues for each  building  that  benefits  from the delivery of
       thermal  energy  during  those  periods of time that energy  services are
       taken (excluding any revenues derived from the New York State Fair).

       The Partnership entered into a Peak Shaving Agreement with NIMO as of May
       28,  1993.  Under  this  agreement,   NIMO  can  take  the  Partnership's
       contracted natural gas, subject to defined limitations, for up to 35 days
       from  every   November  15  to  April  16  of  the  following   year.  As
       compensation,  the  Partnership  receives  a fee  of  $.25  to  $.75  per
       decatherm of gas plus the cost of alternate  fuel or the cost of the gas.
       Revenues realized pursuant to this agreement were $215,112 in 1996. There
       were no revenues realized pursuant to this agreement in 1997 or 1995.

       The Partnership entered into an Operation and Maintenance Agreement (O&M)
       with Stewart and Stevenson  Operations,  Inc. (Operator) dated as of June
       17,  1992.  Under the O&M,  the  Operator  will  operate and maintain the
       Facility  for two  successive  six-year  terms  unless six months'  prior
       notice is given by the  Partnership to the Operator.  The O&M was amended
       and restated to conform with the plan for operations  associated with the
       amended and restated PPA. While the Facility is on standby  availability,
       compensation  includes a fee of $200,000  per year plus  $423,900 for the
       Operator's  labor fee;  both  amounts  are subject to  escalation  by the
       Employment Cost Index (ECI). When the Facility is operating, the fee will
       change  to  $1,108,180  per  year  subject  to  escalation  for ECI  plus
       reimbursable  costs.  Major  facility  overhauls,  as  defined,  will  be
       performed under the direction of the Operator, with costs of the overhaul
       to be borne by the Partnership.  The Partnership is required to establish
       and fund a reserve account for major facility overhaul costs.

       The  Partnership  has entered into various  contracts  for the supply and
       transportation  of  natural  gas to the  project.  Natural  gas  will  be
       supplied by Norcen. Transportation of natural gas by pipelines will be by
       TransCanada Pipelines Limited (TCPL) from a point near the border between
       Saskatchewan and Alberta,  Canada to Chippewa,  Ontario;  by Empire State
       Pipeline Company to Syracuse; and by NIMO to the Facility.


<PAGE>



 (6), Continued

       The natural gas supply and  transportation  contracts became effective on
       November 1, 1993 based on the estimated  completion date for the Facility
       and the gas industry  standard of contract years beginning on November 1.
       This  caused  the  Partnership  to become  responsible  for  fixed  costs
       associated  with these  contracts,  which the  Partnership  attempted  to
       minimize  through  sales of natural gas to third  parties  utilizing  the
       Partnership's contractual arrangements.

       In 1994, the gas supply  agreement with Norcen was amended to suspend the
       Partnership's  obligation  to purchase  gas until  January 1, 2001 and to
       assign the Partnership's  contracted pipeline space on TCPL to Norcen. In
       connection  with the  amended  agreement,  the  Partnership  paid  Norcen
       $24,500,000.  The  unamortized  cost is included in deferred fuel cost at
       December 31, 1997.

                                      F-81

       The Partnership  entered into an EPC Contract  Settlement  Agreement with
       Ansaldo  as of May 22,  1995.  It fixed  the net  payment  obligation  to
       Ansaldo with respect to all remaining work, claims, amounts due under the
       Commercial Operations Agreement and any other amounts associated with the
       EPC  Contract.  As of  December  31,  1997  and  1996,  $0  and  $45,750,
       respectively, is due to Ansaldo under this settlement.


 (7)   Related-party Transactions

       Additional  development  fee  amounts of  $5,000,000  were  earned by the
       developers on the permanent  financing  closing date based on the unspent
       amount of the  construction  loan commitment after payment of all project
       costs. Of this amount  $2,500,000 was payable to these related parties at
       December 31, 1997.

       In addition to their  respective  shares of  partnership  cash flow,  the
       general  partners  and/or their  affiliates will receive a management fee
       per annum, as defined,  and an operation and  maintenance  management fee
       per annum, as defined (both adjusted for inflation).  The management fees
       for  1997,   1996  and  1995  were   $509,810,   $292,693  and  $337,992,
       respectively,  of which a portion  thereof  is  unpaid  and  included  in
       amounts due to related parties at December 31, 1997, 1996 and 1995.


 (8)   Other Income

       The  Partnership  entered into a  Commercial  Operations  Agreement  (the
       Agreement)  as of March 8,  1994 with  Ansaldo.  The  Agreement  required
       Ansaldo to pay the Partnership a penalty for the aggregate  amount of the
       difference between actual electric revenues and fuel costs (gross margin)
       and projected  gross  margin,  as defined in the  Agreement,  and certain
       other  payments  during  the  period  from   commencement  of  commercial
       operations to the date of operational  acceptance  under the construction
       contract.  Included in other income for the year ended  December 31, 1995
       are penalties of $21,159.



<PAGE>



 (9)   Derivative Financial Instruments Held - Other Than Trading

       On December 31, 1992, the Partnership  entered into an interest rate swap
       agreement  effective  from  November  1, 1993  through  October  31, 2008
       whereby  floating  rate debt (senior debt) based on LIBOR plus a range of
       2.25% to 2.375% over the scheduled life of the debt has been  effectively
       converted  to fixed rate debt of 7.745%  plus a range of 2.25% to 2.375%.
       In 1997,  1996 and 1995,  this contract  resulted in interest  charges of
       $2,154,558,  $2,438,102 and $1,970,529,  respectively,  for the excess of
       the fixed rate over the variable rate. The notional  principal  amount at
       December   31,   1997  and  1996  is   $101,738,000   and   $107,328,000,
       respectively.   The  fair  value  of  the  Partnership's  future  payment
       obligation  over the  remaining  life of the agreement is estimated to be
       approximately  $11,100,000,  based on discounted cash flows using current
       interest rates.

       On December 1, 1992, the  Partnership  also entered into an interest rate
       cap agreement  effective  from October 29, 1993 through  October 31, 2008
       whereby  floating  rate debt  (subordinated  loans) based on LIBOR plus a
       range of 7.75% to 7.875%  was  limited  to a rate of no higher  than 8.7%
       plus a range of 7.75% to 7.875%. In 1997 and 1996, $370,091 and $389,191,
       respectively,  of costs  resulted from this  contract.  No costs resulted
       from this contract in 1995.  The cost of this  agreement will be realized
       as a  .35%  premium  on  the  previously  described  interest  rate  swap
       agreement  from November 1, 1995 through  October 31, 2008.  The notional
       principal  amount is  $20,000,000 at December 31, 1997 and 1996. The fair
       value of the Partnership's  future payment  obligation over the remaining
       life of the agreement is estimated to be approximately $1,700,000,  based
       on discounted cash flows using current interest rates.


(10)   Overhaul expense

       The facility underwent a major overhaul during 1996. Significant expenses
       were incurred  related to the  disassembly of the turbine,  destacking of
       the  rotor  and  the  inspection,  refurbishment  and  repair  of all the
       facility's  components.  During 1997, the Partnership  recovered $500,000
       from the construction contractor for the costs incurred during 1996.
       This amount was recorded as a reduction to overhaul expense in 1997.

                                      F-82


<PAGE>



KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F. Kennedy Parkway
Short Hills, New Jersey  07078

                          Independent Auditors' Report


The Partners
Kamine/Besicorp Beaver Falls L.P.:


We have audited the accompanying balance sheets of Kamine/Besicorp  Beaver Falls
L.P. as of December 31, 1997 and 1996, and the related statements of operations,
partners'  equity  (deficiency),  and cash  flows  for each of the  years in the
three-year  period ended December 31, 1997.  These financial  statements are the
responsibility  of the general  partners.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of Kamine/Besicorp  Beaver Falls
L.P. as of December 31, 1997 and 1996, and the results of its operations and its
cash flows for each of the years in the  three-year  period  ended  December 31,
1997 in conformity with generally accepted accounting principles.


                                                 /s/ KPMG Peat Marwick LLP


   
February 24, 1998

                                      F-83

<PAGE>



                        KAMINE/BESICORP BEAVER FALLS L.P.

                                 Balance Sheets

                           December 31, 1997 and 1996

<TABLE>
<CAPTION>
<S>
                                                                                           <C>                <C>             
                                  Assets                                                   1997               1996
                                                                                           ----               ----

Cash                                                                                 $   2,385,298           7,995,240
Accounts receivable                                                                      3,025,742           3,144,776
Other receivables                                                                                -             146,379
Prepaid expenses and other assets                                                          778,596             954,636
                                                                                    ---------------     ---------------

                  Total current assets                                                   6,189,636          12,241,031
                                                                                    ---------------     ---------------

Plant and equipment - cogeneration facility
    (notes 3, 4  and 5)                                                                 130,618,862         129,298,800
       Less accumulated depreciation                                                      9,901,407           6,058,454
                                                                                    ---------------     ---------------

                  Plant and equipment, net                                              120,717,455         123,240,346
                                                                                    ---------------     ---------------

Other assets:
    Deferred financing costs, less accumulated amortiza-
       tion of $3,912,605 and $2,416,876 in 1997 and
       1996, respectively (note 4)                                                       14,381,248          15,876,977
    Deferred fuel costs, less accumulated amortization
       of $9,804,763 and $6,107,719 in 1997 and 1996,
       respectively (note 6)                                                             13,354,470          17,051,514
    Deferred rent (note 5)                                                               10,567,882           8,823,437
    Cash held in escrow (note 1)                                                         13,077,914           6,675,000
                                                                                    ---------------     ---------------

                  Total assets                                                   $      178,288,605         183,908,305
                                                                                    ===============     ===============

              Liabilities and Partners' Equity

Current liabilities:
    Loans payable - current (note 4)                                                     16,383,419          28,515,869
    Subordinated loans (note 4)                                                             600,000             300,000
    Accounts payable                                                                        683,666           2,231,302
    Accrued expenses and other current liabilities                                        6,457,040           8,454,423
    Retainage payable - construction (note 3)                                                50,000           6,853,452
                                                                                    ---------------     ---------------
                  Total current liabilities                                              24,174,125          46,355,046

Loans payable excluding current installments (note 4)                                   126,975,000         115,925,000
Subordinated loans (note 4)                                                              18,885,000          19,700,000
                                                                                    ---------------     ---------------

                  Total liabilities                                                     170,034,125         181,980,046
                                                                                    ---------------     ---------------

Partners' equity (note 2):
    General partners                                                                      5,464,399          1,276,441
    Limited partner                                                                       2,790,081            651,818
                                                                                    ---------------      -------------
                  Total partners' equity                                                  8,254,480          1,928,259

Commitments (notes 4, 5, 6 and 8)                                                  ----------------      -------------

                  Total liabilities and partners' equity                         $      178,288,605         183,908,305
                                                                                    ===============     ===============

</TABLE>

See accompanying notes to financial statements.

                                      F-84

<PAGE>



                        KAMINE/BESICORP BEAVER FALLS L.P.

                            Statements of Operations

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
<S>

                                                                <C>               <C>                <C>
                                                                      
                                                                1997              1996               1995
                                                                ----              ----               ----

Revenues (note 6)                                         $  36,564,761         37,917,820        16,450,684
                                                             ----------         ----------        ----------

Operating expenses:
    Fuel (note 1)                                             1,773,717          5,842,570           708,926
    Operations and maintenance (note 6)                       1,109,315          1,205,748           499,440
    Depreciation                                              3,842,953          3,642,583         2,415,871
    Management fee (note 7)                                     483,698            293,293           133,885
    Rent (note 5)                                               255,556            255,556           165,452
    Amortization of deferred fuel costs                       3,697,044          3,688,199         2,419,520
    Amortization of financing costs                           1,495,729          1,452,327           964,549
    Property tax                                                332,366            283,445           164,746
    Other                                                     1,447,897            919,681           672,054
                                                             ----------         ----------         ---------

                  Total operating expenses                   14,438,275         17,583,402         8,144,443
                                                             ----------         ----------         ---------

                  Income from operations                     22,126,486         20,334,418         8,306,241
                                                             ----------         ----------         ---------

Other income (expense):
    Interest expense (note 8)                               (16,189,862)       (15,905,220)      (10,233,286)
    Interest income                                           1,087,926            669,438           176,540
    Other expenses                                             (233,759)          (370,984)         (596,064)
                                                             ----------         -----------       -----------

                  Total other expense                       (15,335,695)       (15,606,766)      (10,652,810)
                                                             ----------         -----------       -----------

                  Net income (loss)                       $   6,790,791          4,727,652        (2,346,569)
                                                             ==========         ==========        ==========

</TABLE>

See accompanying notes to financial statements.

                                      F-85

<PAGE>



                        KAMINE/BESICORP BEAVER FALLS L.P.

                   Statements of Partners' Equity (Deficiency)

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>

                                                                    <C>               <C>                <C>     
                                                                    General           Limited
                                                                    partners          partner            Total

Partners' deficiency at December 31, 1994                     $     (117,755)         (60,023)        (177,778)
Net loss (note 2)                                                 (1,553,429)        (793,140)      (2,346,569)
Partners' distributions (note 2)                                     (56,193)         (28,690)         (84,883)
                                                                 -------------     -------------   -------------
Partners' deficiency at December 31, 1995                         (1,727,377)        (881,853)      (2,609,230)

Net income (note 2)                                                3,129,706        1,597,946        4,727,652
Partners' distributions (note 2)                                    (125,888)         (64,275)        (190,163)
                                                                 -------------     -------------   -------------
Partners' equity at December 31, 1996                              1,276,441          651,818        1,928,259

Net income (note 2)                                                4,495,504        2,295,287        6,790,791
Partners' distributions (note 2)                                    (307,546)        (157,024)        (464,570)
                                                                 -------------     -------------   -------------

Partners' equity at December 31, 1997                         $    5,464,399        2,790,081        8,254,480
                                                                 =============     =============   =============

</TABLE>

See accompanying notes to financial statements.

                                      F-86

<PAGE>



                        KAMINE/BESICORP BEAVER FALLS L.P.

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995


<TABLE>
<CAPTION>
<S>
                                                                                  <C>              <C>                <C>   
                                                                                  1997             1996               1995
                                                                                  ----             ----               ----

Cash flows from operating activities:
    Net income (loss)                                                    $       6,790,791      4,727,652         (2,346,569)
    Adjustments to reconcile net income (loss) to net
       cash provided by (used in) operating activities:
          Depreciation                                                           3,842,953      3,642,583          2,415,871
          Amortization of deferred fuel costs                                    3,697,044      3,688,199          2,419,520
          Amortization of financing costs                                        1,495,729      1,452,327            964,549
          Changes in operating assets and liabilities:
              Decrease (increase) in accounts receivable                           119,034     (1,064,979)        (2,079,797)
              Decrease (increase)  in other receivables                            146,379        (46,284)          (100,095)
              Decrease (increase) in prepaid expenses
                 and other assets                                                  176,040        (12,216)           780,588
              Increase in deferred rent                                         (1,744,445)    (1,744,445)        (2,578,992)
              Increase in cash held in escrow                                   (6,402,914)    (2,088,725)        (4,586,275)
              (Decrease) increase in accounts payable                           (1,547,636)    (1,371,739)         3,603,041
              (Decrease) increase in due to related parties                              -       (111,715)           111,715
                                                                                -----------    -----------         ---------

                 Net cash provided by (used in)
                    operating activities                                         6,572,975      7,070,658         (1,396,444)
                                                                                ----------     ----------          ---------

Cash flows from investing activities - construction
    and purchase of property and equipment,
    net of amounts payable                                                     (10,120,897)    (1,090,513)       (20,737,095)
                                                                                -----------     ----------        ----------

Cash flows from financing activities:
    Proceeds from loan payable                                                  18,635,823      3,503,369         42,400,000
    Payments on loans payable                                                  (20,233,273)    (5,362,500)                 -  
    Proceeds from subordinated loans                                                     -              -          4,600,000
    Payments on loans payable - bank                                                     -              -        (19,500,000)
    Partners' distributions                                                       (464,570)      (190,163)           (84,883)
    Decrease in deferred financing costs                                                 -              -         (1,484,325)
                                                                                -----------      --------          ---------

                 Net cash (used in) provided by
                    financing activities                                        (2,062,020)    (2,049,294)        25,930,792
                                                                                -----------     ---------         ----------

                 Net (decrease) increase in cash                                (5,609,942)     3,930,851          3,797,253

Cash at beginning of year                                                        7,995,240      4,064,389            267,136
                                                                                -----------     ---------         ----------

Cash at end of year                                                      $       2,385,298      7,995,240          4,064,389
                                                                                ===========     =========          =========

Supplemental disclosure of cash flow information - 
     cash paid during the year for interest, net of 
     amounts capitalized of $3,881,090 in 1995
    (note 3)                                                             $      16,189,862     15,974,203         10,164,303
                                                                                ===========    ==========         ==========


See accompanying notes to financial statements.

</TABLE>

                                      F-87
            
<PAGE>
                        

                        KAMINE/BESICORP BEAVER FALLS L.P.

                          Notes to Financial Statements

                           December 31, 1997 and 1996



 (1)   Organization and Summary of Significant Accounting Policies

       Organization

       Kamine/Besicorp Beaver Falls L.P. (the Partnership) is a Delaware limited
       partnership  formed on August 4, 1989. The  Partnership was organized for
       the  purpose  of   constructing,   owning  and  operating  a  79-megawatt
       cogeneration  facility (the  Facility) on the premises of FiberMark  Inc.
       (FiberMark),  formerly Specialty  Paperboard,  Inc., in Beaver Falls, New
       York. The Facility operates as a PURPA qualifying  cogeneration  facility
       using natural gas as the primary source of fuel.

       The general partners of the Partnership are Kamine Beaver Falls Cogen Co.
       , Inc. (a New York corporation) and Beta Beaver Falls, Inc. (a New York 
       corporation), which retain a 16% and 50.2% interest in the Partnership, 
       respectively.  The limited partner is Kamine Development Corp. (KDC) with
       a 33.8% interest in the Partnership.

       The Partnership  commenced commercial operations as of May 7, 1995. Sales
       to Niagara Mohawk Power Corporation (NIMO)  approximated 97%, 96% and 99%
       of total revenues in 1997, 1996 and 1995, respectively.

       Summary of Significant Accounting Policies

           Plant and Equipment

           Plant  and   equipment   are   stated  at  cost,   less   accumulated
           depreciation.  Maintenance and repairs which do not enhance the value
           or increase the basic productive capacity of the asset are charged to
           operations  as  incurred.  Depreciation  of assets is  computed  on a
           straight-line  basis over their useful lives,  commencing on the date
           the Facility was placed into service.

           Effective  November 3, 1994, the  Partnership  extended the estimated
           useful  life of the  Facility  to 35 years as a result of the amended
           and restated Power Purchase Agreement (PPA) (see note 6).

           All costs of the  Partnership  during the  construction  period  were
           capitalized  to the  project  unless  they  specifically  related  to
           organization  and start-up costs,  the costs of obtaining  financing,
           the  costs  of  obtaining  fuel  commitments,  or  general  operating
           expenses.  Costs  included  were direct  materials  and labor  costs,
           purchase of equipment,  and those  indirect  costs  related  thereto.
           Interest costs pursuant to construction  financing were  capitalized.
           Construction costs incurred but not yet paid are classified as either
           accounts payable,  accrued expenses or construction retainage payable
           dependent upon their payment terms.

           Deferred Financing Costs

           All costs associated with the permanent financing of the Facility are
           deferred and amortized over the life of the permanent financing.

<PAGE>


 (1), Continued

           Deferred Fuel Costs

           Costs  associated  with  obtaining  the  commitment  of  natural  gas
           supplies for the Facility are deferred and amortized over the life of
           the gas supply contract.

           The  cost  associated  with  modifying  the fuel  arrangements  until
           January 1, 2001 to accommodate  the revised PPA terms (see note 6) is
           deferred  and  amortized  during the  period  from March 1, 1995 (the
           scheduled   commencement   of  deliveries   under  the  gas  purchase
           agreement) through December 31, 2000.

           Revenue Recognition

           Revenues are recognized as earned.

           Income Taxes

           Income taxes will not be provided for since the  Partnership is not a
           taxable  entity.  The partners report their  respective  share of the
           Partnership's  taxable income or loss on their respective  income tax
           returns.

                                      F-88

            Fuel Sales

           Sales of fuel and  transportation  associated with excess natural gas
           pipeline  capacity  purchased by the Partnership to support peak fuel
           requirements have been treated as a reduction to fuel expense.  Total
           sales  related to the  disposition  of such excess  capacity in 1997,
           1996  and  1995   amounted  to  $196,009,   $573,558  and   $140,383,
           respectively.

           Financial Instruments

           The carrying  values of the  Partnership's  financial  instruments at
           December  31,  1997  approximate  their  estimated  fair  value.  The
           carrying amounts of accounts  receivable,  accounts payable,  accrued
           expenses and other current liabilities  approximate fair value due to
           the short-term  maturity of such instruments.  The carrying amount of
           loans payable  approximates  fair value since  interest rates on such
           loans  fluctuate  with  changes  in the  base  rate  of  the  lending
           institution.

           The Partnership has entered into interest rate swap and interest rate
           cap agreements to manage its interest rate risk.  These  transactions
           are entered into with  notional  amounts  scheduled to be  consistent
           with  expected   outstanding  debt  balances   associated  with  loan
           agreements. The net interest differential, including premiums paid or
           received,  if any, on interest  rate swaps and interest rate caps, is
           recognized  on an accrual basis and is recorded as a part of interest
           expense.

<PAGE>


 (1), Continued

           The  counterparty  to the interest  rate swap and  interest  rate cap
           agreements  is  a  major  financial  institution.  Credit  loss  from
           counterparty nonperformance is not anticipated.

           Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed 
           Of

           The  Partnership  adopted the  provisions  of  Statement of Financial
           Accounting  Standards (SFAS) No. 121,  "Accounting for the Impairment
           of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," as
           of January 1, 1996. This statement  requires that  long-lived  assets
           and certain  identifiable  intangibles  be reviewed  for  impairments
           whenever  events  or  changes  in  circumstances  indicate  that  the
           carrying amount of an asset may not be recoverable. Recoverability of
           assets  to be  held  and  used is  measured  by a  comparison  of the
           carrying  amount of the assets to the future net cash flows  expected
           to be generated by the assets.  If such assets are  considered  to be
           impaired,  the  impairment to be recognized is measured by the amount
           by which the carrying  amount of the assets exceeds the fair value of
           the assets. Assets to be disposed of are reported at the lower of the
           carrying amount or fair value less the cost to sell. Adoption of this
           Statement  did not  have an  impact  on the  Partnership's  financial
           position or results of operations.

           Use of Estimates

           In  conformity  with  generally   accepted   accounting   principles,
           management  of the  Partnership  has made a number of  estimates  and
           assumptions  relating to the reporting of assets and  liabilities and
           revenues and expenses and the  disclosure  of  contingent  assets and
           liabilities  in  preparing  the  accompanying  financial  statements.
           Actual results could differ from those estimates.

           Liabilities for loss contingencies arising from claims,  assessments,
           litigation,  fines and  penalties and other sources are recorded when
           it is probable  that a liability has been incurred and the amount can
           be reasonably estimated.

           Risks and Uncertainties

           The Partnership is principally  engaged in a single line of business,
           the production and sale of electric power to one customer, NIMO.

                                      F-89
    
           The regulated investor-owned utility industry is currently subject to
           considerable  market  pressures  and changes in the federal and state
           regulatory  environment  in which it operates.  These  pressures  are
           resulting  in industry  consolidation  and  pressure to  disaggregate
           electric  generation,  transmission  and  distribution  assets and to
           adjust  cost  structures  to meet market  conditions.  The utility to
           which the Partnership sells its power, NIMO, made a filing on October
           10, 1995 to the Public  Service  Commission  of the State of New York
           (the  Commission)  setting forth  numerous  restructuring  proposals,
           including a  significant  reduction in the price for power  purchased
           from


<PAGE>


 (1), Continued

           independent power producers  currently under contract with NIMO. NIMO
           stated in such filing that its financial viability is threatened.  In
           early 1996, NIMO suspended  payment of dividends on its common stock.
           On August 1, 1996,  NIMO  proposed  to buy out 44  independent  power
           contracts in exchange for a combination  of cash and  securities.  An
           agreement in principle  was  announced on March 10, 1997 whereby NIMO
           would  restructure or terminate the power contracts for  combinations
           of cash and/or debt securities,  common stock and new agreements.  On
           July 10, 1997, NIMO announced that a master  restructuring  agreement
           was signed with respect to 29 independent power contracts,  including
           the  one  held  by the  Partnership.  On  September  25,  1997,  NIMO
           announced  that it had reached an agreement with the staff of the New
           York  Department of Public Service on a rate and  restructuring  plan
           (including   recommended   approval   of  the  master   restructuring
           agreement).  After a series of hearings and  testimony by  interested
           parties,  on December 29, 1997 the assigned  Administrative Law Judge
           recommended  approval  on the rate and  restructuring  plan with some
           modifications.  On February 24,  1998,  the  Commission  approved the
           master restructuring  agreement, Any restructuring remains subject to
           the approval of third parties for both the  Partnership  and NIMO and
           there is no assurance that a restructuring  will be completed or that
           changes  will  not  occur.   The  outcome  of  the  industry  trends,
           regulatory  changes,  the  NIMO  negotiations  and  NIMO's  financial
           viability cannot presently be determined.

           Cash Held in Escrow

           An  escrow  arrangement  has  been  established  for  receipt  of all
           revenues  and  payment of all  obligations  of the  Partnership.  The
           security  agent is  Deutsche  Bank A.G.,  New York  branch  (Deutsche
           Bank).  Amounts in the collection  account,  which represent  general
           funds,  are classified as cash on the balance sheets.  Funds in other
           accounts,  which are set aside for specific purposes,  are classified
           as cash held in escrow,  which at December  31,  1997  consists of an
           escrow  reserve for debt  payments,  major  maintenance  payments and
           capital expenditures.

           Reclassification

           Certain  items in the 1996 and 1995  financial  statements  have been
           reclassified to conform with the 1997 presentation.


 (2)   Allocation of Income, Losses and Cash Distributions

       A separate  capital  account shall be established and maintained for each
       partner.  Each  account  shall be (a)  increased  by the  amount  of such
       partner's capital contributions, any profits and items of income and gain
       allocated to such partner,  any increase in such  partner's  share of the
       liabilities of the Partnership and the amount of partnership  liabilities
       assumed by the partner,  and (b)  decreased by the amount of cash and the
       fair market value


<PAGE>



 (2), Continued

       of any  partnership  assets  distributed  to such partner,  the amount of
       losses allocated to such partner, any decrease in such partner's share of
       liabilities of the Partnership and the amount of any partner  liabilities
       assumed by the Partnership (subject to certain provisions).

       Profits and losses for any calendar year or portion of such year shall be
       allocated among the partners in proportion to their percentage  ownership
       interests.  Net cash flow for each quarter  shall be  distributed  to the
       partners in accordance with their percentage ownership interests.

       In addition,  amounts  required  for payment of New York State  franchise
       taxes by the partners, based upon a rate of each partner's pro rata share
       of  partnership  revenues  pursuant to Article 9,  Section 186 of the New
       York State Tax Code,  are  distributed  to the partners when tax payments
       are due.  All  partners'  distributions  in 1997,  1996 and 1995 were for
       payment of such taxes.

                                      F-90

 (3)   Plant and Equipment

       The Facility was constructed under the terms of a turnkey fixed-price 
       Engineering, Procurement and Construction Contract by Ansaldo North 
       America, Inc. (Ansaldo).

       Plant and equipment at December 31, 1997 and 1996 includes $10,186,445 of
       capitalized interest.


 (4)   Financing

       As of May 7, 1993,  the  Partnership  entered into a financing  agreement
       with Deutsche Bank, as  administrative  agent, and seven other banks (the
       Banks) whereby the Banks agreed to provide construction  financing not to
       exceed $140,000,000. The construction financing bore interest at the base
       rate, as defined, plus 1.0%, or at the LIBOR rate, as defined, plus 1.9%,
       as determined at the option of the Partnership,  with a maturity date not
       later than  November 29,  1995.  Subject to  conditions  set forth in the
       financing  agreement,  the  Banks,  at the  request  of the  Partnership,
       converted  the  construction  financing  into a term  loan not to  exceed
       $140,000,000.  The term loan bears interest at the base rate, as defined,
       plus a range of 1.25% to 1.50%, or at the LIBOR rate, as defined,  plus a
       range of 2.25% to 2.50%, as determined at the option of the  Partnership,
       with a maturity  date of no later than  September  30,  2007  (8.1875% at
       December 31, 1997).  Principal  payments are due quarterly over a 12-year
       period. The Banks have been granted a first priority security interest in
       the Facility and other collateral.

       As of October 20, 1994, the financing  agreement was amended and restated
       to  increase  the  construction  financing  and term loan  commitment  by
       $10,000,000 in conjunction  with conversion to the revised PPA terms (see
       note 6). Loan terms are the same as for the original financing.


<PAGE>



 (4), Continued

       In  addition  to the  above-mentioned  financing  arrangement,  the Banks
       agreed to provide a working capital loan, not to exceed $3,000,000, until
       the term loan maturity  date.  The  Partnership  is required to repay the
       aggregate unpaid principal amount at least once each fiscal quarter.  The
       working capital loan bears interest at the base rate, as defined,  plus a
       range  of 1.25% to  1.50%.  There  are no  outstanding  borrowings  as of
       December 31, 1997 and 1996.  The Banks also agreed to provide  letters of
       credit not to exceed $5,400,000.  At December 31, 1997, letters of credit
       totaling $200,000 were outstanding.

       On  November  3, 1994,  Key Bank of New York  loaned  $19,500,000  to the
       Partnership,  which was secured by a letter of credit  issued by Deutsche
       Bank for use in making the  payment to Norcen  Energy  Resources  Limited
       (Norcen), formerly North Canadian Marketing (see note 6), pursuant to the
       Second Amendment to the Gas Purchase Agreement.  Interest on the loan was
       at the LIBOR rate plus .55%.  The loan was repaid on  December  29,  1995
       with the proceeds  received from a $19,500,000 LC Loan Facility (LC Loan)
       from Deutsche Bank  ($6,633,419 was outstanding at December 31, 1997, the
       increase to the original  principal balance represents accrued but unpaid
       interest).  Interest on the LC Loan is equal to LIBOR plus 3.0% (8.75% at
       December 31, 1997).  Commencing on December 31, 1996 and each  successive
       year thereafter, the interest rate will increase by .25% per annum. Until
       the LC Loan is repaid in full, all of the monies  otherwise  available to
       equity and cash flow  holders  will be utilized  for  repayment of the LC
       Loan. In addition, when the Partnership's LC Loan is paid in full and the
       LC Loan of the  Partnership's  affiliate,  Kamine/Besicorp  Syracuse L.P.
       (KBS),  remains  unpaid,  all  monies  that  would  be  available  to the
       Partnership's equity and cash flow holders will be loaned to KBS to repay
       its obligation.

       As of May 7, 1993, the Partnership  entered into  subordinated  financing
       agreements with SV Beaver Falls, Inc. (SVBF) and Ansaldo whereby SVBF and
       Ansaldo  agreed  to  provide  financing  ($10,000,000  each) to be funded
       during  the  construction  of the  Facility.  Each  of  the  subordinated
       financing  agreements  provides for interest to be paid  quarterly at the
       LIBOR rate,  as defined,  plus a spread of 5.4%,  or at the base rate, as
       defined,  plus a spread of 6.5%  during  construction,  and LIBOR  plus a
       range  of  7.75%  to 8.0% or base  rate  plus a range  of  6.75%  to 7.0%
       thereafter  (13.6875% at December 31, 1997).  Principal payments are paid
       quarterly and continue  until  maturity at September  30, 2009.  SVBF and
       Ansaldo will each receive a 5.5% and 6.0% share, respectively, of the net
       cash  flow  generated,   as  defined,   by  the  Facility  as  additional
       compensation for providing the subordinated financing.

                                      F-91

       The  Partnership  entered into four interest rate  protection  agreements
       with  Deutsche  Bank Capital  Corporation.  The first  provided  that the
       Partnership  would be reimbursed for interest paid if LIBOR exceeded 7.0%
       based on an agreed-upon  estimated  construction  loan drawdown  schedule
       which covered the expected  construction  period. This instrument expired
       on June 30, 1995. The second  agreement fixes the term loan interest rate
       from July 1, 1995  through  the  entire  scheduled  term of the loan at a
       range of 8.95% to 10.77%.  The third and fourth  agreements  provide that
       the Partnership will be reimbursed for interest paid on subordinated debt
       to the  extent  LIBOR  exceeds  8.0%  during  the  scheduled  term of the
       subordinated debt.


<PAGE>



 (4), Continued

       The total scheduled  amounts of loans payable due during each of the next
five years are as follows:


                     1998                            $     16,983,419
                     1999                                  11,862,500
                     2000                                  12,012,500
                     2001                                  12,887,500
                     2002                                  14,406,250
                                                           ==========


       As of May 7, 1993, the Partnership  conveyed ownership of the Facility to
       the Lewis County Industrial  Development Agency (the IDA). The tax-exempt
       status  of the IDA  has  caused  payment  of a fee to the  IDA  upon  its
       issuance  of a  mortgage  bond in lieu of  mortgage  recording  taxes and
       exempts the Facility from all sales taxes during the  construction of the
       project and from  property  taxes during IDA  ownership of the  Facility.
       Payments in lieu of real property  taxes (PILOT) will be made to the IDA,
       as defined in the PILOT Agreement.  The IDA has appointed the Partnership
       as  its  agent  and  will  convey  the  Facility  to the  Partnership  in
       accordance  with  an  installment  sale  agreement,   with  the  expected
       conveyance to be 20 years after the start of commercial operation.


 (5)   Lease of Land

       The  Partnership  leases  land  for  the  Facility  from  FiberMark.  The
       Partnership pays rent of $1 per year through May 2041, plus cash payments
       totaling  $11,500,000 on various  milestone  dates, all of which has been
       paid at December 31, 1997. These payments are deferred and amortized on a
       straight-line basis over the term of the lease.


 (6)   Commitments

       An affiliate of the Partnership  entered into a PPA with NIMO dated as of
       September 19, 1989 with amendments  dated April 9, 1991 and September 26,
       1991,  all  approved  by the  Commission.  NIMO  agreed to  purchase  all
       electricity  generated  by the  Facility  for a term of 25 years from the
       date of commercial operation.

       An amendment to the PPA was entered into as of January 4, 1994 and became
       effective on May 7, 1995 (Commencement Date). The amendment requires NIMO
       to purchase  electricity  generated by the Facility for 35 years from the
       Commencement  Date. In addition,  during the period from the Commencement
       Date through  January 1, 2001,  the Facility is expected to be on standby
       availability  and will not  generate  electricity  except  in the case of
       certain  requirements  or if NIMO  elects to restart  the  Facility at an
       earlier date. The Partnership is to receive annual capacity payments from
       NIMO, which  management  expects to be more than sufficient to cover debt
       service and fixed costs during the standby availability period.


<PAGE>



 (6), Continued

       The Partnership  has entered into an Energy Service  Agreement (ESA) with
       FiberMark for two of FiberMark's  mills. The term of the ESA, as amended,
       is 40 years from  Commercial  Operation,  as defined by the PPA. On March
       22, 1996,  FiberMark sold one of its two paper mills in Beaver Falls, New
       York to Armstrong Gasket Products,  Inc. (Armstrong).  In connection with
       this sale,  all of FiberMark's  rights,  title and interest in and to the
       ESA were transferred to Armstrong.

                                      F-92
    
       The Partnership  entered into a Natural Gas Peak Shaving Supply Agreement
       with The  Consumers'  Gas Company Ltd.  (Consumers) as of August 1, 1991.
       Under this  agreement,  Consumers can take the  Partnership's  contracted
       natural gas, subject to defined limitations, for up to 30 days each year.
       As  compensation,  the Partnership  receives $2 per million cubic feet of
       gas taken  pursuant to the  agreement  plus the excess cost of  alternate
       fuel.  Revenues  realized  pursuant to this  agreement  were $320,000 and
       $483,000  in  1997  and  1996,  respectively.   There  were  no  revenues
       recognized pursuant to this agreement in 1995.

       The Partnership entered into an Operation and Maintenance Agreement (O&M)
       with Stewart and Stevenson Operations,  Inc. (Operator) dated as of April
       25,  1993.  Under the O&M,  the  Operator  will  operate and maintain the
       Facility  for two  successive  six-year  terms  unless six months'  prior
       notice is given by the  Partnership to the Operator.  The O&M was amended
       and  restated  as of  October  9,  1994 to  conform  with  the  plan  for
       operations  associated  with the  amended  and  restated  PPA.  While the
       Facility is on standby  availability,  compensation will include a fee of
       $200,000  per year plus  $423,900  for the  Operator's  labor  fee;  both
       amounts are subject to  escalation  by the  Employment  Cost Index (ECI).
       When the Facility is  operating,  the fee will change to  $1,164,390  per
       year  subject  to  escalation  for ECI  plus  reimbursable  costs.  Major
       facility overhauls,  as defined, will be performed under the direction of
       the Operator,  with costs of the overhaul to be borne by the Partnership.
       The  Partnership is required to establish and fund a reserve  account for
       major  facility  overhaul  costs.  The  agreement  also  provides for the
       Partnership to pay the Operator a  mobilization  fee of $779,291 prior to
       the acceptance date.

       The  Partnership  has entered into various  contracts  for the supply and
       transportation  of  natural  gas to the  project.  Natural  gas  will  be
       supplied by Norcen. Transportation of natural gas by pipelines will be by
       TransCanada   Pipeline   Limited   (TCPL)   from   a   point   near   the
       Alberta/Saskatchewan,  Canada border to Waddington, New York; by Iroquois
       Gas  Transmission  System,  L.P. to a gate station  near New Bremen,  New
       York; and by St. Lawrence Gas Company, Inc. to the Facility.

       In 1994, the gas supply  agreement with NORCEN was amended to suspend the
       Partnership's  obligation  to purchase  gas until  January 1, 2001 and to
       assign the Partnership's  contracted pipeline space on TCPL to NORCEN. In
       connection  with the  amended  agreement,  the  Partnership  paid  NORCEN
       $19,500,000.  The cost is included in deferred fuel costs at December 31,
       1997 and 1996.


<PAGE>



 (7)   Related-party Transactions

       Additional  development  fee  amounts of  $2,000,000  were  earned by the
       developers on the permanent  financing  closing date based on the unspent
       amount of the  construction  loan commitment after payment of all project
       costs.  In  addition,  the  general  partners  are  paid  a  construction
       monitoring fee during the construction of the Facility.  Through December
       31, 1997,  payments to the general  partners for monitoring fees amounted
       to $5,407,802, which was capitalized as part of the Facility.

       In addition to their  respective  shares of  partnership  cash flow,  the
       general  partners  and/or their  affiliates will receive a management fee
       per annum, as defined,  and an operation and  maintenance  management fee
       per annum, as defined (both adjusted for inflation).  The management fees
       for  1997,   1996  and  1995  were   $483,698,   $293,293  and  $133,885,
       respectively, of which a portion thereof for 1995 was unpaid and included
       in amounts due to related parties.


 (8)   Derivative Financial Instruments Held - Other Than Trading

       On May 28,  1993,  the  Partnership  entered  into an interest  rate swap
       agreement  effective  from July 1, 1995  through  June 30,  2007  whereby
       floating  rate debt (senior debt) based on LIBOR plus a range of 2.25% to
       2.50% over the scheduled life of the debt has been effectively  converted
       to fixed rate debt with a range of 6.7% to 8.27% plus a range of 2.25% to
       2.50%.  For the years  ended  December  31, 1997 and 1996,  $947,036  and
       $1,205,025  of costs,  respectively,  resulted  from this  contract.  The
       notional  principal  amount of this  agreement  at December  31, 1997 was
       $120,498,000.   The  fair  value  of  the  Partnership's  future  payment
       obligation  over the  remaining  life of the agreement is estimated to be
       approximately  $10,400,000  based on discounted  cash flows using current
       interest rates.

                                      F-93

       On May 28, 1993,  the  Partnership  entered  into two  interest  rate cap
       agreements,  both  effective  from May 28, 1993  through  June 30,  2008,
       whereby  floating  rate debt  (subordinated  debt)  based on LIBOR plus a
       range of 7.75% to 8.00% was  limited to a rate of no higher  than a range
       of 8.00% to 11.00%,  plus a range of 7.75% to 8.00%.  For the years ended
       December 31, 1997 and 1996, $251,899 and $264,064, respectively, of costs
       resulted from this contract.  The cost of this agreement will be realized
       as a  .20%  premium  on  the  previously  described  interest  rate  swap
       agreement.  The notional  principal  amount of each agreement at December
       31,  1997 was  $20,000,000.  The fair value of the  Partnership's  future
       payment obligations over the remaining life of the agreement is estimated
       to be  approximately  $1,100,000  based on  discounted  cash flows  using
       current interest rates.

                                      F-94

<PAGE>



                                                                      ANNEX A-1


                          AGREEMENT AND PLAN OF MERGER

                            DATED NOVEMBER 23, 1998

                                  BY AND AMONG

                              BESICORP GROUP INC.

                             BGI ACQUISITION CORP.

                                      AND

                              BGI ACQUISITION LLC



<PAGE>
<TABLE>
<CAPTION>
<S>

                                                                                                               Page

                                TABLE OF CONTENTS
                                                                                                               Page
                                                                                                              <C>

ARTICLE I

         THE MERGER...............................................................................................A-5
         1.1             The Merger...............................................................................A-5
         1.2             Consummation of the Merger...............................................................A-5
         1.3             Effects of the Merger....................................................................A-5
         1.4             Certificate of Incorporation; Bylaws.....................................................A-5
         1.5             Directors and Officers...................................................................A-6
         1.6             Time and Place of Closing................................................................A-6
         1.7             Further Assurances.......................................................................A-6

ARTICLE II

         CONVERSION AND EXCHANGE OF SHARES........................................................................A-6
         2.1             Conversion of Shares.....................................................................A-6
         2.2             The Additional Amount....................................................................A-6
         2.3             Exchange Procedures......................................................................A-8
         2.4             Adjustment of Merger Consideration.......................................................A-9
         2.5             Options, Warrants and Restricted Shares..................................................A-9
         2.6             Escrow Agreement.........................................................................A-9

ARTICLE III

         PRECLOSING TRANSACTIONS..................................................................................A-9
         3.1             General..................................................................................A-9
         3.2             The Distribution.........................................................................A-9
         3.3             The Power Facility Sales.................................................................A-10
         3.4             Further Assurances.......................................................................A-10

ARTICLE IV

         REPRESENTATIONS AND WARRANTIES...........................................................................A-11
         4.1             General Statement........................................................................A-11
         4.2             Representations and Warranties of the Company............................................A-11
                         4.2.1      Organization and Authority....................................................A-11
                         4.2.2      Authority Relative to this Agreement and Related Matters......................A-11
                         4.2.3      Required Filings..............................................................A-12
                         4.2.4      No Conflicts..................................................................A-12
                         4.2.5      Capitalization................................................................A-12
                         4.2.6      Subsidiaries..................................................................A-13
                         4.2.7      SEC Documents.................................................................A-13
                         4.2.8      Financial Statements..........................................................A-13
                         4.2.9      Liabilities...................................................................A-13
                         4.2.10     Absence of Changes or Events..................................................A-14

                                                                                A-2

<PAGE>


                                                                                                               Page

                         4.2.11     Status of Distribution........................................................A-14
                         4.2.12     Ownership of Properties.......................................................A-14
                         4.2.13     Tax Matters Definitions.......................................................A-15
                         4.2.14     Returns.......................................................................A-15
                         4.2.15     Tax Liabilities...............................................................A-15
                         4.2.16     Issues with Taxing Authorities................................................A-15
                         4.2.17     Miscellaneous Tax Matters.....................................................A-15
                         4.2.18     Permits.......................................................................A-16
                         4.2.19     Contracts.....................................................................A-16
                         4.2.20     Partnership Contracts.........................................................A-17
                         4.2.21     ERISA Matters.................................................................A-17
                         4.2.22     Labor Relations...............................................................A-17
                         4.2.23     Absence of Litigation.........................................................A-18
                         4.2.24     Injunctions; Judgments........................................................A-18
                         4.2.25     Compliance with Law...........................................................A-18
                         4.2.26     Environmental Matters.........................................................A-18
                         4.2.27     Owned Real Estate.............................................................A-19
                         4.2.28     Leased Premises...............................................................A-19
                         4.2.29     Intellectual Property.........................................................A-19
                         4.2.30     Brokers.......................................................................A-19
                         4.2.31     Fairness Opinion..............................................................A-19
                         4.2.32     Form 10 Registration, Proxy Statement and Information Statement...............A-19
                         4.2.33     Full Disclosure...............................................................A-20
         4.3             Representations and Warranties of Parent and Purchaser...................................A-20
                         4.3.1      Organization and Authority....................................................A-20
                         4.3.2      Authority Relative to this Agreement..........................................A-20
                         4.3.3      Required Filings..............................................................A-20
                         4.3.4      No Conflicts..................................................................A-20
                         4.3.5      Capitalization................................................................A-21
                         4.3.6      Investment Intent.............................................................A-21
                         4.3.7      Financing.....................................................................A-21
                         4.3.8      Proxy Statement...............................................................A-21

ARTICLE V

         CONDUCT OF BUSINESS PENDING THE MERGER...................................................................A-21
         5.1             Obligations of Each of the Parties.......................................................A-21
         5.2             Access...................................................................................A-21
         5.3             The Company's Obligations................................................................A-22
         5.4             Proxy Statement; Other Regulatory Matters................................................A-23
         5.5             Acquisition Proposals....................................................................A-24
         5.6             Board Action.............................................................................A-25
         5.7             Indemnification and Insurance............................................................A-25
         5.8             Surviving Corporation....................................................................A-26
         5.9             Parent's Financing.......................................................................A-26
         5.10            Liabilities..............................................................................A-26

                                                                                A-3        

<PAGE>



         5.11            Other Company Covenants..................................................................A-26
         5.12            Parent Covenant..........................................................................A-26

ARTICLE VI

         CONDITIONS TO CLOSING; CLOSING DELIVERIES; BASE AMOUNT...................................................A-26
         6.1             Conditions to Each Party's Obligations...................................................A-26
         6.2             Conditions to the Company's Obligations..................................................A-26
         6.3             Conditions to Parent's and Purchaser's Obligations.......................................A-27
         6.4             Closing Deliveries.......................................................................A-28

ARTICLE VII

         TERMINATION/EFFECT OF TERMINATION........................................................................A-28 
         7.1             Right to Terminate.......................................................................A-28
         7.2             Certain Effects of Termination...........................................................A-29
         7.3             Remedies.................................................................................A-30
         7.4             Right to Damages; Expense Reimbursement..................................................A-30

ARTICLE VIII

         MISCELLANEOUS............................................................................................A-31
         8.1             Survival of Representations, Warranties and Agreements...................................A-31
         8.2             Amendment................................................................................A-31
         8.3             Publicity................................................................................A-31
         8.4             Notices..................................................................................A-32
         8.5             Expenses; Transfer Taxes.................................................................A-32
         8.6             Entire Agreement.........................................................................A-32
         8.7             Non-Waiver...............................................................................A-33
         8.8             Counterparts.............................................................................A-33
         8.9             Severability.............................................................................A-33
         8.10            Applicable Law...........................................................................A-33
         8.11            Binding Effect; Benefit..................................................................A-33
         8.12            Assignability............................................................................A-33
         8.13            Governmental Reporting...................................................................A-33
         8.14            Defined Terms............................................................................A-33
         8.15            Headings.................................................................................A-35
         8.16            Interpretation...........................................................................A-35

        
</TABLE>

                                       A-4
<PAGE>



         This  AGREEMENT AND PLAN OF MERGER (this  "Agreement")  is entered into
this 23 day of November,  1998,  by and among BGI  Acquisition  LLC, a Wyoming
limited  liability  company  ("Parent"),  BGI  Acquisition  Corp.,  a  New  York
corporation  ("Purchaser"),  and  Besicorp  Group Inc.,  a New York  corporation
formed under the name Bio-Energy Systems Inc. (the "Company").


                                    RECITALS:
                                   

         A. The respective  boards of directors of Purchaser and the Company and
the board of managers of Parent have each  adopted a plan of merger as set forth
in this  Agreement  pursuant  to which  Purchaser  will  merge with and into the
Company on the terms and subject to the  conditions  set forth in this Agreement
(the "Merger") and the New York Business Corporation Law (the "NYBCL").

         B. It is a condition  to the  consummation  of the Merger by  Purchaser
that, prior to the Merger, the Company distribute to its shareholders all of the
outstanding  capital stock of Besicorp  Ltd., a New York  corporation  ("BL") to
which the Company shall have transferred  certain of its assets and liabilities,
and subsidiaries, as described herein.

         C.  Parent,   Purchaser   and  the  Company   desire  to  make  certain
representations,  warranties,  covenants and  agreements in connection  with the
Merger.

         D. It is a condition  to the  willingness  of Parent and  Purchaser  to
enter into this  Agreement,  and to Parent and Purchaser  obligations  hereunder
that BL enter into the  Indemnification  Agreement and the Escrow  Agreement and
that the Escrow Agreement be funded as herein provided.

         E. Capitalized terms used in this Agreement have the meaning identified
 in Section 8.14 of this Agreement.


                               A G R E E M E N T S
                               

         Therefore,  for  good  and  valuable  consideration,  the  receipt  and
sufficiency of which are hereby acknowledged, the parties agree as follows:

                                    ARTICLE I

                                   THE MERGER

         1.1 The Merger. On the terms and subject to the conditions set forth in
this Agreement,  at the Effective Time (as defined herein, and a cross-reference
to defined terms is set forth at Section 8.14 to this Agreement),  in accordance
with this  Agreement  and the  NYBCL,  Purchaser  shall  merge with and into the
Company,  the separate  existence of Purchaser shall cease and the Company shall
continue as the  surviving  corporation.  The  Company,  in its  capacity as the
corporation  surviving  the  Merger,  is  sometimes  referred  to  herein as the
"Surviving Corporation," and Purchaser and the Company are sometimes referred to
collectively herein as the "Constituent Corporations."

         1.2 Consummation of the Merger.  In order to effectuate the Merger,  on
the  Closing  Date  (as  herein  defined),  the  parties  hereto  will  cause  a
certificate  of  merger  (the  "Certificate  of  Merger")  to be filed  with the
Secretary of State of the State of New York and such  counties  within the state
of New York as required  by Section  904 of the NYBCL,  in such form as required
by, and executed in accordance with the NYBCL.

                                       

<PAGE>



The  Merger  shall  be  effective  as of the  time  of filing of the Certificate
of Merger or if later,  the time  specified in the  Certificate  of Merger (the
"Effective Time") in accordance with Section 906 of the NYBCL.

         1.3 Effects of the Merger.  At and after the Effective Time, the Merger
shall have the effects  provided in this  Agreement  and as set forth in Section
906 of the NYBCL.

         1.4 Certificate of  Incorporation;  Bylaws.  At and after the Effective
Time, the Certificate of Incorporation and By-Laws of the Company,  as in effect
immediately  prior to the Effective Time, shall be adopted as the Certificate of
Incorporation  and By-Laws of the Surviving  Corporation,  and shall  thereafter
continue in effect until amended as provided  therein and in accordance with the
NYBCL.

                                      A-5

         1.5  Directors  and  Officers.  At and after the  Effective  Time,  the
directors  and officers of Purchaser  holding  office  immediately  prior to the
Effective Time shall be the directors and officers of the Surviving Corporation,
until their respective  successors shall have been duly elected or appointed and
qualified or until their  earlier  death,  resignation  or removal in accordance
with the Surviving Corporation's Certificate of Incorporation and By-Laws.

         1.6 Time and Place of Closing.  Subject to the provisions of Article VI
and Section  7.1,  the  transactions  contemplated  by this  Agreement  shall be
consummated  (the  "Closing") at 10:00 a.m.,  prevailing  business  time, at the
offices of Robinson Brog Leinwand  Greene  Genovese & Gluck P.C., 1345 Avenue of
the Americas, New York, NY on the day which is three (3) business days after the
first date on which each of the  conditions  to Closing  set forth in Article VI
hereof  shall have been  satisfied  or waived (and  continue to be  satisfied or
waived),  or on such other date, or at such other place, as shall be agreed upon
by the  parties  hereto,  subject  to  Section  7.1.2(a).  The date on which the
Closing shall occur in accordance with the preceding  sentence is referred to in
this Agreement as the "Closing Date."

         1.7 Further  Assurances.  If, at any time after the Effective Time, the
Surviving  Corporation  shall  consider or be advised  that any deeds,  bills of
sale,  assignments  or  assurances  or any other acts or things  are  necessary,
desirable or proper (i) to vest, perfect or confirm, of record or otherwise,  in
the Surviving  Corporation its right,  title and interest in, to or under any of
the rights, privileges,  powers,  franchises,  properties or assets of either of
the Company or  Purchaser,  or (ii)  otherwise to carry out the purposes of this
Agreement,  the Surviving  Corporation  and its proper officers and directors or
their designees  shall be authorized to execute and deliver,  in the name and on
behalf of either  the  Company  or  Purchaser,  all such  deeds,  bills of sale,
assignments  and  assurances  and  do,  in  the  name  and  on  behalf  of  such
corporations,  all such other acts and things as may be necessary,  desirable or
proper to vest, perfect or confirm the Surviving  Corporation's right, title and
interest  in, to and under any of the rights,  privileges,  powers,  franchises,
properties  or  assets  of such  corporations  and  otherwise  to carry  out the
purposes of this Agreement.

                                   ARTICLE II

                        CONVERSION AND EXCHANGE OF SHARES

         2.1  Conversion  of Shares.  At the  Effective  Time,  by virtue of the
Merger, and without any action on the part of the holders thereof:

                      2.1.1 Each share of common stock,  $.10 par value,  of the
Company (the "Common  Stock") issued and  outstanding  immediately  prior to the
Effective Time (other than Common Shares held as treasury  shares by the Company
or its Subsidiaries) shall, by virtue of the Merger and without any action on

                                        
<PAGE>



the part of the holder  thereof,  be converted into the right to receive in cash
the sum of  $34.50  plus the  Additional  Amount  (as  herein  defined)  without
interest  (the  "Merger  Consideration").   Each  such  share  of  Common  Stock
outstanding  immediately  prior to the  Effective  Time shall be deemed to be no
longer  outstanding and shall  represent  solely the right to receive the Merger
Consideration upon surrender of the certificate formerly representing the Common
Stock in accordance with the provisions of this section.

                      2.1.2   Each share of Common Stock issued and outstanding
immediately  prior to the Effective  Time which is then held as a treasury share
by the Company or is held by any of the Company's Subsidiaries immediately prior
to the Effective  Time shall,  by virtue of the Merger and without any action on
the part of the Company, be canceled and retired and cease to exist, without any
conversion thereof.

                      2.1.3 Each share of common stock, par value $.01 per share
of  Purchaser  outstanding  immediately  prior to the  Effective  Time  shall be
converted   into  and  exchanged  into  one  validly   issued,   fully-paid  and
non-assessable  share  of  common  stock,  $.10  par  value,  of  the  Surviving
Corporation.

         2.2          The Additional Amount.  In order to provide for the
determination of the Additional Amount as of the Effective Time, the parties
agree as follows:

                      2.2.1 Components of the Base Amount. As used herein:

                                      A-6

                      (a) The "Additional Amount" is the amount by which (1) the
         quotient of the Base  Amount as of the  Effective  Time  divided by the
         number of shares of Common Stock outstanding as of immediately prior to
         the Effective Time exceeds (2) $34.50.

                      (b) the "Base Amount" is the dollar  amount  determined by
         [A less B plus C] where

                          A     is equal to (i) $500,000 plus (ii) to the extent
                                not received in cash, the amount of a claimed
                                tax refund for fiscal year 1998 not to exceed
                                $82,387, (iii) the sum of the cash and cash
                                equivalents on hand or in accounts which are
                                solely owned by the Company or a Remaining
                                Subsidiary (free balances only) free of all
                                Encumbrances as of the Effective Time, plus (iv)
                                the product of .9975 of the closing price of a
                                share of Common Stock of Niagra Mohawk
                                Corporation ("NIMO Stock") on the New York Stock
                                Exchange as of the trading day immediately
                                preceding the Closing Date multiplied by the
                                number of shares of NIMO Stock held by the
                                Company as of the Effective Time (not to exceed
                                50,000 shares) less (v), to the extent not
                                already contributed pursuant to the Escrow
                                Agreement, $6,000,000.

                              B is the dollar  amount of the  Adjustment  Amount
                                (as defined below).

                              C is  the  product  of  .8357  multiplied  by  the
                                Specified Current Liabilities (as defined
                                below).

                      (c)  the  "Adjustment  Amount"  is  the  sum  of  (i)  all
         Liabilities  of  the  Company  or a  Remaining  Subsidiary  as  of  the
         Effective  Time  (including  the  Specified  Current   Liabilities  but
         excluding   the  Excluded   Liability   (as  defined   below)  and  the
         intercompany  Liabilities  described in Section 3.2.2) which are in the
         reasonable judgment of Parent both fixed and quantifiable, (ii) without

                                        

<PAGE>



         duplication of any item in the preceding  clause (i), that amount which
         Parent and the Company agree,  each acting  reasonably,  represents the
         Damages  (as  defined  in  the  Indemnification  Agreement)  and  other
         damages,  if any,  incurred or reasonably  likely to be incurred by the
         Company,  any Remaining  Subsidiary,  Purchaser or Parent,  directly or
         indirectly  as a result of, or arising out of the breach by the Company
         of any of its  representations or warranties under this Agreement,  and
         (iii) all  transfer,  documentary,  sales,  use,  stamp,  real  estate,
         registration  and other  similar  Taxes  and  similar  fees  (including
         penalties   and  interest)   incurred  by  the  Company,   any  of  its
         Subsidiaries, Purchaser or Parent in connection with the Transactions.

                      (d)   the   "Specified   Current   Liabilities"   are  the
         Liabilities  of the  Company  or any  Remaining  Subsidiary  (actual or
         accrued) for unpaid  federal  income Taxes for the current  fiscal year
         based  on the  consolidated  net  income  of the  Company  through  the
         Effective Time.

                      (e)  the  "Excluded  Liability"  is the  Liability  of the
         Company or its  Subsidiaries  for New York State  income  Taxes for the
         Company's current fiscal year.

                      2.2.2   Determination of Base Amount. The Base Amount will
be  determined  from a  statement  of the  components  of the Base  Amount ( the
"Statement")  as provided in this  Section 2.2. Not later than twenty days prior
to Closing,  the Company  will prepare and deliver to Parent and  Purchaser  the
Statement  setting forth in reasonable  detail the components of the Base Amount
and the calculation of the Additional  Amount. The Statement will be prepared in
accordance with generally accepted accounting  principles applied in preparation
of the Financial  Statements,  it being  understood that items will be reflected
regardless of materiality and all accruals known or contemplated for Liabilities
of the  Company  or a  Remaining  Subsidiary  as of the  Effective Time  will be
reflected.  The Company will provide  appropriate  evidence of the components of
the Base Amount and Additional Amount and will permit,  and fully cooperate with
Purchaser in obtaining full access to the Company's records and its accountant's
work papers for purposes of  independently  verifying the components of the Base
Amount and  Additional  Amount.  The  Statement  will be  certified by the Chief
Executive  Officer and Chief  Financial  Officer of the Company on behalf of the
Company,  contain an  unqualified  representation  and warranty of such officers
that the  information  set forth in the  Statement  is true and  correct  and be
reviewed by the Company's regular independent auditors.  Within five days of the
receipt by Parent and Purchaser of the  Statement,  Parent and  Purchaser  shall
notify the Company in writing of their acceptance or rejection of the Statement.
In the event that Parent and Purchaser  reject the  Statement  such notice shall
set forth a schedule  detailing the disputed  components of the  Statement.  The
Company,  Parent and Purchaser  shall use their reasonable best efforts to reach
agreement on such disputed  components of the Statement prior to the Closing. In
the  event  that the  Company,  Parent  and  Purchaser  are  unable  to reach an
agreement on the Statement within three days prior to Closing this Agreement 
will be deemed terminated pursuant to Section 7.1.1 hereof.

                                      A-7

         2.3          Exchange Procedures.
                    
                      2.3.1   Immediately prior to the Effective Time, Parent
will deposit or cause to be deposited  with  Continental  Stock Transfer & Trust
Co., or another paying agent mutually  acceptable to Parent and the Company (the
"Paying  Agent"), in trust for the holders of record of Common Stock immediately
prior to the  Effective  Time (the "Company  Shareholders") cash in an aggregate
amount  equal to the Merger  Consideration  (such  deposit with the Paying Agent
pursuant to this  paragraph is referred to as the "Payment  Fund").  The Payment
Fund shall not be used for any purpose except as provided in this Agreement.


                                   

<PAGE>



                      2.3.2 As soon as practicable after the Effective Time, the
Surviving  Corporation  shall  cause the  Paying  Agent to mail to each  Company
Shareholder a letter of  transmittal  and  instructions  for use (the "Letter of
Transmittal")  in effecting the surrender of  certificates  representing  Common
Stock outstanding  immediately prior to the Effective Time  ("Certificates")  in
appropriate and customary form. The Letter of Transmittal  shall be in customary
form, include  provisions  stating that delivery shall be effected,  and risk of
loss and  title to such  Certificates  shall  pass,  only upon  delivery  of the
Certificates  to the  Paying  Agent,  provide  instructions  for  effecting  the
surrender  of such  Certificates  in exchange for the Merger  Consideration  and
provide such other  provisions as Purchaser may  reasonably  specify  (including
those provisions described in this Section 2.3). Upon surrender of a Certificate
for cancellation to the Paying Agent,  together with such Letter of Transmittal,
duly and properly  executed, the holder of such Certificate shall be entitled to
receive  in  exchange   therefore  the  portion  of  the  Merger   Consideration
represented by the Certificate  pursuant to Section 2.1.1 of this Agreement.  If
the Merger  Consideration  (or any portion  thereof) is to be  delivered  to any
person othe than the person in whose name the  Certificate  representing  Common
Stock  surrendered in exchange therefor is registered on the record books of the
Company,  it shall be a  condition  to such  exchange  that the  Certificate  so
surrendered  shall be  properly  endorsed  or  otherwise  be in proper  form for
transfer and that the person  requesting  such  exchange shall pay to the Paying
Agent any  transfer  or other  taxes  required  by reason of the payment of such
consideration  to a person other than the registered  holder of the  Certificate
surrendered,  or shall  establish to the  satisfaction  of the Paying Agent that
such tax has been paid or is not  applicable.  No interest  will be paid or will
accrue on the cash payable upon surrender of any Certificate.  Until surrendered
as  contemplated by this Section 2.3, each  Certificate  shall, at and after the
Effective Time, be deemed to represent only the right to receive, upon surrender
of such  Certificate,  the Merger  Consideration  with  respect to the shares of
Common Stock represented thereby.

                      2.3.3 At and after the Effective  Time,  there shall be no
transfers  on the stock transfer  books of the Company of the Common Stock which
were  outstanding  immediately  prior  to the  Effective  Time.  If,  after  the
Effective Time,  Certificates are presented to the Surviving  Corporation,  they
shall be canceled and exchanged as provided in this Section 2.3. In the event of
a transfer of ownership of shares of Common Stock which is not registered in the
transfer records of the Company, payment may be made with respect to such Common
Stock to such a transferee only if the Certificate  representing  such shares of
Common Stock is  presented to the Paying  Agent,  accompanied  by all  documents
required to evidence and effect such transfer and evidence  that any  applicable
stock transfer taxes have been paid.

                      2.3.4 In the event any  Certificate  shall have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming such  Certificate  to be lost,  stolen or destroyed and, if required by
the  Surviving  Corporation,  upon the  posting by such person of a bond in such
amount as the Surviving  Corporation may reasonably  direct as indemnity against
any claim that may be made  against it with  respect  to such  Certificate,  the
Paying Agent will issue in respect of such lost,stolen or destroyed Certificate,
the Merger  Consideration with respect to the shares of Common Stock represented
thereby.

                      2.3.5    Any portion of the Payment Fund which remains
unclaimed by the Company  Shareholders  for nine (9) months after the  Effective
Time  shall  be  delivered  to the  Surviving  Corporation  upon  demand  of the
Surviving  Corporation,  and the holders of Common Stock shall  thereafter  look
only to the  Surviving  Corporation  for  payment of their  claim for the Merger
Consideration  in respect of their Common Stock.  Neither Parent,  Purchaser nor
the Surviving  Corporation shall be liable to any holder of Common Stock for any
such  Merger  Consideration  delivered  to a  public  official  pursuant  to any
applicable abandoned property, escheat or similar law.


                                       A-8

<PAGE>



                      2.3.6   Purchaser or the Paying Agent shall be entitled to
deduct and withhold from the  consideration  otherwise payable pursuant to this
Agreement  to  any  holder  of  a   Certificate   surrendered   for  the  Merger
Consideration such amount as Purchaser or the Paying Agent is required to deduct
and  withhold  with  respect to the making of such  payment  under the  Internal
Revenue Code as of 1986, as amended (the "Code"),  or any provision of any state
local or foreign  tax law.  To the  extent  that  amounts  are so  deducted  and
withheld,  such amounts  shall be treated for all purposes of this  Agreement as
having been paid to the holder of such Certificate.

                      2.3.7 In the case of 100,000  shares of Common  Stock held
of record by Martin Enowitz or his assigns which the Company  represents are the
subject of a dispute between the Company and Enowitz, appropriate provision will
be  made  in  the  Paying  Agent   agreement  for  the  holding  of  the  Merger
Consideration  payable in respect of such shares in escrow pending resolution of
the  dispute.  Purchaser  agrees  that the  rights of  Purchaser,  Parent or the
Surviving  Corporation  to such Merger  Consideration,  if any, will be assigned
without recourse to BL.

                      2.3.8 The fees and  expenses  of the Paying  Agent will be
paid from earnings on the Payment  Fund.  To the extent  earnings on the Payment
Fund are  insufficient  to pay such fees and  expenses,  such fees and  expenses
shall be paid from the Escrow Fund (as defined in the Escrow Agreement) pursuant
to the Escrow  Agreement.  The Company and Parent and  Purchaser  agree that any
interest  earned on the Payment Fund will be transferred to the Escrow Agent and
become part of the Escrow Fund.

         2.4   Adjustment  of  Merger   Consideration.   In  the  event  of  any
reclassification,  stock split, stock dividend or other general  distribution of
securities,  cash or other  property with respect to Common Stock other than the
Distribution and related transaction (or if a record date with respect to any of
the  foregoing  should  occur) on or after the date of this  Agreement and on or
prior to the date of the Effective Time,  appropriate and equitable adjustments,
if any,  shall be made to the  calculation of the Merger  Consideration  and all
references  herein  shall be  deemed  to be to the  Merger  Consideration  as so
adjusted.

         2.5 Options,  Warrants and  Restricted  Shares.  Prior to the Effective
Time,  the Company  will (a) cause each  outstanding  option to purchase  Common
Stock (each, a "Stock Option")  granted under the Besicorp Group,  Inc.  Amended
and  Restated  1993  Incentive  Plan (the "1993  Plan") or pursuant to any other
stock option plan or restricted  agreement  entered into by the Company with any
employee or director of the Company or any  Subsidiary  thereof,  whether or not
then vested or  exercisable,  to become vested and  exercisable,  (b) cause each
outstanding  warrant to purchase  Common  Stock (each,  a  "Warrant")  to become
exercisable to the extent not currently exercisable, and (c) take such action as
is necessary to cause each holder of a Stock Option or Warrant to exercise  such
Stock Option or Warrant in full including  paying in cash the exercise price (it
being  understood  that neither the Company nor any  Remaining  Subsidiary  will
directly or indirectly  provide or guarantee any financing or loan  arrangements
for the payment of the exercise  price) so that there are no  outstanding  Stock
Options or Warrants at the Effective Time.

         2.6 Escrow Agreement.  At Closing, the Company will cause $6,000,000 in
cash to be delivered to the Escrow Agent under the Escrow Agreement.



                                        
<PAGE>



                                   ARTICLE III

                             PRECLOSING TRANSACTIONS

         3.1 General.  The Company recognizes that the obligations of Parent and
Purchaser  under this  Agreement are subject to the completion by the Company of
each of the  Distribution and the Power Facility Sales (each, as defined below).
The Company agrees to use its reasonable best efforts to effect the Distribution
and the Power Facility Sales in accordance with this Agreement.

         3.2          The Distribution.
              

                      3.2.1 Actions. Promptly following the execution of this
Agreement,  the  Company  will  cause  the  following  actions  to be  taken  in
accordance with the requirements of applicable law, including the NYBCL, and the
Company's and its Subsidiaries' certificate of incorporation and bylaws with the
objective of effecting the spinoff to  shareholders  of the Company  immediately
prior  to the  Effective  Time of BL and the  Distributed  Subsidiaries  and the
complete separation of BL and the Distributed  Subsidiaries from the Company and
the Remaining Subsidiaries:

                                      A-9

                      (a)     the due and valid formation of BL;

                      (b) the  transfer to, and  assumption  by BL of all of the
         assets,  personnel,  employee  benefit  plans  and  Liabilities  of the
         Company (other than the Retained Assets and Permitted  Liabilities) and
         the  Remaining  Subsidiaries  and  the  transfer  to BL of  all  of the
         outstanding capital stock of the Distributed Subsidiaries;

                      (c) the  execution  and  delivery by the Company and BL of
         such agreements and arrangements which are customary in connection with
         spinoffs and which provide for, among other  matters,  the provision of
         transition,  support and administrative  services (including access to,
         and cooperation  regarding historical financial and tax information and
         knowledgeable  personnel)  to the  Company  by BL  without  cost to the
         Company and  indemnification  of the Company by BL and its subsidiaries
         for  any  failure  of BL to  discharge  and  pay  in  full  all  of the
         Liabilities so assumed or the failure of any  Distributed  Subsidiaries
         to  discharge  and pay in full its  Liabilities  when due  including by
         means of the  Indemnification  Agreement and Escrow  Agreement,  all on
         terms reasonably acceptable to Purchaser and Parent;

                      (d)  the  withdrawal  of  the  Remaining  Subsidiaries  as
         general or limited  partners of the  Partnership  or the assignment to,
         and  assumption by a  Distributed  Subsidiary of all of the general and
         limited partnership interests of the Remaining Subsidiary;

                      (e)  distribute  to  the   shareholders   of  the  Company
         immediately prior to the Effective Time all of the outstanding  capital
         stock of BL with a record  date to be  established  by the  Board to be
         coordinated with the Closing;

                      (f)     the establishment of the fair market value of the
         BL capital stock;

                      (g)     provide for the assumption by BL of all Employee
         Benefit Plans;


<PAGE>



                      (h)  prior  to  consummation  of the  Distribution,  Reina
         Distributing,  Inc. and BL to enter into a written lease  providing for
         the building and improvements  located thereon at 1151 Flatbush Avenue,
         Kingston,  New York on the terms set  forth in  Schedule  3.2.1 to this
         Agreement;

                      (i) prior to consummation of the Distribution, the Company
         and BL to execute and deliver the Indemnification Agreement in the form
         of Exhibit A hereto (the  "Indemnification  Agreement")  and the Escrow
         Agreement in the form of Exhibit B hereto (the "Escrow Agreement");

                      (j) the preparation and  distribution to its  stockholders
         of record prior to the Effective Time of the Information  Statement and
         the  filing  and  effectiveness  of the  Form  10  Registration  all in
         accordance with applicable law including the Securities Act of 1934, as
         amended (the "Exchange Act"); and

                      (k) all other actions  necessary or  appropriate to effect
         the distribution of BL to the shareholders of the Company.

The foregoing transactions are collectively referred to herein as the
"Distribution."

                      3.2.2   Defined Terms. The "Retained Assets" are those
assets listed on Schedule  3.2.2 hereto and the "Permitted  Liabilities" are the
Specified  Current  Liabilities  and  Excluded  Liability  and the  intercompany
Liabilities  of the Company to a Remaining  Subsidiary as identified in Schedule
3.2.2.

                      3.2.3   Agreements.  The Company agrees to use its best
efforts to effect the  Distribution  in the  manner  contemplated  hereby and to
take, or cause to be taken,  all actions  necessary or  appropriate  so that the
Distribution will be so accomplished no later than the Closing Date.

         3.3 The  Power  Facility  Sales.  The  Company  agrees  to use its best
efforts  to cause the  Partnerships  to  dispose  of the  Carthage  Cogeneration
Facility,  South Glens Falls  Cogeneration  Facility,  Natural Dam  Cogeneration
Facility,  Syracuse Cogeneration Facility and Beaver Falls Cogeneration Facility
for cash and without  any  Liability  of any  Remaining  Subsidiary  (the "Power
Facility Sales"). The Company will consult with Purchaser on a regular basis and
keep  Purchaser  reasonably  informed  as to the  status  and terms of the Power
Facility Sales.

         3.4 Further  Assurances.  If, at any time after the Effective  Time, BL
shall  consider  or be advised  that any deeds,  bills of sale,  assignments  or
assurances or any other acts or things are necessary, desirable or proper (i) to
vest, perfect or confirm, of record or otherwise,  in BL or its Subsidiaries its
right, title and interest in, to or under any of the rights, privileges, powers,
franchises,   properties  or  assets  contributed  to  any  of  the  Distributed
Subsidiaries in connection with the Distribution or (ii) otherwise carry out the
Distribution,  the  Surviving  Corporation  will upon  reasonable  request of BL
execute and deliver all such deeds,  bills of sale,  assignments  and assurances
and do all such other acts and things as may be  necessary,  desirable or proper
to  carry  out  the  Distribution.   Any  expenses  incurred  by  the  Surviving
Corporation under this Section 3.4 shall be paid by BL.


                                      F-10

                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

                                      
<PAGE>


         4.1  General  Statement.  The  parties  make  the  representations  and
warranties  to  each  other  which  are  set  forth  in  this  Article  IV.  All
representations and warranties of the Company are made subject to the exceptions
noted  in the  schedule  delivered  by  the  Company  to  Parent  and  Purchaser
concurrently  herewith and identified by the parties as the "Company  Disclosure
Schedule."

         4.2  Representations  and  Warranties  of  the  Company.   The  Company
represents and warrants to Parent and Purchaser that, except as set forth in the
Company Disclosure Schedule:

                      4.2.1 Organization and Authority.  Each of the Company and
each  Subsidiary:  (i) is a corporation or partnership  duly organized,  validly
existing and in good standing under the laws of the State of its  incorporation;
and (ii) has all  necessary  corporate  or  partnership  power and  authority to
conduct its  business  as now being  conducted  or as  proposed to be  conducted
through  Closing.  Each of the Company  and each  Remaining  Subsidiary  is duly
qualified as a foreign  corporation and in good standing in each jurisdiction in
which the nature of its business or the nature or location of its assets require
such qualification. All of the Subsidiaries are listed in the Company Disclosure
Schedule.True and complete copies of the certificate of incorporation and bylaws
or agreement of limited partnership,  as the case may be, of each of the Company
and each  Subsidiary  are set forth as exhibits to the Company SEC  Documents or
have been made available to Purchaser.  As used in this Agreement:  "Subsidiary"
means any corporation,  partnership,  joint venture or other legal entity and of
which the Company or BL, as the case may be (either alone or through or together
with any  other  Subsidiary  or  Subsidiaries),  either  (A) owns,  directly  or
indirectly,  25% or more of the capital  stock or other  equity  interests,  the
holders of which are  generally  entitled to vote with  respect to matters to be
voted on in such corporation,  partnership,  joint venture or other legal entity
or a 25% or more of the interest in the assets of the corporation,  partnership,
joint venture or other legal entity upon its  liquidation  or (B) is otherwise a
Significant Subsidiary (as such term is defined in Section 1-02(w) of Regulation
S-X  of  the  Securities  Act of  1933,  as  amended  (the  "Securities  Act"));
"Remaining   Subsidiary"  means  each  of  Beta  Carthage,   Inc.,  a  New  York
corporation,  Beta South Glen Falls, Inc., a New York corporation,  Beta Natural
Dam, Inc., a New York  corporation,  Beta Syracuse Inc. a New York  corporation,
Beta Beaver  Falls Inc.,  a New York  corporation,  Beta Nova,  Inc., a New York
corporation,  Beta N Ltd.,  a New York  corporation,  Beta C&S Ltd.,  a New York
corporation,  and  Reina  Distributing,  Inc.,  a New Yor  corporation,  and the
"Distributed  Subsidiaries" are BL and all other Subsidiaries of the Company now
or hereafter existing other than the Remaining Subsidiaries.

                      4.2.2   Authority Relative to this Agreement and Related
Matters. The Board of Directors of the Company (the "Board"),  at a meeting duly
called and held has (A) determined that the Merger Agreement and Merger are fair
to, and in the best interests of, the Company and its shareholders,  (B) adopted
and approved this  Agreement  and the Merger,  and (C) resolved to submit to the
shareholders  of the Company and  recommend to the  shareholders  of the Company
that they adopt and authorize the Merger  Agreement , the Merger and, if legally
required,  the Distribution  (collectively,  the Merger,  Distribution and Power
Facility Sales and with the other transactions  contemplated hereby and thereby,
the "Transactions"). The Company has full corporate power and authority, subject
to  shareholder  adoption  and  authorization  of  with  respect  to the  Merger
Agreement,  to enter into and perform this Agreement and the other agreements to
be entered into in  connection  with this  Agreement and the  Transactions  (the
"Transaction  Agreements") to which it is a party. The execution and delivery of
this  Agreement and each of the othe  Transaction  Agreements by the Company and
the  performance by the Company of their  respective  obligations  hereunder and
thereunder  have been (or in the case of Transaction  Agreements not yet entered
into,  will be) duly authorized and approved by all requisite  corporate  action
other than the approval of the holders of at least two-thirds of the outstanding
shares of Common  Stock voting at the Meeting with respect to the Merger and, if
legally required, the Distribution.  This Agreement has been and, when executed,
each of the other  Transaction  Agreements  will have been,  duly  executed  and
delivered by duly authorized  officers of the Company and  constitutes,  or will
constitute when

                                   
<PAGE>



so executed and delivered,  a valid, legal and binding obligation of the Company
or relevant Subsidiary  enforceable against it in accordance with its terms. The
affirmative vote of the holders of at least two-thirds of the outstanding shares
of  Common  Stock  voting  at the  Meeting  with  respect  to the  adoption  and
authorization  of the Merger  Agreement are the only votes of the holders of any
class or  series  of the  Company's  capital  stock  necessary  to  approve  the
Transactions. None of the holders of shares of capital stock of the Company have
the right to  dissent or demand  appraisal  of their  shares  under the NYBCL or
otherwise as a result of any of the Transactions.

                                      A-11

                      4.2.3   Required Filings.  No consent, approval or
authorization  of,  expiration or termination of any waiting period  requirement
of,  or  filing,   registration,   qualification,   declaration  or  designation
("Authorization")  with or by,  any  federal,  state,  local or  foreign  court,
administrative   agency,   commission   or  other   governmental   authority  or
instrumentality  ("Governmental  Entity")  is  required  for the  execution  and
delivery  by the  Company  of this  Agreement  or any of the  other  Transaction
Agreements or the consummation by any of the Company or any Subsidiary of any of
the  Transactions,  except for (i) the filing and  recordation by the Company of
the Merger as  required  by the NYBCL,  (ii) the filing  with the United  States
Securities and Exchange Commission (the "SEC") of the Proxy Statement,  the Form
10  Registration  and the  Information  Statement with respect to the Merger and
Distribution, respectively, under the Exchange Act and (iii) filings pursuant to
applicable state securities laws.

                      4.2.4   No Conflicts.  Neither the execution and delivery
of this  Agreement or the other  Transaction  Agreements  by the Company nor the
consummation  by Company of any of the  Transactions,  will (i) conflict with or
result  in a  breach  of any of  the  terms,  conditions  or  provisions  of the
certificate,   articles  or  other   instrument  of   incorporation  or  limited
partnership  or by-laws or agreement  of limited  partnership  or other  similar
instrument or of any statute, law or administrative regulation, or of any order,
writ,  injunction,  judgment  or  decree  of any  Governmental  Entity or of any
arbitration award to which any of the Company or any Subsidiary is a party or by
which the Company or any  Subsidiary is bound,  or (ii) violate,  conflict with,
breach,  constitute  a default (or give rise to an event  which,  with notice or
lapse of time or both,  would  constitute  a  default)  under,  or result in the
termination  of, or  accelerate  the  performance  required by, or result in the
creation of any lien or other claims, equities,  security interests,  preemptive
rights,  judgments  and  other  encumbrances   ("Encumbrance")upon  any  of  the
properties or assets of the Company or any Subsidiary under, any written or oral
note,  bond,  mortgage,  indenture,  deed of trust,  license,  lease,  contract,
agreement or other  instrument or written or oral obligation to which Company is
a party or to which  they or any of their  respective  properties  or assets are
subject (each being an  "Obligation"),  except for such  violations,  conflicts,
breaches, defaults,  terminations,  accelerations or creations of liens or other
Encumbrances  that do not and could not,  individually  or in the  aggregate (x)
have a Material  Adverse  Effect (as  defined  herein)  on the  Company,  or (y)
materially  impair the ability of the Company to perform its  obligations  under
any Transaction Agreement. Without limiting the generality of the foregoing, the
Company is not subject to any Obligation pursuant to which timely performance of
this  Agreement  or any of the  Transactions  may be  prohibited,  prevented  or
materially  delayed.  As used in  this  Agreement,  with  respect  to a  Person,
"Material  Adverse Effect" means an effect which involves $10,000 or more on the
business,  operations  (or  results  of  operations),  condition  (financial  or
otherwise),  properties, assets, liabilities, or prospects of such Person or its
Subsidiaries,  and  "Person"  means  an  individual,  partnership,  corporation,
limited liability company, business, business trust, joint stock company, trust,
unincorporated association,  joint venture,  Governmental Entity or other entity
of whatever  nature or a group,  including any pension,  profit sharing or other
benefit plan or trust.

                      4.2.5  Capitalization. The authorized capital stock of the
Company consists solely of 5,000,000 shares of Common Stock, $0.10 par value per
share,  and  7,500,000  shares of  Preferred  Stock,  par value  $1.00 per share
("Preferred  Stock").  As of November 16, 1998,  (i) 2,969,195  shares of Common
Stock

                                      
<PAGE>



were  outstanding,  all of which are  entitled to vote as a class,  (ii) 265,763
shares of Common  Stock were held in the  treasury of the  Company,  (iii) Stock
Options  or  Warrants  with  respect to 82,240  shares of Common  Stock had been
granted or issued and are outstanding  under the 1993 Plan and (iv) no shares of
Preferred Stock were outstanding.  There are no other shares of capital stock of
the Company  authorized,  issued or outstanding.  The number of shares of Common
Stock  outstanding  is  subject to  increase  to no more than  3,051,435  shares
outstanding  upon the exercise or conversion of Stock Options and Warrants which
are set forth on Schedule 4.2.5 of the Company Disclosure  Schedule.  All of the
outstanding  shares of Common Stock have been validly  issued and are fully paid
and  nonassessable.  Except  as set  forth  on  Schedule  4.2.5  of the  Company
Disclosure  Schedule,  there are no subscriptions,  options,  stock appreciation
rights,  warrants,  rights (including  preemptive  rights),  calls,  convertible
securities or other  agreements or commitments of any character  relating to the
issued or unissued capital stock or other  securities of the Company  obligating
the Company to issue, or register the sale of, any securities of any kind. There
are no agreements or  obligations  of any kind or character to which the Company
is a party, or as to which the Company has knowledge, with respect to the voting
of  Common  Stock or the  election  of  Directors  to its  Board  ("Directors").
Schedule  4.2.5 of the Company  Disclosure  Schedule  sets forth the name of the
holder,  number of shares underlying and exercise price of each Stock Option and
Warrant outstanding on the date hereof.


                                      A-12
    
                  4.2.6   Subsidiaries.     All of the outstanding shares of
capital stock or other equity  interests of each  Remaining  Subsidiary  (i) are
validly issued,  fully paid and nonassessable and free of any preemptive rights,
and (ii)  except  as  disclosed  in  Schedule  4.2.6 to the  Company  Disclosure
Schedule,  are owned of record and beneficially by the Company free and clear of
all  Encumbrances.  There  are  no  outstanding  subscriptions,  options,  stock
appreciation  rights,  warrants,  rights (including  preemptive rights),  calls,
convertible  securities  or other  agreements  or  commitments  of any character
relating  to the issued or unissued  capital  stock or other  securities  of any
Remaining   Subsidiary   obligating  such  Remaining  Subsidiary  to  issue  any
securities of any kind or which would otherwise affect the  Distribution.  There
are no agreements or  obligations  of any kind or character  with respect to the
voting of shares of capital  stock or the election of directors of any Remaining
Subsidiary.  Schedule 4.2.6 lists (iii) each Subsidiary and the Company's direct
or indirect  ownership  interest in such  Subsidiary and (iv each  Subsidiary of
which the Company or one of its Subsidiaries is a general or limited partner 
(each such Subsidiary of the Company, a "Partnership") and the Company's direct
or indirect ownership interest in such Partnership. Except for the Subsidiaries,
the Company  does not have,  directly  or  indirectly,  any equity or  ownership
interest, or any investment, in any Person.

                      4.2.7   SEC Documents.   The Company has timely filed (and
has delivered to Purchaser a true and complete copy of) each report,  schedule,
registration  statement and definitive  proxy statement  required to be filed or
filed  by the  Company  with the SEC  (including,  without  limitation,  reports
required to be filed  pursuant to Section  13(d) or 13(g) of the  Exchange  Act)
since January 1, 1995 (the "SEC  Documents").  As of their respective dates, the
SEC  Documents  comply in all material  respects  with the  requirements  of the
Securities Act or the Exchange Act, as the case may be, and the applicable rules
and  regulations of the SEC  thereunder,  and none of the SEC  Documents,  as of
their respective dates,  contain any untrue statement of a material fact or omit
to state a material fact required to be stated  therein or necessary to make the
statements  made therein,  in light of the  circumstances  under which they were
made, not misleading.  The Company has corrected and updated,  prior to the date
hereof,  all statements in the SEC Documents  which have required  correction or
updating,  as the case may be, and have filed all  necessary  amendments  to the
Company SEC Documents as required by applicable law.

                      4.2.8   Financial Statements.     Each of the consolidated
financial statements (including the notes thereto) included in the SEC Documents
(the "Financial  Statements")  complies,  as of their respective dates, with all
applicable  accounting  requirements  and rules and  regulations of the SEC with
respect thereto,

                                       
<PAGE>


has been prepared in accordance with generally  accepted  accounting  principles
("GAAP")  consistently  applied (except as may be indicated in the notes thereto
or, in the case of unaudited statements, as permitted by Form 10-QSB of the SEC)
and presents fairly the  consolidated  financial  position of the Company at the
dates thereof and the  consolidated  results of its  operations,  cash flows and
changes in financial position for the periods indicated therein, subject, in the
case of interim Financial Statements,  to normal, recurring year-end adjustments
which are not material individually or in the aggregate. The books, accounts and
records of the Company are, and have been,  maintained in such Company's  usual,
regular and ordinary manner,  in accordance with generally  accepted  accounting
practices,  and all transactions to which the Company is or has been a party are
properly reflected therein.

                      4.2.9   Liabilities. Neither the Company nor any Remaining
Subsidiary  has any  obligation  or liability  of any kind or nature  whatsoever
(direct or indirect, matured or unmatured,  absolute, accrued, contingent, known
or unknown or  otherwise),  whether or not  required  by GAAP to be  provided or
reserved against on a balance sheet (all the foregoing herein collectively being
referred to as the "Liabilities"), except for:

                                      A-13

                      (a)  Liabilities  specifically  provided  for or  reserved
         against in the balance sheet  contained in the Financial  Statements or
         the  balance  sheet  contained  in the most  recent  interim  financial
         statement  in a Company  SEC  Document  filed prior to the date of this
         Agreement (the "Interim Balance Sheet");

                      (b) as of the Effective  Time,  Permitted  Liabilities and
         Liabilities  taken into account in determining the Adjustment Amount as
         agreed to by Purchaser and Parent; and

                      (c)  Liabilities of the Company or a Remaining  Subsidiary
         which have been incurred  since the date of the Interim  Balance Sheet,
         in the ordinary  course of business and  consistent  with past practice
         which are not material.

Without  limiting the  generality of the  foregoing,  upon  consummation  of the
Distribution  neither  the Company nor any  Remaining  Subsidiary  will have any
Liability with respect to the Liabilities of the Distributed Subsidiaries or the
business and operations of the Distributed Subsidiaries.

                      4.2.10  Absence of Changes or Events.  Except as
specifically  disclosed  in the SEC  Documents  filed  prior to the date of this
Agreement  and  furnished to  Purchaser,  since June 30,  1998:  (x) neither the
Company nor any Subsidiary has suffered or been threatened with (and the Company
has no knowledge of any facts which may cause or result in) any material adverse
change  in  its  assets,  properties,   liabilities,   condition  (financial  or
otherwise) or prospects;  and (y) the Company and each  Subsidiary  has operated
only in the usual and ordinary course of business  consistent with past practice
except as contemplated by the Power Facility Sales or the Distribution.  Without
limiting the generality of the foregoing,  since such date,  neither the Company
nor any Subsidiary has:

                      (a) sold,  assigned,  leased,  exchanged,  transferred  or
         otherwise  disposed of any material  portion of its assets or property,
         except in the usual and  ordinary  course of business  consistent  with
         past  practice  other than the sale of shares of common stock of Niagra
         Mohawk Power Corporation ("NIMO") and the Power Facility Sales;


<PAGE>


                      (b) suffered any material casualty, damage or loss, or any
         material  interruption  in use,  of any  material  assets  or  property
         (whether or not covered by insurance), on account of fire, flood, riot,
         strike or other hazard or Act of God;

                      (c) paid,  declared  or set aside any  dividends  or other
         distributions  on its  securities of any class or purchased or redeemed
         any of its securities of any class;

                      (d)   made any change in accounting methods or principles;

                      (e) with respect to the  Remaining  Subsidiaries,  made or
         committed to make capital expenditures;

                      (f) with respect to the Remaining Subsidiaries,  increased
         the  compensation  payable  to any  officer or  employee  except in the
         ordinary course of business;

                      (g) with respect to the  Remaining  Subsidiaries,  elected
         any director or hired any officer or employee;

                      (h)  borrowed  any  money  or  issued  any  bonds,  notes,
         debentures or other evidence of indebtedness;

                      (i) acquired by merger,  consolidation  or  acquisition of
         stock or assets any Person or business;

                      (j) adopted,  amended or terminated  any Employee  Benefit
         Plan (as defined herein) except as contemplated by Section 2.5; or

                      (k)  agreed in  writing  or  otherwise  to take any of the
         foregoing actions.

                      4.2.11  Status of Distribution.  The Distribution will not
result  in any  federal  or  state  income  tax  liability  to the  Company.  In
connection with the Distribution,  the Company (a) will have sufficient  capital
so that upon completion of the Distribution, the fair market value of the assets
of the Company less the amount of its stated capital will exceed its Liabilities
and (b) is solvent and will be solvent  prior to and  immediately  following the
consummation of the Distribution.

                      4.2.12  Ownership of Properties. The Company and each
Remaining Subsidiary has good and marketable title to its respective  properties
and assets  purported  to be owned by them  respectively  (including  all assets
reflected  on the  Financial  Statements)  free and  clear of any  Encumbrances,
except:  (i)  statutory  liens for Taxes not yet due,  (ii)  statutory  liens of
carriers,  warehousemen,  mechanics  and  materialmen  incurred in the  ordinary
course of business for sums not yet due;  (iii) liens  incurred or deposits made
in the ordinary course of business, in connection with workers' compensation and
unemployment  insurance;  and (iv) minor  imperfections of title which do not in
the aggregate materially detract from the value or use of the asset in question.
The Company and its Subsidiaries  have in effect insurance  policies of the type
and with coverages  which are customary for companies in the businesses in which
the Company and its Subsidiaries are engaged.

                                      A-14

                      4.2.13 Tax Matters Definitions. As used in this Agreement
the following terms shall have the following meanings:

                                      

<PAGE>


                      (a) the term  "Taxes"  means all  federal,  state,  local,
         foreign and other net income, gross income, gross receipts, sales, use,
         ad valorem,  transfer,  franchise,  profits,  license,  lease, service,
         service  use,  withholding,  payroll,  employment,  excise,  severance,
         stamp, occupation, premium, property, windfall profits, customs, duties
         or other  taxes,  fees,  assessments  or charges of any kind  whatever,
         together  with any  interest  and any  penalties,  additions  to tax or
         additional  amounts with respect thereto,  and the term "Tax" means any
         one of the foregoing Taxes; and

                      (b) the term  "Returns"  means all returns,  declarations,
         reports, statements and other documents required to be filed in respect
         of Taxes, and the term "Return" means any one of the foregoing Returns.

                      4.2.14  Returns.  There have been properly completed and
filed on a timely basis and in correct form all Returns  required to be filed by
the Company. As of the time of filing, the Returns correctly reflected the facts
regarding the income, business, assets, operations,  activities, status or other
matters of such Company or any other  information  required to be shown thereon.
Except as disclosed in Section  4.2.14 to the Company  Disclosure  Schedule,  an
extension  of time within  which to file any Return which has not been filed has
not been requested or granted.

                      4.2.15  Tax Liabilities.  With respect to all amounts in
respect of Taxes imposed upon the Company,  or for which the Company is or could
be liable,  whether to taxing  authorities  (as, for  example,  under law) or to
other persons or entities (as, for example,  under tax  allocation  agreements),
with respect to all taxable  periods or portions of periods  ending on or before
the  Closing  Date,  all  applicable  tax laws and  agreements  have been  fully
complied with, and all amounts  required to be paid by any of the Company or any
of  its  Subsidiaries  (other  than  the  Permitted   Liabilities),   to  taxing
authorities  or others,  on or before the date hereof have been paid. The unpaid
Taxes of the Company do not exceed the reserve for tax liability with respect to
the Company  (excluding  any reserve for deferred  Taxes  established to reflect
timing  differences  between  book and tax  income) set forth or included in the
Company  Disclosure  Schedule  as adjusted  for the passage of time  through the
Closing Date, in accordance with the past practices of the Company.

                      4.2.16  Issues with Taxing Authorities.    No issues have
been raised (and are  currently  pending) by any taxing  authority in connection
with any of the  Returns  filed by the  Company or any of its  Subsidiaries.  No
waivers of statutes of  limitation  with respect to such Returns have been given
by or  requested  from  the  Company  or any of its  Subsidiaries.  The  Company
Disclosure  Schedule  sets forth (i) the taxable years of each of the Company or
any of its Subsidiaries as to which the respective  statutes of limitations with
respect to Taxes have not  expired, and (ii) with  respect to such taxable years
sets forth those years for which  examinations have been completed,  those years
for which  examinations  are presently  being  conducted,  those years for which
examinations have not been initiated, and those years for which required Returns
have not yet been filed. No deficiencies  have been asserted or assessments made
as a result of any such examinations.

                      4.2.17  Miscellaneous Tax Matters.  Neither the Company
nor any Remaining  Subsidiary  (i) is a party to or bound by any tax  indemnity,
tax sharing or tax allocation agreement; (ii) has agreed to make, or is required
to make, any  adjustment  under section 481(a) of the Code by reason of a change
in accounting  method or otherwise.  Neither the Company nor any Subsidiary is a
party to any agreement, contract, arrangement or plan that has resulted or would
result,  separately or in the aggregate, in the payment of any "excess parachute
payments" within the meaning of section 280G of the Code.

                                      A-15

                      4.2.18  Permits. The Company and its Remaining
Subsidiaries  hold or  have  received  all  consents,  permits,  authorizations,
approvals, licenses and certifications of Governmental Entities (collectively,

                                      

<PAGE>



the "Permits")  required in connection with the ownership and operation of their
respective  properties  and the conduct of their  respective  businesses  as now
being conducted, except for such consents, permits,  authorizations,  approvals,
licenses  and  certificates  which  if not  held or  received  would  not have a
Material Adverse Effect on the Company.

                      4.2.19  Contracts.  Except as filed as an exhibit to the
SEC Documents, none of the Company or any Remaining Subsidiary is a party to, or
bound by, any undischarged written or oral:

                      (a)     employment or consulting agreement which is not
terminable by the Company at will without premium or penalty or other payment;

                      (b)     collective bargaining agreement;

                      (c) lease or  sublease,  either  as  lessee or  sublessee,
         lessor or sublessor, of real or personal property or intangibles;

                      (d) loan or  credit  agreement,  pledge  agreement,  note,
         security   agreement,   mortgage,   debenture,   indenture,   factoring
         agreement,   credit  card  agreement,  letter  of  credit  or  banker's
         acceptance;

                      (e)     governmental order or directive;

                      (f)     agreement for the treatment or disposal of
         hazardous materials;

                      (g)     partnership or joint venture agreement;

                      (h)     architect's agreement or construction contract;

                      (i)     lease which is required by GAAP to be classified
         as a capital lease;

                      (j)  reciprocal   easement  or  operating  agreement  with
         respect to any parcel of the Real Estate or any of the Leased Premises;

                      (k)     secrecy or confidentiality agreement;

                      (l)  rate  swap  transaction,  basis  swap,  forward  rate
         transaction,  commodity swap, commodity option,  equity or equity index
         swap, equity or equity index option, bond option, interest rate option,
         foreign  exchange  transaction,  cap  transaction,  floor  transaction,
         collar  transaction,  currency swap  transaction,  cross- currency rate
         swap  transaction,  currency  option or any other  similar  transaction
         (including  any option with respect to any of these  transactions),  or
         any combination of these transactions;

                      (m)     supply or requirements contract;

                      (n) agreement or arrangement not  specifically  enumerated
         above  concerning or which  provides for the receipt or  expenditure of
         any money;


                                       

<PAGE>



                      (o)  agreement to indemnify or pay or advance  expenses of
         any Person  including any officer,  director,  employee or agent of the
         Company, any Subsidiary or any ERISA Affiliate; or

                      (p) agreement or  arrangement  by which the Company or any
         Remaining  Subsidiary has guaranteed or otherwise has any Liability for
         any Liability of any Distributed Subsidiary.

Such  agreements,  leases,  subleases  and  other  instruments  or  arrangements
required to be disclosed in response to this Section  4.2.19,  the  "Contracts,"
and each a  "Contract".  Each  Contract  is in full force and  binding  upon the
Company and, to the Company's knowledge,  the other parties thereto. None of the
Company  on the one hand,  nor any of the other  parties  thereto,  on the other
hand,  are in default  under any  Contract.  No event,  occurrence  or condition
exists  which,  with the lapse of time,  the giving of notice,  or both,  or the
happening of any further  event or  condition,  would become a default under any
Contract by the Company, on the one hand, or the other contracting party, on the
other hand.  None of the Company  has  released or waived any of its  respective
rights under any Contract. The Company is not subject to any legal obligation to
renegotiate, nor does the Company have knowledge of a claim for a legal right to
renegotiate,  any contract,  loan,  agreement,  lease, sublease or instrument to
which it is now or has been a party.

                                      A-16

                      4.2.20  Partnership Contracts.  Each of the Partnerships
has  settled  pursuant  to  valid  and  enforceable  settlement  agreements  all
Liabilities  of each such  Partnership  on terms such that none of the Remaining
Subsidiaries   has  any  Liability  with  respect  to  the  Liabilities  of  the
Partnerships.  Neither the Company nor any of the Remaining Subsidiaries has any
Liability for any of the Liabilities of any Partnership.

                      4.2.21  ERISA Matters.

                      (a) The Company,  its  Subsidiaries,  any affiliate of the
         Company or its  Subsidiaries,  as determined under Code Section 414(b),
         (c),  (m)  or  (o)  (the  "ERISA  Affiliate"),  severally  or  jointly,
         maintains,  administers or contributes  to, and have any liability with
         respect to, only those  employee  benefit  plans (as defined in Section
         3(3) of the Employee Retirement Income Security Act of 1974, as amended
         ("ERISA"),  whether or not excluded from coverage under specific Titles
         or Subtitles of ERISA), bonus, deferred  compensation,  stock purchase,
         stock  option,  stock  appreciation,  severance,  salary  continuation,
         vacation,  holiday,  sick leave,  fringe  benefit,  employee  discount,
         personnel policy, allowances, incentives, insurance, welfare or similar
         plan, program, policy or arrangement which are described in the Company
         Disclosure Schedule (the "Employee Benefit Plans").

                      (b) None of the  Company,  its  Subsidiaries  or any ERISA
         Affiliate  has incurred any liability to the Pension  Benefit  Guaranty
         Corporation  ("PBGC")  as a  result  of the  voluntary  or  involuntary
         termination  of any pension plan subject to Title IV of ERISA;  neither
         the  Company  nor any ERISA  Affiliate  has made a complete  or partial
         withdrawal  from a  multiemployer  plan,  as such  term is  defined  in
         Section 3(37) of ERISA, resulting in withdrawal liability, as such term
         is defined  in  Section  4201 of ERISA  (without  regard to  subsequent
         reduction or waiver of such liability under either Section 4207 or 4208
         or ERISA);  neither the Company nor any ERISA Affiliate would incur any
         withdrawal liability on a complete withdrawal from any Employee Benefit
         Plan as of the Closing Date,  under  applicable  law and  conditions of
         each such  Employee  Benefit  Plan  without  regard to any  limitation,
         reduction or  adjustment  of  liability  under Title IV of ERISA or any
         Employee Benefit Plan provision;  and neither the Company nor any ERISA
         Affiliate has any contingent liability under Section 4024 of ERISA.


                                      

<PAGE>



                      (c) The aggregate  present  value of all accrued  benefits
         pursuant to each  Employee  Benefit  Plan subject to Title IV of ERISA,
         determined  on  the  basis  of  current   participation  and  projected
         compensation for active  participants,  and including the maximum value
         of all subsidized benefits, and earnings, mortality and other actuarial
         assumptions  set forth in the 1994  actuarial  report for the  Employee
         Benefit  Plan does not exceed the  current  fair  market  value of such
         Employee Benefit Plan's assets, and except as required by Section 4980B
         of the  Code,  neither  the  Company  nor any ERISA  Affiliate  has any
         obligation to provide  benefits to any  individual  not employed by the
         Company or any ERISA Affiliate.

                      (d) Each  Employee  Benefit Plan  complies with and is and
         has been  operated  in  accordance  with its terms and each  applicable
         provision of ERISA, the Code, other federal statutes, state law and the
         regulations and rules thereunder. With respect to each Employee Benefit
         Plan intended to qualify under Section  401(a) of the Code, a favorable
         determination  as to such  qualification  of such Employee Benefit Plan
         and each  amendment  thereto  has  been  made by the  Internal  Revenue
         Service and each such Employee Benefit Plan remains qualified under the
         Code and each trust  funding any Employee  Benefit Plan is and has been
         tax-exempt.  Neither the Company nor any ERISA  Affiliate has failed to
         make any  contributions  or pay any  amounts  required on or before the
         Closing  Date by the terms of any  Employee  Benefit  Plan,  collective
         bargaining agreement, ERISA or any other applicable law.

                      4.2.22  Labor Relations. Neither the Company nor any
Remaining Subsidiary is a party to any collective  bargaining agreement or other
labor union contract applicable to persons employed by the Company and there are
no known organizational  campaigns,  petitions or other unionization  activities
seeking  recognition  of a  collective  bargaining  unit.  There are no strikes,
slowdowns,  work stoppages or material labor relations controversies pending or,
to the  knowledge of the Company,  threatened  between the Company or any of its
Subsidiaries,  and any of their  employees,  and  neither  the  Company  nor any
Subsidiary has experienced any such strike,  slowdown, work stoppage or material
controversy within the past three years.

                                      A-17

                      4.2.23  Absence of Litigation.  Except as set forth in the
SEC  Documents  filed  prior  to the date  hereof,  there  is no  litigation  or
proceeding,  in law or in equity,  and there are no proceedings or  governmental
investigations  before  or by  any  Governmental  Entity,  pending  or,  to  the
Company's  knowledge, threatened against the Company or any Remaining Subsidiary
or any of the  officers,  directors or employees of the Company or any Remaining
Subsidiary,  which,  if  decided  adversely  to the  Company  or  any  Remaining
Subsidiary,  officer,  director or employee could have a Material Adverse Effect
on the Company or any Subsidiary or would materially  impair the consummation of
any of the  Transactions.  There  are no facts  which,  if known by a  potential
claimant or  governmental  authority,  would give rise to a claim or  proceeding
which, if asserted or conducted with results  unfavorable to the Company,  would
have a Material  Adverse  Effect on the Company or any  Remaining  Subsidiary or
would materially impair the consummation of any of the Transactions. The Company
has not made any material oral or written warranties with respect to the quality
or absence of defects of its products or services which it has sold or performed
which are in force as of the date hereof,  excep for those  warranties which are
described in the Company Disclosure Schedule.

                      4.2.24  Injunctions; Judgments.   Neither the Company nor
any  Remaining  Subsidiary  is a party  to,  or bound by,  any  judgment,  writ,
injunction,  decree,  order or arbitration award (or agreement entered into with
any  Governmental  Entity in  connection  with any  administrative,  judicial or
arbitration  proceeding)  with respect to or affecting the  properties,  assets,
personnel or business activities of the Company.


                                       

<PAGE>



                      4.2.25  Compliance with Law. Neither the Company nor any
Subsidiary is in violation of, in noncompliance with, or delinquent with respect
to, any judgment,  writ, injunction,  decree, order or arbitration award or law,
statute,   or  regulation  of  or  agreement  with,  or  any  permit  from,  any
Governmental  Entity  to which  the  property,  assets,  personnel  or  business
activities  of  the  Company  or  any of its  Subsidiaries  are  subject,  which
violation,  noncompliance or delinquency could have a Material Adverse Effect on
the Company or any Remaining  Subsidiary or materially impair the ability of the
Company to carry out or realize the intended benefits of the Transactions.

                      4.2.26  Environmental Matters. The Company and each
Subsidiary  are and at all times have been,  and all real property  currently or
previously owned, leased,  occupied, used by or under the control of the Company
or such  Subsidiary,  and all  operations  or  activities  of the Company or its
Subsidiaries  (including  those conducted on or taking place at any of such real
property) are and at all times have been, in compliance  with and not subject to
any  material   liability  or  obligation   under  any   Environmental   Law  or
Environmental Permit (and any monitoring agreement thereunder).  The Company and
its Subsidiaries have every  Environmental  Permit required under  Environmental
Laws  for  the  operation  of  their  respective  businesses.  As  used  in this
Agreement:  "Environmental  Laws" means all applicable  federal,  state or local
laws, rules, regulations, ordinances or principles of common law relating to the
generation of electricity or to the protection of health and safety,  pollution,
or to environmental  matters of any kind  whatsoever,  including with respect to
the  storage,  treatment,  generation,  transportation,  spillage,  use  for the
generation of  electricity  or thermal  energy,  discharge,  emission,  leakage,
disposal or other release or  threatened  release of any hazardous (or otherwise
regulated  under  Environmental  Law)  material,  substance or waste of any kind
whatsoever  ("Hazardous   Materials")  and  "Environmental  Permits"  means  any
permits, licenses, notifications, certifications, consents or approvals required
under any Environmental Law from a Governmental Entity or third party. There are
no underground storage tanks on any such real property. There is no condition or
circumstance   regarding  the  Company,   any  Subsidiary  or  their  respective
businesses  or any such real property or the  operations or activities  thereon,
which,  with the passing of time or upon notice to any other party,  is possible
of giving rise to a material  violation of, or material  liability or obligation
under, any  Environmental Law or Environmental  Permit.  Neither the Company nor
its  Subsidiaries  nor  any  Person,  the  acts or  omissions  of  which  may be
attributable to, or the  responsibility  of, or liability to, the Company or its
Subsidiaries  has, or has arranged to have,  any Hazardous  Materials,  treated,
stored or  disposed of at, or  transported  to, any  facility  or  property  the
remediation or cleanup of which, or the response costs related thereto, could be
attributed  in  any  manner  to,  or  otherwise  become  responsibilities  of or
liabilities  to, the  Company  or its  Subsidiaries.  There are no  allegations,
claims,  demands,  citations,  notices of violation,  or orders of noncompliance
made against,  issued to or received by the Company or its  Subsidiaries  within
the  past  (5)  years  relating  or  pursuant  to  any   Environmental   Law  or
Environmental  Permit except those which have been corrected or complied with to
the  satisfaction  of the  Governmental  Entity or other  claimant,  and no such
allegation,   claim,  demand,   citation,   notice  of  violation  or  order  of
noncompliance is threatened,  imminent, likely or contemplated.  The Company and
its Subsidiaries  have not  contractually  created or assumed any liabilities or
obligations or  indemnifications  related to Environmental  Law at or related to
any real property currently or formerly owned, operated or leased by the Company
or its Subsidiaries.

                                      A-18

                      4.2.27  Owned Real Estate.  All of the real estate and any
interest  in real estate held by the  Company or any  Subsidiary  is  identified
(including  by street  address and  Subsidiary  owner) in the Company Disclosure
Schedule as being so owned (the "Real  Estate").  Each  Remaining  Subsidiary so
indicated as owning Real Estate has insurable title to its Real Estate,  subject
only to general real estate taxes not delinquent and to Encumbrances, covenants,
conditions,  restrictions and easements of record,  none of which makes title to
any of such  Real  Estate  uninsurable  and none of which  are  violated  by the
Remaining  Subsidiary  or  interfere  with such  Remaining  Subsidiary's  use or
occupancy thereof. None of the Real Estate held by a

                                   
<PAGE>


Remaining  Subsidiary  is  subject  to any  leases  or  tenancies.  None  of the
improvements  comprising the Real Estate or the  businesses  conducted by any of
the Company  thereon,  are in  violation  of any use or  occupancy  restriction,
limitation,  condition or covenant of record or any zoning or building law, code
or ordinance or public utility easement.  No material  expenditures are required
to be made for the repair or maintenance of any  improvements on any of the Real
Estate for or with  respect to any period  ending on or  including  the  Closing
Date.  All  taxes  on any Real  Estate  owned by the  Company  or any  Remaining
Subsidiaries  for or with  respect  to any  period  ending on or  including  the
Closing Date have been paid or accrued in full.

                      4.2.28  Leased Premises.  Neither the Company nor any
Remaining  Subsidiary  leases (or has any  commitment to lease) any real estate.
The Distributed  Subsidiaries lease (or have a commitment to lease) the premises
identified  in the Company  Disclosure  Schedule as being so leased (the "Leased
Premises").  The Leased Premises are leased to the indicated Subsidiary pursuant
to  written  leases,  true,  correct  and  complete  copies  of which  have been
delivered  to  Purchaser  prior to the date hereof or are  contained  in the SEC
Documents.  The improvements  comprising the Leased Premises, and the businesses
conducted by the Company  thereon,  are not in violation of any use or occupancy
restriction,  limitation,  condition  or  covenant  of record  or any  zoning or
building law, code or ordinance or public utility or other easements.

                      4.2.29  Intellectual Property.  No Intellectual Property
has  infringed,  infringes  or in any material way has damaged or damages any of
the rights, title or interests of any third party (nor has any third party given
the  Company  notice  of any  claimed  infringement  or  damage).  "Intellectual
Property"  means all of the following,  whether  owned,  used or licensed by the
Company or any Remaining  Subsidiary:  (i) all common law, federally registered,
state  registered and foreign  trademarks and service marks and all applications
for federal,  state or foreign registration of trademarks or service marks, (ii)
all slogans,  trade dress and trade names,  (iii) all  proprietary  know-how and
methods,  (iv) all trade secrets, (v) all federal and foreign patents and patent
applications,   (vi)  all  copyright  registrations  and  material  unregistered
copyrights, and (vii) all computer software.

                      4.2.30  Brokers.  No broker, finder, investment banker or
other Person (other than Josephthal & Co., whose compensation arrangement is set
forth in the Company Disclosure  Schedule) is entitled to a broker's commission,
finder's  fee,  investment  banker's fee or similar  payment from the Company in
connection with the Merger.

                      4.2.31  Fairness Opinion.  The Company has received the
written opinion of Josephthal & Co. (the "Fairness Opinion") on the date of this
Agreement  to the  effect  that,  as of the date of this  Agreement,  the Merger
Consideration  to be  received  by  stockholders  of the  Company is fair from a
financial point of view. The Company has provided a true and correct copy of the
Fairness Opinion to Purchaser.  The Company is authorized by Josephthal & Co. to
include a copy of such opinion in the Proxy and Information Statement.

                      4.2.32  Form 10 Registration, Proxy Statement and
Information Statement.  None of the information (other than information provided
by Parent and Purchaser)  included or  incorporated by reference in the (i) Form
10 registration statement relating to the registration under the Exchange Act of
shares of common stock of BL to be distributed to shareholders of the Company in
the Distribution (as supplemented or amended, the "Form 10 Registration"),  (ii)
the proxy statement  relating to the  Transactions to be approved at the Meeting
(as  amended  or  supplemented,  the  "Proxy  Statement")  and  the  information
statement  relating  to  the  Distribution  (as  supplemented  or  amended,  the
"Information  Statement") will (x) in the case of the Form 10  Registration,  at
the time it becomes effective, ontain any untrue statement of a material fact or
omit to state any material  fact  required to be stated  therein or necessary in
order to make the statements  therein not misleading or (iii) in the case of the
Proxy Statement and the Information Statement, at the time of the mailing

                                     A-19 

<PAGE>



thereof,  at the time of the  Meeting  and at the  Effective  Time,  contain any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary in order to make the statements  therein,  in
light of the circumstances  under which they are made, not misleading.  The Form
10 Registration and the Proxy Statement and the Information  Statement will each
comply as to form in all material  respects with the  provisions of the Exchange
Act and applicable law.

                      4.2.33  Full Disclosure.  The representations, warranties
and  statements  of the Company in this  Agreement or contained in any schedule,
list or document  delivered pursuant to this Agreement do not contain any untrue
statement of a material fact or omit to state a material fact necessary in order
to make the statements  contained therein,  in light of the circumstances  under
which such representations,  warranties and statements are made, not misleading.
The  copies  of  all  documents  furnished  by  the  Company  pursuant  to or in
connection with this Agreement are true,  complete and correct.  True,  complete
and  accurate  copies  of each document  referred to in the  Company  Disclosure
Schedule are contained  therein or have been furnished to Purchaser prior to the
date hereof.

         4.3 Representations and Warranties of Parent and Purchaser.  Parent and
Purchaser jointly and severally represent and warrant to the Company that:

                      4.3.1   Organization and Authority.  Parent is a limited
liability  company duly organized,  validly  existing and in good standing under
the laws of the State of Wyoming.  Purchaser is a  corporation  duly  organized,
validly  existing and in good standing  under the laws of the State of New York.
Each of Parent and Purchaser has all necessary  corporate power and authority to
conduct its business as now being conducted.


                      4.3.2   Authority Relative to this Agreement.  Each of
Parent and  Purchaser has full  corporate  power and authority to enter into and
perform this Agreement and each of the other Transaction  Agreements to which it
is a party.  The execution and delivery of this  Agreement and each of the other
Transaction  Agreements by Purchaser and Parent and the performance by Purchaser
and Parent of their  respective  obligations  hereunder or thereunder  have been
duly authorized by all requisite  corporate action. This Agreement has been, and
each of the other  Transaction  Agreements  to which it is a party will be, duly
executed and delivered by duly  authorized  officers of Purchaser and Parent and
constitutes,  or will  constitute  when so executed and  delivered,  a valid and
binding obligation of Purchaser and Parent enforceable  against it in accordance
with its terms.

                      4.3.3   Required Filings.  No Authorization is required by
or with respect to Purchaser in  connection  with the  execution and delivery of
this  Agreement  or  the  other  Transaction  Agreements  by  Purchaser  or  the
consummation by Purchaser of the Transactions.

                      4.3.4   No Conflicts.  Neither the execution and delivery
of this Agreement or any of the other  Transaction  Agreements by Parent or
Purchaser, nor the consummation by Parent or Purchaser of the Transactions, will
(i) conflict  with or result in a breach of any of the terms or provision of the
Certificate  of   Incorporation   or  By-Laws  of  Purchaser,   or  Articles  of
Organization of Parent or of any statute or administrative regulation, or of any
order,  writ,  injunction,  judgment  or  decree  of any  court or  governmental
authority or of any arbitration  award to which Purchaser is a party or by which
Parent or Purchaser is bound; or (ii) violate, conflict with, breach, constitute
a default (or give rise to an event which, with notice or lapse of time or both,
would  constitute  a  default)  under,  or  result  in the  termination  of,  or
accelerate the performance required by, or result in the creation of any lien or
other  Encumbrance  upon any of the  properties or assets of Parent or Purchaser
under, any note,  bond,  mortgage,  indenture,  deed of trust,  license,  lease,
agreement or other  instrument  or  obligation to which Parent or Purchaser is a
party or to which Parent or Purchaser or any of its

                                       A-20

<PAGE>



properties or assets are subject (the "Purchaser Obligations"),  except for such
violations,  conflicts,  breaches,  defaults,  terminations,   accelerations  or
creations of liens or other Encumbrances that do not and will not,  individually
or in the aggregate,  (x) have a Material  Adverse Effect on Parent or Purchaser
or  (y)  materially  impair  Parent  or  Purchaser's   ability  to  perform  its
obligations  under this  Agreement or any of the other  Transaction  Agreements.
Without  limiting the generality of the  foregoing,  Purchaser is not subject to
any Purchaser  Obligation pursuant to which timely performance of this Agreement
or any of the Transactions may be prohibited, prevented or materially delayed.

                      4.3.5   Capitalization.  The authorized capital stock of
Purchaser  consists of 10,000 shares of common stock,  $.01 par value,  of which
1,000 shares are outstanding.  All of the outstanding  shares of common stock of
Purchaser are entitled to vote as a class and are owned of record by Parent.

                      4.3.6   Investment Intent. Each of Parent and Purchaser is
an "accredited investor" within the meaning of Rule 501(a) of Regulation D under
the  Securities  Act, and is acquiring  the Common Stock for its own account for
investment  and with no present  intention of  distributing  or  reselling  such
Common Stock or any part  thereof in any  transaction  which would  constitute a
"distribution" within the meaning of the Securities Act.

                      4.3.7   Financing.  Purchaser has delivered to the Company
a true and correct copy of a letter from a bank (the "Lender"), stating Lender's
interest in providing debt financing  ("Financing") to Parent,  which,  together
with equity to be contributed to Purchaser will be in an amount necessary to pay
the Merger Consideration and consummate the Merger,  subject to the negotiation,
preparation  and execution of binding  documents  with respect to the Financing,
and to the  fulfillment  of the conditions  precedent  contained in such letter.
None of the Financing will be an obligation of or secured by a lien on the 
assets of the Surviving Corporation.  Parent and Purchaser have no present 
intention to liquidate the Surviving Corporation.

                      4.3.8   Proxy Statement.  None of the information included
in the Proxy  Statement  and provided by the Parent and Purchaser in writing for
use in the Proxy Statement will, at the time of the mailing thereof, at the time
of the Meeting and at the  Effective  Time,  contain any untrue  statement  of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances under which they are made, not misleading.

                                    ARTICLE V

                     CONDUCT OF BUSINESS PENDING THE MERGER

         5.1 Obligations of Each of the Parties.  From and after the date hereof
and until and including the Effective Time, the following shall apply with equal
force to the Company,  on the one hand, and Parent and  Purchaser,  on the other
hand:

                      5.1.1 Each party shall promptly give the other party
written notice of the existence or occurrence  of any event or condition  which
would make any  representation  or warranty  herein  contained of either party 
untrue or which might  reasonably be expected to prevent the consummation of the
transactions contemplated hereby. In the case of the  Company,  such  notice  
shall  include  a  reasonably  detailed description of such event or condition, 
the representation or warranty to which it relates and an estimate of the 
damages, if any, associated therewith.


                                      A-21

<PAGE>



                      5.1.2  No party shall intentionally perform any act which,
if  performed,  or omit to perform  any act which,  if omitted to be  performed,
would prevent or excuse the  performance of this Agreement by any party or which
would result in any representation or warranty herein of that party being untrue
in any material  respect at any time after the date hereof through and including
the Closing Date as if then originally made.

                      5.1.3   Subject to the terms and conditions of this
Agreement,  each of the  parties  agrees to use their best  efforts to take,  or
cause to be  taken,  all  actions,  and to do, or cause to be done,  all  things
necessary, proper or advisable to consummate and make effective the Transactions
and the other  transactions  contemplated by this Agreement as  expeditiously as
reasonably  practicable;  provided,  however, that nothing in this Section 5.1.3
shall  in any  event  require  any  party  to (i)  expend  funds  which  are not
commercially  reasonable in relation to the transactions  contemplated hereby or
(ii) take or cause to be taken,  any action which would have a Material  Adverse
Effect with respect to it.

         5.2 Access.  Subject to any  restrictions  under  applicable  law,  the
Company shall continue to give to Purchaser's and Parent's respective  officers,
employees, agents, attorneys,  consultants and accountants reasonable access for
reasonable purposes in light of the transactions  contemplated by this Agreement
during  normal  business  hours  to  all of the  properties,  books,  contracts,
documents,  present and expired insurance policies,  records and personnel of or
with respect to the Company or any  Subsidiary  and shall  furnish to Parent and
Purchaser and such persons as Parent or Purchaser shall designate to the Company
such  information  as Purchaser or such persons may at any time and from time to
time  reasonably  request.  It is  expressly  understood  and  agreed  that  all
information  obtained  pursuant to this  Section 5.2 is subject to the terms and
conditions of the  Confidentiality  Letter dated September 2, 1998,  executed by
Parent  and Parent  expressly  reaffirms  its  obligations  thereunder.  Without
limiting the  generality  of the  foregoing,  the Company will permit Parent and
Purchaser to conduct a Phase I and Phase II environmental  investigation with an
environmental  consultant selected by Purchaser of the Real Estate held by Reina
Distributing, Inc. The Company will pay the costs of such investigation promptly
upon receipt of such consultant's billing statement.

         5.3          The Company's Obligations.  From and after the date hereof
and until and including the Effective Time:

                      5.3.1 The Company  shall,  and shall cause each  Remaining
         Subsidiary  to, carry on its business  with the  objective of effecting
         the  Distribution  and Power  Facility Sales and, in all other respects
         with the objective of winding up the remaining  business of the Company
         and the  Remaining  Subsidiaries  so that the Company and the Remaining
         Subsidiaries  will have no assets other than cash and cash  equivalents
         and the Retained  Assets and no  Liabilities  other than the  Permitted
         Liabilities  and at  Closing,  Liabilities  taken  into  account in the
         calculation of the  Adjustment  Amount as reflected in the Statement as
         finally  agreed to by Purchaser.  Without the prior written  consent of
         Purchaser,  and without  limiting the generality of any other provision
         of this Agreement  including the foregoing,  the Company shall not, and
         shall not permit any Remaining Subsidiary to:

                              (a)      amend its Certificate of Incorporation,
          By-Laws or other organizational documents;

                              (b)  make any  change  in its  authorized  capital
                      stock;  adjust,  split,  combine or reclassify any capital
                      stock;  or, other than issuances of shares of Common Stock
                      pursuant  to  the  valid  exercise  of  Stock  Options  or
                      Warrants outstanding on the date hereof in accordance with
                      Section 2.4 of this  Agreement,  issue any shares of stock
                      of any class, or

                                       22

<PAGE>



                      issue  or  become a party  to any  subscription,  warrant,
                      rights,   options,   convertible   securities   or   other
                      agreements or commitments of any character relating to its
                      issued  or  unissued   capital  stock,   or  other  equity
                      securities,  or grant any stock  appreciation  or  similar
                      rights,  or amend the terms of any Stock Option or Warrant
                      except as contemplated by Section 2.5;

                              (c) incur any  indebtedness  for borrowed money or
                      assume,   guarantee,    endorse   or   otherwise   as   an
                      accommodation  become  responsible  for the obligations of
                      any  other   individual,   corporation  or  other  entity,
                      including the Distributed Subsidiaries;

                              (d) other than in connection with the Distribution
                      or  Power  Facility  Sales,  sell,   transfer,   mortgage,
                      encumber  or  otherwise  dispose  of any  of its  material
                      properties  or assets to any  individual,  corporation  or
                      other entity other than a Subsidiary,  except  pursuant to
                      contracts  or  agreements  in  force  at the  date of this
                      Agreement,  the sale of the NIMO stock, or as specifically
                      set  forth  in  this   Agreement   with   respect  to  the
                      Transactions;

                              (e) other than in connection with the Distribution
                      make any (x)  investments,  either by purchase of stock or
                      securities,  in (y)  contributions  to capital  of, or (z)
                      purchases  of any  property  or  assets  from,  any  other
                      individual, corporation or other entity;

                              (f) except as necessary to effect the Distribution
                      or  eliminate  a  Liability  of the  Company or  Remaining
                      Subsidiary (with respect to which the Company shall notify
                      Purchaser   promptly   in   writing),   and   except   for
                      transactions in the ordinary course of business consistent
                      with past practice and those transactions  contemplated by
                      the provisions of this Agreement,  enter into or terminate
                      any material contract or agreement,  or make any change in
                      any of its material leases or contracts;

                              (g) change its method of  accounting  in effect at
                      December 31, 1997, except as may be required by changes in
                      GAAP upon the advice of its independent accountants;

                              (h)  increase  the  compensation  payable  to  any
                      employee, or enter into any new employment agreements with
                      new or existing  employees  which  create other than an at
                      will  relationship,  in each case,  except in the ordinary
                      course of business  consistent  with past practices  other
                      than  bonuses to  officers  and  employees  which are paid
                      prior to the Effective Time;

                              (i)  pay or  declare  any  dividend  or  make  any
                      distribution   (other  than  the   Distribution)   on  its
                      securities  of any class or  purchase or redeem any of its
                      securities of any class;

                              (j)      make any Tax election or settle or
                      compromise any Tax liability;

                              (k) fail to  maintain  in full  force  and  effect
                      insurance coverage substantially similar to that in effect
                      on the date hereof; or


                                       23

<PAGE>



                              (l)  enter  into  any  business  or  contract  not
                      related to the  Distribution,  Power Facility Sales or the
                      Merger  other than  contracts  which are not  material and
                      which will be fully performed prior to the Effective Time.

                      5.3.2 The Company shall cause the Distributed Subsidiaries
         to carry on their  respective  businesses  only in the ordinary  course
         consistent  with  past  practice  and  shall  not and  shall  cause the
         Distributed  Subsidiaries  not to create any Liabilities of the Company
         or any Remaining  Subsidiary  for the  Liabilities  of the  Distributed
         Subsidiaries following the Effective Time.

                      5.3.3 The Company shall furnish to Purchaser the Company's
         internal  unaudited  statement of condition and statement of income for
         each  month  ending  after  the date of this  Agreement.  Such  monthly
         statements  shall be prepared in accordance with existing  practice and
         shall  fairly  present  in  all  material   respects  the  consolidated
         financial  position and results of operation  for the Company as of and
         for the periods indicated therein in accordance with past practice. The
         Company  will  advise  Purchaser  upon  request as to the status of the
         components  of the  Base  Amount  and  Additional  Amount  and  provide
         reasonable  evidence supporting the determination of the amount of such
         components.

         5.4          Proxy Statement; Other Regulatory Matters.

                      5.4.1   The Company will (i) call a meeting of its
shareholders  (the  "Meeting")  for the  purpose  of voting  upon  adoption  and
authorization  of the  Merger,  (ii)  hold the  Meeting  as soon as  practicable
following the date of this Agreement,  (iii) subject to Section 5.6 recommend to
its  shareholders  the approval of the Merger through its Board of Directors and
(iv) use its best efforts to obtain the necessary  adoption and authorization of
this Agreement by the shareholders of the Company.

                      5.4.2  The  Company  will  (i)  as  soon  as   practicable
following the date of this Agreement,  prepare in correct and  appropriate  form
and file with the SEC the Form 10 Registration and a preliminary Proxy Statement
and Information Statement and (ii) use its reasonable best efforts to respond to
any comments of the SEC or its staff and to cause the Form 10 Registration to be
effective and each of the Proxy and the  Information  Statement to be cleared by
the SEC. The Company will notify  Purchaser of the receipt of any comments  from
the SEC or its staff and of any  request by the SEC or its staff for  amendments
or  supplements  to the  Form 10  Registration,  the  Proxy  or the  Information
Statement or for additional information and will supply Purchaser with copies of
all correspondence between the Company or any of its representatives, on the one
hand, and the SEC or its staff,  on the other hand,  with respect to the Form 10
Registration  or the Proxy  Statement  and  Information  Statement or any of the
Transactions.  The  Company  shall give  Purchaser  and its  counsel  (who shall
provide any comments  thereon as soon as practicable)  the opportunity to review
the Form 10  Registration,  the Proxy  Statement and the  Information  Statement
prior to being filed with the SEC and shall give  Purchaser and its counsel (who
shall provide any comments  thereon as soon as  practicable)  the opportunity to
review all amendments and supplements to the Form 10 Registration, the Proxy and
the  Information   Statement  and  all  responses  to  requests  for  additional
information and replies to comments prior to their being filed with, or sent to,
the SEC. Each of the Company and  Purchaser  agrees to use its  reasonable  best
efforts,  after  consultation with the other parties hereto, to respond promptly
to all such  comments of and  requests  by the SEC.  As promptly as  practicable
after the Proxy Statement and the Information Statement have been cleared by the
SEC, the Company shall mail the Proxy Statement and the  Information  Statement,
respectively,  to the stockholders of the Company.  The Purchaser and the Parent
shall supply to the Company on a timely basis in connection with the preparation
of the Proxy Statement and the Information  Statement all information  necessary
to be included therein with respect to the Purchaser and the Parent.

                                       24

<PAGE>



                      5.4.3   Each party agrees to notify the other of, and to
correct,  any  information  contained  in the Form 10  Registration,  the  Proxy
Statement  and  Information  Statement  furnished by such party to the other for
inclusion  therein,  which information  shall be, at the time of furnishing,  or
become, prior to the Meeting, false or misleading in any material respect. If at
any time prior to the Meeting or any  adjournment  thereof there shall occur any
event that should be set forth in an amendment to the Form 10 Registration Proxy
Statement or the Information Statement, the Company will prepare and mail to its
stockholders such an amendment or supplement.

                      5.4.4 The Company  will file all  reports,  schedules  and
definitive proxy  statements  (including the Proxy Statement and the Information
Statement) (the "Company  Filings") required to be filed by the Company with the
SEC  (including  reports  required by Section 13(d) or 13(g) of the Exchange Act
and will provide copies thereof to the Company promptly upon the filing thereof.
As of its respective date, the Company  represents,  warrants and covenants that
each  the  Company  Filing  will  comply  in  all  material  respects  with  the
requirements of the Exchange Act and the applicable rules and regulations of the
SEC thereunder and none of the Company Filings will contain any untrue statement
of a  material  fact or omit to state a  material  fact  required  to be  stated
therein  or  necessary  to  make  the  statements   therein,  in  light  of  the
circumstances  under which they are made, not  misleading.  Upon learning of any
such false or  misleading  information,  the Company will cause all required the
Company Filings (including the Proxy Statement and the Information Statement) to
be  corrected,  filed  with the SEC and  disseminated  to  holders of the Common
Stock, in each case as and to the extent required by applicable law.

                      5.4.5  Subject to the terms and conditions herein
provided,  the Company and Parent and Purchaser  will cooperate and consult with
one   another  in  (a)   determining   which   consents,   approvals,   Permits,
authorizations or waivers (collectively, "Consents") are required to be obtained
prior to the Effective Time from Governmental Entities or other third parties in
connection  with the execution and delivery of this Agreement  (including  those
Consents with respect to those matters disclosed as a result of Section 4.2.4 of
this  Agreement or with respect to any of the  Transactions  or the  Transaction
Agreements  and the  consummation  of the  transactions  contemplated  hereby or
thereby,  (b)  preparing  all Consents and all other  filings,  submissions  and
presentations required or prudent to obtain all Consents, including by providing
to the  other  party  drafts  of such  material  reasonably  in  advance  of the
anticipated filing or submission dates, and (c) timely seeking all such Consents
(it being  understood  that the parties will make or seek to  Consents,  whether
mandatory or voluntary and that each party will be  responsible  and pay for the
costs, penalties and expenses associated with the Consents required with respect
to it).  The Company will obtain and deliver to Purchaser at or prior to Closing
originals  of full and  complete  releases  of the  Company  and each  Remaining
Subsidiary  from  any and  all  Liabilities  of the  Company  or such  Remaining
Subsidiary  (x)  fo  Liabilities  (other  than  Permitted  Liabilities)  of  any
Distributed   Subsidiary   (the   "Third   Party   Releases")   (y)  to  provide
indemnification by contract, law or otherwise to any current director,  officer,
employee agent or affiliates  except to the extent of the Surviving  Corporation
rights under the Escrow  Agreement or the D&O Insurance,  the form and substance
of  which  shall  be  reasonably   acceptable  to  Purchaser  and  Parent  ("D&O
Releases").

         5.5          Acquisition Proposals.
                      ----------------------

                      5.5.1   From and after the date hereof and until and
including the Effective  Time (or earlier  termination of this  Agreement),  the
Company  shall  immediately  cease and cause to be  terminated  any  activities,
discussions or negotiations with respect to an Acquisition  Proposal (as defined
herein),  and the  Company  shall not,  nor shall it permit any  Subsidiary,  or
authorize  or permit any of its  officers,  directors or employees or holders of
more  than  five  percent  of its  outstanding  shares  of  Common  Stock or any
investment   banker,   financial   advisor,   attorney,   accountant   or  other
representative or agent of the Company or any

                                       25

<PAGE>



Subsidiary,  to,  directly or indirectly,  (i) solicit,  initiate,  or encourage
(including by way of furnishing or otherwise  providing,  or providing access to
nonpublic  information)  any  Acquisition  Proposal;  (ii)  participate  in  any
discussions or negotiations relating to any Acquisition Proposal (or any inquiry
relating to an Acquisition  Proposal) or take any other action to facilitate any
inquiries  or the  making  of  any  proposal  that  constitutes  an  Acquisition
Proposal;  or (iii) enter into any letter of intent,  agreement  in principle or
definitive  agreement  with  respect  to  any  Acquisition  Proposal;  provided,
however,  that nothing  contained in this Section 5.5 shall prohibit the Company
or the  Board  from  furnishing  nonpublic  information  to,  or  entering  into
discussions  or  negotiations  with,  any person or entity  with  respect to any
unsolicited  Acquisition  Proposal  if (but only if):  (a) the Board  determines
reasonably and in good faith,  after due  investigation  and after  consultation
with and based  upon the  advice of its  outside  financial  advisor,  that such
Acquisition  Proposal is a Superior  Proposal (as defined below);  (b) the Board
determines  reasonably  and in good  faith,  after due  investigation  and after
consultation with and based upon the advice of outside counsel, that the failure
to take such action  would cause the Board to violate  its  fiduciary  duties to
stockholders  under applicable law in the context of the  Transactions;  and (c)
the Company (x) provides at least two  business  days' notice to Acquiror to the
effect that it is taking such action and (y) receives from such person or entity
an   executed   confidentiality   agreement   substantially   similar   to   the
Confidentiality  Agreement.  Notwithstanding  the  foregoing,  nothing  in  this
Section 5.5 will restrict the Company from effecting the Power Facility Sales as
contemplated hereby.

                      5.5.2   Notwithstanding anything in this Agreement to the
contrary,  the Company shall promptly advise Parent orally and in writing of the
receipt by it (or by any of the other  entities  or persons  referred  to above)
after the date hereof of any  Acquisition  Proposal  or any inquiry  which could
reasonably lead to an Acquisition Proposal, the material terms and conditions of
such Acquisition  Proposal or inquiry,  and the identity of the person or entity
making any such  Acquisition  Proposal.  The  Company  agrees that it will fully
enforce  (including  by way of  obtaining  an  injunction),  and not  waive  any
provision of, any confidentiality agreement to which it is a party.

                      5.5.3   For purposes of this Agreement: "Acquisition
Proposal"  means  any bona  fide  offe or  proposal  with  respect  to a merger,
consolidation,  share exchange or similar  transaction  involving the Company or
any Subsidiary or any purchase of all or any  significant  portion of the assets
or capital  stock of the  Company  or any  significant  Subsidiary  or any other
business combination  (including the acquisition of any equity interest therein)
involving  the  Company  excluding, however, any  proposal or  transaction  with
respect to the Power  Facilities;  and "Superior  Proposal" means an Acquisition
Proposal which the Board believes in good faith, after due investigation (taking
into account,  among other things,  the  financing  terms and the  likelihood of
consummation)  and based  upon the  advice of its  outside  legal and  financial
advisors, is more favorable to the Company's stockholders from a financial point
of view than the Merger (taking into account the Distribution).

         5.6 Board  Action.  The  Board  shall not (i)  withdraw  or modify  its
approval, adoption or recommendation of this Agreement, the Merger or any of the
Transactions , (ii) approve,  adopt or recommend or publicly propose to approve,
adopt or recommend  an  Acquisition  Proposal,  (iii) cause the Company to enter
into any letter agreement,  agreement in principle or definitive  agreement with
respect to an Acquisition  Proposal,  or (iv) resolve to do any of the foregoing
unless the Company  receives an unsolicited  Acquisition  Proposal in accordance
with Section 5.5 and the Board  determines  reasonably and in good faith,  after
due  investigation  (a) based upon the advice of its outside  financial  advisor
that  a  pending   Acquisition   Proposal  is  more  favorable  to  the  Company
Stockholders  than the Merger and the  Distribution,  taken as a whole, (b) such
Acquisition  Proposal is  reasonably  likely to be  consummated,  (c) there is a
substantial  probability  that the  approval of the Merger and the  Distribution
will not be obtained due to the pending Acquisition Proposal, and (d) based upon
the advice of outside  counsel,  that the  failure of the Board to  withdraw  or
modify its approval,

                                       26

<PAGE>



adoption  or  recommendation  of this  Agreement  or the  Merger,  or approve or
recommend  such  Acquisition  Proposal  would  cause  the Board to  violate  its
fiduciary  duties to  stockholders  under  applicable  law in the context of the
Transactions. In such case, the Board may withdraw or modify its recommendation,
and approve and recommend such Acquisition Proposal, provided the Board provides
to Parent and Purchaser written notice of the Company's  intention to accept the
Superior Proposal at least two business days prior to taking such action and, at
the end of such two  business  day period  (x)  simultaneously  terminates  this
Agreement,  (y)  concurrently  causes the  Company  to enter  into a  definitive
acquisition   agreement   with  respect  to  such  Superior   Proposal  and  (z)
concurrently  pays to Purchaser  the  Termination  Payment and Covered  Expenses
pursuant to Section 7.4.2.  Nothing contained in this Section 5.6 shall prohibit
the  Company  from  taking  and  disclosing  to  its   stockholders  a  position
contemplated by Rule 14e-2(a)  promulgated under the Exchange Act; provided that
the Company does not withdraw or modify its position  with respect to the Merger
or approve or recommend an Acquisition Proposal,  except under the circumstances
described in the immediately preceding sentence and on two business days' notice
to Purchaser to the effect that it is taking such action.

         5.7          Indemnification and Insurance.
                      -----------------------------

                      5.7.1   Purchaser and the Company agree that prior to the
Effective  Time,  the Company will procure and pay for officers' and  directors'
liability insurance ("D&O Insurance") covering each present and former director,
officer,  employee and agent of the Company and each Subsidiary and each present
and former director, officer, employee, agent or trustee of any employee benefit
plan for employees of the Company  (individually,  an "Indemnified  Person", and
collectively,  the  "Indemnified  Persons"),  who is  currently  covered  by the
Company's officers' and directors'  liability insurance or will be so covered on
the Closing Date with respect to actions and omissions  occurring on or prior to
the  Closing  Date  (including,  without  limitation,  any which arise out of or
relate to the transaction  contemplated by this Agreement).  Purchaser shall not
be required to provide or cause the  Surviving  Corporation  to provide any such
insurance for the Indemnified Persons.

                      5.7.2   Purchaser and the Surviving Corporation hereby
jointly and severally  agree that, for the lesser of (a) six (6) years after the
Closing Date, or (b) the period during which the Surviving Corporation maintains
its existence, the provisions of the Certificate of Incorporation and By-Laws of
the Surviving  Corporation  shall  provide  indemnification  to the  Indemnified
Persons on terms,  in a manner,  and with respect to matters,  which are no less
favorable  (in favor of persons  indemnified)  than the Company  Certificate  of
Incorporation  and By-Laws,  as in effect on the date hereof,  and further agree
that such indemnification  provisions shall not be modified or amended except as
required by law, unless such modification or amendment expands the rights of the
Indemnified  Persons to indemnification.  Notwithstanding  the foregoing,  it is
expressly understood and agreed that the obligation of the Surviving Corporation
to  provide  such  indemnification  is  limited  to the  D&O  Insurance  and the
Surviving   Corporation's  rights  under  the  Escrow  Agreement  and  that  the
provisions  of the  Certificate  of  Incorporation  and By-laws of the Surviving
Corporation may be amended accordingly.

         5.8 Surviving Corporation.  The Surviving Corporation or its successors
will maintain its or their existence until at least March 31, 2003.

         5.9          Parent's Financing.  Parent will use its reasonable best
efforts to obtain the proceeds of the Financing.

         5.10  Liabilities.  The Company  agrees to use its best efforts so that
neither the Company nor any Remaining  Subsidiary  will have as of the Effective
Time any Liability other than the Permitted Liabilities and Liabilities, if any,
included in the calculation of the Adjustment  Amount as agreed to by Parent and
Purchaser.


                                       27

<PAGE>


         5.11 Other Company Covenants.  Prior to the Effective Time, the Company
will  (a)  as  soon  as  practicable,   obtain  from  General  Electric  Capital
Corporation  ("GECC") a release from pledge of all of the outstanding  shares of
any Remaining  Subsidiary  which have been pledged to GECC,  and (b) cause to be
paid in full at or  prior  to the  Closing  all  expenses  associated  with  the
transactions  contemplated  hereby  including  fees and  expenses of  investment
bankers,  counsel,  accountants,  consultants and other advisors to the Company,
all severance,  bonus and other compensation  payable in connection with or as a
result of the  Merger  and all other  expenses  of the  Company  and each of the
Remaining Subsidiaries.

         5.12 Parent Covenants. Parent agrees to cause the Surviving Corporation
to amend its  Certificate  of  Incorporation  within  thirty (30) days after the
Closing  Date to change the name of the  Surviving  Corporation  to a name which
does not include the word "Besicorp".  The Surviving  Corporation  agrees to (a)
quitclaim  without  recourse  to BL the net  proceeds  of any  recovery  under a
derivative  claim  against its officers or directors and (b) file all income Tax
Returns for the current fiscal year and pay all Taxes shown to be due thereon.


                                   ARTICLE VI

             CONDITIONS TO CLOSING; CLOSING DELIVERIES; BASE AMOUNT

         6.1 Conditions to Each Party's Obligations.  The respective obligations
of each party to effect the transactions contemplated hereby shall be subject to
the fulfillment at or prior to the Effective Time of the following conditions:

                      6.1.1 The Merger Agreement and, to the extent required
under the NYBCL, the Distribution shall have been adopted and authorized by th
requisite vote of the stockholders of the Company.

                      6.1.2   This Agreement, the Merger and (to the extent
approval thereof is necessary to consummate the  Transactions)  the Transactions
shall have been approved by each Governmental  Entity whose approval is required
for the  consummation of the Merger or such  Transactions,  such approvals shall
remain  in full  force and  effect  and all  waiting  periods  relating  to such
approvals shall have expired.

                      6.1.3  No  Governmental   Entity  or  court  of  competent
jurisdiction shall have enacted,  issued,  promulgated,  enforced or entered any
law, rule, regulation,  executive order, judgment,  decree,  injunction or other
order (whether  temporary,  preliminary or permanent)which is then in effect and
has the effect of making the Merger or any of the Transactions illegal.

         6.2  Conditions to the  Company's  Obligations.  The  obligation of the
Company to consummate  the  transactions  contemplated  hereby is subject to the
fulfillment  (or  waiver)  of all  of  the  following  conditions  prior  to the
Effective Time, upon the  non-fulfillment  (and non-waiver) of any of which this
Agreement may, at the Company's option,  be terminated  pursuant to and with the
effect set forth in Article VII:

                      6.2.1   Each and every representation and warranty made by
Parent and  Purchaser  shall be true and correct when made and as if  originally
made on and as of the Closing Date.


                                       28

<PAGE>



                      6.2.2   All obligations of Parent and Purchaser to be
performed  hereunder  through,  and including  on, the Closing Date  (including,
without limitation, all obligations which Purchaser would be required to perform
at the Closing if the transaction contemplated hereby was consummated shall have
been fully performed.

                      6.2.3   Purchaser shall have delivered to the Company the
written  opinion of  Altheimer & Gray,  counsel for  Purchaser,  dated as of the
Closing Date, in substantially the form of Exhibit C attached hereto.

                      6.2.4   Immediately prior to the Merger Purchaser is, and
assuming that the condition set forth in Section 6.3.1 is satisfied, immediately
following the  effectiveness of the Merger the Surviving  Corporation  shall be,
solvent.

         6.3 Conditions to Parent's and Purchaser's Obligations. The obligations
of Parent and Purchaser to consummate the  transactions  contemplated  hereby is
subject to the fulfillment (or waiver) of all of the following  conditions on or
prior to the Closing Date, upon the  non-fulfillment  (and non-waiver) of any of
which this Agreement may, at Purchaser's  option, be terminated  pursuant to and
with the effect set forth in Article VII:

                      6.3.1   The representations and warranties made by the
Company shall be true and correct when made and as if originally  made on and as
of the Closing Date,  except to the extent reflected in the Statement as finally
agreed to by Parent and Purchaser.

                      6.3.2   All obligations of the Company to be performed
hereunder  through,  and  including  on, the Closing  Date  (including,  without
limitation,  all  obligations  which the Company would be required to perform at
the Closing if the transaction  contemplated hereby was  consummated)shall  have
been fully performed.

                      6.3.3 No suit, proceeding or investigation shall have been
commenced (to Purchaser's  knowledge) by any Governmental  Entity on any grounds
to  restrain,  enjoin or hinder,  or seek  material  damages on account  of, the
consummation of any of the Transactions or the other  transactions  contemplated
hereby.

                      6.3.4 The Company  shall have  delivered to Purchaser  the
written opinion of Robinson Brog Leinwand Greene Genovese & Gluck P.C.,  counsel
to the  Company,  dated as of the Closing  Date,  in  substantially  the form of
Exhibit D attached hereto.

                      6.3.5  Since  June  30,  1998  there  shall  have  been no
changes,  either  individually  or in the  aggregate,  taking  into  account the
completion  of the  Transactions  other  than  the  Merger,  in the  results  of
operations, condition (financial or otherwise),  properties, assets, business or
prospects of the Company or any Subsidiary  which has had or would be reasonably
likely  to have a  Material  Adverse  Effect  on the  Company  or any  Remaining
Subsidiary.

                      6.3.6   There shall not be any action taken, or any
statute,  rule,  regulation  or  order  enacted,  entered,  enforced  or  deemed
applicable to the Merger, by any Governmental Entity which imposes any condition
or restriction  upon Purchaser,  the Surviving  Corporation or its  Subsidiaries
which would in Purchaser's opinion be commercially unreasonable from a financial
standpoint relative to the transactions contemplated by this Agreement.

                      6.3.7   Purchaser shall be satisfied in its reasonable
discretion that each of the Distribution and the Power Facility Sales shall have
been completed as provided in this Agreement and that neither the

                                       29

<PAGE>



Surviving Corporation nor any of the Remaining Subsidiaries has any Liability as
a result of or arising out of the Distribution or Power Facility Sales.

                      6.3.8   The Indemnification Agreement and the Escrow
Agreement  shall have been executed and delivered by BL and shall each be valid,
legal,  binding and  enforceable  obligations  of BL, and the Company shall have
deposited $6,000,000 in cash with the Escrow Agent under the Escrow Agreement.

                      6.3.9 The Base Amount shall be no less than $ 105,275,000.

                      6.3.10  Purchaser  shall have received the proceeds of the
Financing.

                      6.3.11  Neither the Company nor any Remaining Subsidiary
shall  have  any  Liabilities  other  than  the  Permitted  Liabilities  and the
Liabilities taken into account in determining the Adjustment Amount as agreed to
by Purchaser and Parent.

                      6.3.12 The Company shall have received all of the Consents
and obtained the Third Party  Releases  and DB&O  Releases (it being  understood
that this  condition  with respect to the Third Party Releases will be satisfied
if Third Party  Releases with respect to  Liabilities  aggregating  no more than
$50,000 are not obtained).

                      6.3.13  The number of shares of Common Stock outstanding
immediately prior to the Effective Time does not exceed 3,051,435.

                      6.3.14  Purchaser  shall have  received  the  results of a
Phase I and,  if  reasonably  requested  by  Purchaser,  Phase II  environmental
investigation of the Real Estate held by Reina  Distributing,  Inc. with results
satisfactory to Parent and Purchaser in their sole discretion.

         6.4          Closing Deliveries.
                      ------------------

                      6.4.1   At the Closing, the Company shall cause to be
 executed and delivered to Parent and Purchaser all of the following:

                      (a) a  closing  certificate  dated  the  Closing  Date and
         executed on behalf of the Company by a duly  authorized  officer of the
         Company to the effect set forth in Sections 6.3.1, 6.3.2, 6.3.5, 6.3.6,
         6.3.10(g), 6.3.11, 6.3.12 and 6.3.13;

                      (b)  certified  copies of such  corporate  records  of the
         Company  and the  Subsidiaries  and copies of such other  documents  as
         Purchaser or its counsel may  reasonably  have  requested in connection
         with the consummation of the transactions contemplated hereby;

                      (c) D&O Releases and  resignations  of all of the officers
         and directors of each of the Remaining  Subsidiaries and the Company in
         form satisfactory to Purchaser and Parent;

                      (d)    the Indemnification Agreement and Escrow Agreement;
         and

                      (e) the minute books and corporate  records of the Company
         and the Remaining  Subsidiaries and originals of the stock certificates
         evidencing  all  of  the  outstanding  capital  stock  of  each  of the
         Remaining Subsidiaries free of all Encumbrances.

                                       30

<PAGE>




                      6.4.2   At the Closing, Parent and Purchaser shall cause
 to be delivered to the Company all of the following:

                      (a) a  closing  certificate  dated  the  Closing  Date and
         executed on behalf of Parent and Purchaser by a duly authorized officer
         of Parent and  Purchaser  to the effect  set forth in  Sections  6.2.1,
         6.2.2 and 6.2.4; and

                      (b) certified  copies of such corporate  records of Parent
         and Purchaser and copies of such other  documents as the Company or its
         counsel  may  reasonably   have   requested  in  connection   with  the
         consummation of the transactions contemplated hereby.

                                   ARTICLE VII

                        TERMINATION/EFFECT OF TERMINATION

         7.1   Right   to   Terminate.   Anything   to   the   contrary   herein
notwithstanding,  this Agreement and the transaction  contemplated hereby may be
terminated  at any time prior to the  Effective  Time by prompt  notice given in
accordance with Section 8.4:

                      7.1.1  by  the  mutual  written   consent  of  Parent  and
Purchaser and the Company (with the approval of their respective Boards of 
Directors);

                      7.1.2 by Purchaser  and Parent,  or the Company  (with the
approval of the Board) if:

                              (a)       the Effective Time shall not have
         occurred at or before 11:59 p.m. on February 15, 1999 (the "Termination
         Date");  provided,  however, that the right to terminate this Agreement
         under this  Section  7.1.2  shall not be  available  to any party whose
         failure to fulfill any of its obligations under this Agreement has been
         the cause of the failure of the  Effective  Time to have occurred as of
         such time; or

                            (b) upon a vote at the Meeting any of this Agreement
          or any of the Transactions required to be adopted or authorized by the
          shareholders of the Company shall fail to be adopted and authorized.

                      7.1.3   by Parent and Purchaser, by giving written notice
of such termination to the Company, if:

                              (a)       there has been a material breach of any
         material agreement or covenant on the part of the Company which has not
         been cured or adequate  assurance of cure given,  in either case within
         ten (10) business days  following  notice of such breach from Purchaser
         or either of the  Indemnification  Agreement  or the  Escrow  Agreement
         shall not be a valid, legal and binding agreement or enforceable
         against BL;

                              (b)      there has been a breach of a
representation  or warranty of the  Company  the  Damages  from which  Purchaser
reasonably determines would cause the Base Amount to be less than $105,275,000;


                                       31

<PAGE>



                              (c)  the  Board   shall   have  taken  any  action
contemplated by clause (i), (ii), (iii) or (iv) of Section 5.6;

                              (d)      a tender offer or exchange offer for 15%
         or more of the shares of Common Stock of the Company is commenced,  and
         the Board fails to recommend against acceptance of such tender offer or
         exchange  offer by its stockholder  within the time period  required by
         Section  14e-2 of the  Exchange  Act (the  taking of no position by the
         expiration of such period with respect to the acceptance of such tender
         offer  or  exchange  offer  by  its  shareholders  constituting  such a
         failure)  or any  Person  acquires  by any  means  20% or  more  of the
         outstanding shares of Common Stock;

                              (e)      the Company shall have breached any of
its covenants or agreements in Section 5.5;

                              (f)      there shall be pending or threatened any
         proceeding seeking material damages on account of this Agreement or the
         consummation  of the  Merger  or any of the  other  Transactions  which
         Purchaser  determines  in  good  faith,  after  due  investigation  and
         consultation with counsel  representing the Company in such proceeding,
         could  reasonably  be  expected  to result in the  Company  incurring a
         material  amount of damages or expenses  relative to the protections to
         Parent  afforded by the Escrow  Agreement,  after  taking into  account
         applicable insurance coverage; or

                              (g) the Base Amount is less than $105,275,000.

                      7.1.4 by the Company (with the approval of the Board ), by
         giving written notice of such termination to Parent and Purchaser, if:

                              (a)      there has been a material breach of any
         agreement  herein on the part of Purchaser  which has not been cured or
         adequate  assurance  of cure  given,  in either  case  within  ten (10)
         business days following notice of such breach from the Company;

                              (b)      there has been a breach of a
         representation  or warranty of Parent or  Purchaser  herein which could
         reasonably be expected to prevent Parent or Purchaser  from  fulfilling
         their  obligations  under this  Agreement and which,  in the reasonable
         opinion of the Company,  by its nature  cannot be cured  within  twenty
         (20) days (or, if sooner, the Closing Date);

                              (c)      if the Board determines to enter into and
         enters into a definitive  agreement  providing  for a Superior Proposal
         which was obtained consistent with Section 5.5; provided, however, that
         the Company shall have no right to terminate this Agreement  under this
         Section  7.1.4(c)  unless (i) the Company has provided  Purchaser  with
         written notice of the material terms of the Superior  Proposal at least
         two  business  days  prior to such  termination,  and (ii) the  Company
         simultaneously  pays to Purchaser the  Termination  Payment and Covered
         Expenses required under Section 7.4.2.

         7.2          Certain Effects of Termination.  In the event of the
termination of this Agreement as provided in Section 7.1:

                      7.2.1 each party, if so requested by the other party, will
return  promptly  every  document  furnished  to it by or on behalf of the other
party in  connection  with  the  transaction  contemplated  hereby,  whether  so
obtained before or after the execution of this Agreement, and any copies thereof
(except for copies of documents  publicly  available)  which may have been made,
and will use reasonable efforts to cause its

                                       32

<PAGE>



representatives and any representatives of financial  institutions and investors
and  others  to whom such  documents  were  furnished  promptly  to return  such
documents and any copies thereof any of them may have made; and

                      7.2.2   the obligation of Purchaser under the
Confidentiality  Letter  referred to in Section 5.2 shall  continue indefinitely
(subject to its terms) notwithstanding any termination of this Agreement.

This Section 7.2 shall survive any termination of this Agreement.

         7.3 Remedies.  Notwithstanding any termination right granted in Section
7.1, in the event of the  nonfulfillment  of any condition to a party's  closing
obligations,  in  the  alternative,  such  party  may  elect  to do  one  of the
following:

                      (a)  proceed to close  despite the  nonfulfillment  of any
         closing  condition  without  waiving  any  claim  for  any  breach  and
         specifically  in the case of Parent and Purchaser  without  waiving any
         right to proceed under the Indemnification Agreement;

                      (b) decline to close, terminate this Agreement as provided
         in Section 7.1, and thereafter exercise the remedies provided,  or seek
         damages to the extent permitted in Section 7.4; or

                      (c) seek specific  performance  of the  obligations of the
         other party.  Each party hereby agrees that, in the event of any breach
         of this  Agreement by such party,  the remedies  available to the other
         party at law  would be  inadequate  and that such  party's  obligations
         under this Agreement may be specifically enforced.

         7.4          Right to Damages; Expense Reimbursement.
                      ---------------------------------------

                      7.4.1 If this  Agreement is terminated in accordance  with
Section 7.1, neither party will have any claim against the other, subject to the
following sentence and, if applicable,  the remaining provisions of this Section
7.4. A party  terminating  this Agreement in accordance  with Section 7.1 (other
than Section  7.1.1) will retain any and all of such party's legal and equitable
rights  and  remedies  if, but only if, the  circumstances  giving  rise to such
termination  were (i) caused by the other party's willful failure to comply with
a material  covenant set forth herein or (ii) that a material  representation or
warranty of the other party was  materially  false when made and that party knew
or should have reasonably known such  representation  or warranty was materially
false when made.  In either of such events,  termination  shall not be deemed or
construed as limiting or denying any legal or equitable  right or remedy of said
party,  and said party shall also be entitled to recover its costs and  expenses
which are  incurred in pursuing its rights and  remedies  (including  reasonable
attorneys' fees).

                      7.4.2  If  (x)  the  Company   terminates  this  Agreement
pursuant to Section  7.1.4(c) or 5.6 or (y) Purchaser and Parent  terminate this
Agreement  pursuant to 7.1.3(c),  (d)or (e), and Parent and Purchaser are ready,
willing and able to execute or have executed definitive  documentation to effect
the Financing or  substantially  similar  financing  arrangements,  with an able
financing  source,  the  Company  will  (a)  pay  Purchaser  $3,500,000  in cash
immediately upon such termination (the "Termination  Payment"), by wire transfer
of same-day funds to an account designated by Purchaser and (b) reimburse Parent
and Purchaser for their out-of-pocket costs and expenses reasonably incurred and
due to third parties in  connection  with this  Agreement  and the  Transactions
(including fees and disbursements of counsel,  accountants,  financial  advisors
and consultants,  commitment fees, due diligence expenses,  travel costs, filing
fees, and similar fees and

                                       33

<PAGE>



expenses,  all of which shall be  conclusively  established by Purchaser's  good
faith statement therefor) (collectively, "Covered Expenses"), up to a maximum of
$600,000,  by wire  transfer  of  same-day  funds to an  account  designated  by
Purchaser, immediately following receipt of Purchaser's statement evidencing the
Covered Expenses.

                      7.4.3 If this Agreement is terminated  pursuant to Section
7.1.2(b),   (x)  the  Company  will  pay  to  Purchaser  immediately  upon  such
termination Parent and Purchaser's  Covered Expenses up to a maximum of $600,000
by wire transfer of same day funds to an account designated by Purchaser and (y)
if Michael  Zinn or his direct or  indirect  transferees  have failed to vote in
person  or by proxy at least  1,600,000  shares in favor of the  Merger  and any
other matter  presented  to  stockholders  in  connection  with the Merger,  the
Company shall pay the  Termination  Payment to Purchaser  immediately  upon such
termination  by wire  transfer  of same day funds to an  account  designated  by
Purchaser.  If this Agreement is terminated  pursuant to (x) Section 7.1.2(b) or
(y) by the Company,  or Parent and Purchaser pursuant t Section 7.1.2(a) and the
Company,  on or before March 31, 1999, enters into a written agreement to effect
an Acquisition Proposal with, or an Acquisition Proposal is or has been made by,
a party  other than  Parent,  Purchaser  or any of their  Subsidiaries,  and the
Acquisition Proposal is thereafter consummated the Company will pay to Purchaser
the  Termination  Payment  plus the amount of Parent's and  Purchaser's  Covered
Expenses  (to the  extent  not paid  under the first  sentence  of this  Section
7.4.3). The Termination Payment contemplated by the prior sentence shall be paid
in  same-day  funds by wire  transfer  to an  account  designated  by  Purchaser
immediately prior to consummation of such Acquisition Proposal.

                      7.4.4   If this Agreement is terminated by Parent and
Purchaser  pursuant  to Section  7.1.3(a)  (other  than by virtue of a breach of
Sections 5.5 or 5.6),  (b), (f), or (g) the Company shall  reimburse  Parent and
Purchaser  for their  Covered  Expenses  up to a maximum  of  $600,000,  by wire
transfer of same-day  funds to an account  designated  by Parent and  Purchaser,
immediately following receipt of Purchaser's statement evidencing such expenses.
If this  Agreement  is  terminated  as  provided  in the  immediately  preceding
sentence  and the Company,  on or before  March 31, 1999,  enters into a written
agreement to effect an Acquisition  Proposal with, or an Acquisition Proposal is
or has been  made by,  a party  other  than  Parent,  Purchaser  or any of their
Subsidiaries, and the Acquisition Proposal is thereafter consummated the Company
will pay to Purchaser  the  Termination  Payment plus the amount of Parent's and
Purchaser's Covered Expenses (to the extent not paid under the first sentence of
this Section 7.4.4). The Termination Payment  contemplated by the prior sentence
shall be paid in same-day  funds by wire  transfer to an account  designated  by
Purchaser immediately prior to consummation of such Acquisition Proposal.

                      7.4.5 If Purchaser  and Parent  terminate  this  Agreement
solely as a result of the  failure  of the  conditions  set forth in to  Section
6.3.10,  Parent and  Purchaser  shall  reimburse  the  Company  for its  Covered
Expenses  up to  $600,000  by wire  transfer  of same day  funds  to an  account
designated  by the  Company,  immediately  following  receipt  of the  Company's
statement evidencing such expenses.

                      7.4.6   If the Company or Parent and Purchaser fail to
promptly  pay any amounts  owing  pursuant to this  Section  7.4.  when due, the
Company or Parent and Purchaser, as the case may be, shall in addition to paying
such amounts pay all costs  andexpenses  (including,  fees and  disbursements of
counsel)  incurred in collecting  such  amounts,  together with interest on such
amounts (or any unpaid portion  thereof) from the date such payment was required
to be made until the date such  payment is received by the Company or Parent and
Purchaser,  as the case may be, at the rate of 9% per  annum as in  effect  from
time to time during such period.  This Section 7.4 shall survive the termination
of this Agreement.


                                       34

<PAGE>



                                  ARTICLE VIII

                                  MISCELLANEOUS

         8.1 Survival of Representations,  Warranties and Agreements. All of the
representations,  warranties,  and agreements  contained in this Agreement or in
any  certificate or other document  delivered  pursuant to this Agreement  shall
survive  the Merger for a period of five years  following  the  Effective  Time,
subject to the terms of the Indemnification Agreement.

         8.2  Amendment.  This  Agreement may be amended by the parties  hereto,
with the approval of their respective Boards of Directors,  at any time prior to
the Effective Time,  whether before or after approval hereof by the stockholders
of the Company,  but, after such approval by the stockholders of the Company, no
amendment  shall be made without the further  approval of such  stockholders  if
such amendment would violate Section 903 of the NYBCL. This Agreement may not be
amended  except  by an  instrument  in  writing  signed on behalf of each of the
parties hereto.

         8.3 Publicity.  Except as otherwise required by law or applicable stock
exchange rules,  press releases and other publicity  concerning the transactions
contemplated  by this Agreement  shall be made only with the prior  agreement of
the Company and Purchaser.

         8.4 Notices. All notices required or otherwise given hereunder shall be
in writing and may be delivered by hand, by facsimile,  by nationally recognized
private courier,  or by United States mail.  Notices  delivered by mail shall be
deemed given three (3) business days after being  deposited in the United States
mail,  postage prepaid,  registered or certified mail, return receipt requested.
Notices  delivered by hand by  facsimile,  or by nationally  recognized  private
courier  shall be deemed  given on the day of receipt (if such day is a business
day or, if such day is not a business day, the next  succeeding  business  day);
provided,  however, that a notice delivered by facsimile shall only be effective
if and when  confirmation  is received of receipt of the facsimile at the number
provided in this Section 8.4. All notices shall be addressed as follows:

                      If to the Company:

                              Besicorp Group Inc.
                              1151 Flatbush Road
                              Kingston, New York   12401
               Attention: Frederic M. Zinn, Esq., General Counsel
                                Fax: 914-336-7172


                      with a copy to:

               Robinson Brog Leinwand Greene Genovese & Gluck P.C.
                              1345 Avenue of the Americas
                              New York, New York  10105
                              Attention:  A. Mitchell Greene, Esq.
                              Fax:  (212) 956-2164



                                       35

<PAGE>



                      If to Purchaser or the Surviving Corporation:

                              BGI Acquisition LLC
                              950 Third Avenue, 23rd Floor
                              New York, New York   10022
                              Attention:  President
                              Fax:  212-688-7908


                      with a copy to:

                              Altheimer & Gray
                              10 South Wacker Drive, Suite 4000
                              Chicago, Illinois  60606
                              Attention: Paul M. Daugerdas, Esq.
                              Fax:  (312) 715-4800

and/or to such other respective addresses and/or addressees as may be designated
by notice given in accordance with the provisions of this Section 8.4.

         8.5  Expenses;  Transfer  Taxes.  Except  as set forth in  Section  7.4
herein,  each party  hereto  shall bear all fees and  expenses  incurred by such
party  in  connection  with,  relating  to or  arising  out of the  negotiation,
preparation,  execution,  delivery and  performance  of this  Agreement  and the
consummation  of  the  transaction  contemplated  hereby,   including,   without
limitation, financial advisors', attorneys', accountants' and other professional
fees and expenses.

         8.6 Entire Agreement.  This Agreement,  the  Confidentiality  Agreement
referred to in Section 5.2 and the  instruments  to be  delivered by the parties
pursuant to the provisions  hereof  constitute the entire agreement  between the
parties and shall be binding upon and inure to the benefit of the parties hereto
and their respective legal  representatives,  successors and permitted  assigns.
Each Exhibit and schedule  (including the Company Disclosure  Schedule) shall be
considered incorporated into this Agreement.

         8.7 Non-Waiver.  The failure in any one or more instances of a party to
insist upon  performance  of any of the terms,  covenants or  conditions of this
Agreement,  to exercise any right or privilege in this Agreement  conferred,  or
the  waiver  by said  party of any  breach  of any of the  terms,  covenants  or
conditions of this Agreement,  shall not be construed as a subsequent  waiver of
any such terms, covenants,  conditions, rights or privileges, but the same shall
continue and remain in full force and effect as if no such forbearance or waiver
had occurred. No waiver shall be effective unless it is in writing and signed by
an authorized representative of the waiving party.

         8.8   Counterparts.   This   Agreement  may  be  executed  in  multiple
counterparts,  each of which  shall be  deemed to be an  original,  and all such
counterparts shall constitute but one instrument.

         8.9 Severability.  The invalidity of any provision of this Agreement or
portion of a provision  shall not affect the validity of any other  provision of
this Agreement or the remaining portion of the applicable provision.


                                       36

<PAGE>



         8.10 Applicable Law. This Agreement shall be governed and controlled as
to validity, enforcement, interpretation,  construction, effect and in all other
respects by the internal  laws of the State of New York  applicable to contracts
made in that State.

         8.11 Binding Effect; Benefit. This Agreement shall inure to the benefit
of and be binding upon the parties  hereto,  and their  successors and permitted
assigns. Except as expressly provided herein, nothing in this Agreement, express
or implied,  shall confer on any person other than the parties hereto, and their
respective successors and permitted assigns, any rights,  remedies,  obligations
or  liabilities  under  or by  reason  of  this  Agreement,  including,  without
limitation, third party beneficiary rights.

         8.12  Assignability.  This Agreement  shall not be assignable by either
party without the prior written consent of the other party.

         8.13 Governmental Reporting. Anything to the contrary in this Agreement
notwithstanding,  nothing in this  Agreement  shall be  construed to mean that a
party  hereto or other  person must make or file,  or cooperate in the making or
filing of, any return or report to any  Governmental  Entity in any manner  that
such person or such party reasonably believes or reasonably is advised is not in
accordance with law.

         8.14         Defined Terms.  The following terms are defined in the
following sections of this Agreement:


Defined Term                                               Where Found

Acquisition Proposal                                       5.5.3
Additional Amount                                          2.2.2(a)
Adjustment Amount                                          6.5.2
Agreement                                                  Preamble
Authorization                                              4.2.3
BL                                                         Preamble
Base Amount                                                2.2.1(a)
Board                                                      4.2.2
Certificate of Merger                                      1.2
Certificates                                               2.3.2
Closing                                                    1.6
Closing Date                                               1.6
Code                                                       2.3.6
Common Stock                                               2.1.1
Company                                                    Preamble
Company Disclosure Schedule                                4.1
Company Filings                                            5.4.3
Company Shareholders                                       2.3.1
Consents                                                   5.4.4
Constituent Corporation                                    1.1
Contract                                                   4.2.19
Contracts                                                  4.2.19
Covered Expenses                                           7.4.2
D&O Insurance                                              5.7.1
D&O Releases                                               5.4.5


                                       37

<PAGE>



Defined Term                                               Where Found
 efined Term                                               Where Found
Directors                                                  4.2.5
Distributed Subsidiaries                                   4.2.1
Distribution                                               3.2.1
Effective Time                                             1.2
Employee Benefit Plans                                     4.2.21(a)
Encumbrance                                                4.2.4
Environmental Laws                                         4.2.26
Environmental Permits                                      4.2.26
ERISA                                                      4.2.21(a)
ERISA Affiliate                                            4.2.21(b)
Escrow Agreement                                           3.2.1((i)
Exchange Act                                               3.2.1(j)
Excluded Liability                                         2.2.1(e)
Fairness Opinion                                           4.2.31
Financial Statements                                       4.2.8
Financing                                                  4.3.7
Form 10 Registration                                       4.2.32
GAAP                                                       4.2.8
GECC                                                       5.11
Governmental Entity                                        4.2.3
Hazardous Material                                         4.2.26
Indemnification Agreement                                  3.2.1(i)
Indemnified Person                                         5.7.1
Indemnified Persons                                        5.7.1
Information Statement                                      4.2.32
Intellectual Property                                      4.2.29
Interim Balance Sheet                                      4.2.9(a)
Leased Premises                                            4.2.28
Lender                                                     4.3.7
Letter of Transmittal                                      2.3.2
Liabilities                                                4.2.9
Material Adverse Effect                                    4.2.4
Meeting                                                    5.4.1
Merger                                                     Preamble
Merger Consideration                                       2.1.1
1993 Plan                                                  2.5
NIMO                                                       4.2.10(a)
NYBCL                                                      Preamble
NYSERDA                                                    5.4.4
Obligation                                                 4.2.4
Parent                                                     Preamble
Partnership                                                4.2.6
Paying Agent                                               2.3.1
Payment Fund                                               2.3.1
PBGC                                                       4.2.21(b)
Permits                                                    4.2.18


                                       38

<PAGE>



Defined Term                                               Where Found
 efined Term                                               Where Found
Permitted Liabilities                                      3.2.2(b)
Person                                                     4.2.4
Plans                                                      2.5
Power Facility Sales                                       3.3
Preferred Stock                                            4.2.5
Proxy Statement                                            4.2.32
Purchaser                                                  Preamble
Purchaser Obligations                                      4.3.4
Real Estate                                                4.2.27
Remaining Subsidiary                                       4.2.1
Retained Assets                                            3.2.1(a)
Return                                                     4.2.13(b)
Returns                                                    4.2.13(b)
SEC                                                        4.2.3
SEC Documents                                              4.2.7
Securities Act                                             4.2.1
Special Account                                            6.5.1
Specified Current Liabilities                              6.5.1(b)
Statement                                                  3.2.2
Stock Option                                               2.4
Subsidiary                                                 4.2.1
Superior Proposal                                          5.5.3
Surviving Corporation                                      1.1
Tax                                                        4.2.13(a)
Taxes                                                      4.2.13(a)
Termination Date                                           7.1.2(a)
Termination Payment                                        7.4.2
Third Party Releases                                       5.4.5
Transaction Agreements                                     4.2.2
Transactions                                               4.2.2
Warrants                                                   2.5

         8.15  Headings.  The  headings  contained  in  this  Agreement  and the
Agreement's  Table of Contents are for  convenience  of reference only and shall
not affect the meaning or interpretation of this Agreement.

         8.16  Interpretation.  Whenever  the term  "including"  is used in this
Agreement it shall mean "including,  without  limitation,"  (whether or not such
language is  specifically  set forth) and shall not be deemed to limit the range
of possibilities to those items specifically  enumerated.  All joint obligations
herein shall be deemed to be joint and several  whether or not  specifically  so
specified.


                                       39

<PAGE>



         IN WITNESS  WHEREOF,  the parties have executed this Agreement and Plan
of Merger on the date first above written.

                                        PARENT:

                                        BGI ACQUISITION LLC

                                        By:  /s/ James Haber
                                             -----------------------------------
                                             James Haber, President of the
                                             Sole Manager of BGI Acquisition LLC


                                        PURCHASER:

                                        BGI ACQUISITION CORP.

                                        By:  /s/ James Haber
                                             -----------------------------------
                                             James Haber
                                             Its:  President


                                        THE COMPANY:

                                        BESICORP GROUP, INC.

                                        By:  /s/ Michael F. Zinn
                                             -----------------------------------
                                             Name: Michael F. Zinn
                                             Its:  President and Chief Executive
                                                   Officer

                                       40
<PAGE>

                                                                 Annex A-2


This  AMENDMENT  NO.  1 TO THE  AGREEMENT  AND  PLAN  OF  MERGER  (this
"Amendment")  is entered into this 28th day of January,  1999,  by and among BGI
Acquisition LLC, a Wyoming limited liability company ("Parent"), BGI Acquisition
Corp., a New York corporation ("Purchaser"), and Besicorp Group Inc., a New York
corporation formed under the name Bio-Energy Systems Inc. (the "Company").


                                    RECITALS:

         A. Parent,  Purchaser  and the Company are parties to an Agreement  and
Plan of Merger (the "Initial Plan") dated November 23, 1998.

         B. Capitalized  terms used in this Amendment have the meanings ascribed
to them by the Initial Plan.


                               A G R E E M E N T S

         Therefore,  for  good  and  valuable  consideration,  the  receipt  and
sufficiency of which are hereby acknowledged, the parties agree as follows:

         1. Base Amount. Clause (ii) of Section  2.2.1(b)(A) of the Initial Plan
is hereby amended to read in its entirety as follows:

            to the extent not received in cash, the amount of a claimed tax 
            refund for fiscal year 1998 not to exceed $3,909,

         2. Enowitz Shares.  Section 2.3.7 of the Initial Plan is hereby amended
to read in its entirety as follows:

                  In the case of 100,000  shares of Common  Stock held of record
         by Martin  Enowitz or his assigns which the Company  represents are the
         subject of a dispute between the Company and Mr. Enowitz (the "Disputed
         Shares"), appropriate  provision  will be made in the  Paying  Agent
         Agreement,  or another agreement with the Paying Agent, for the holding
         in escrow pending resolution of the dispute of (1) the Disputed Shares,
         (2) the Merger Consideration payable in respect of such Disputed Shares
         and (3) any shares of capital stock of BL distributable with respect to
         such  Disputed  Shares.  Purchaser  agrees that the rights,  if any, of
         Purchaser, Parent and the Surviving Corporation to the Disputed Shares,
         the Merger Consideration payable in respect of such Disputed Shares and
         any shares of capital  stock of BL  distributable  with respect to such
         Disputed  Shares,  if any,  will be  assigned  without  recourse to the
         Paying  Agent for the benefit of the holders of Common Stock issued and
         outstanding  immediately  prior  to the  Effective  Time on a pro  rata
         basis.

<PAGE>

         3. Further  Assurances and Related  Matters. Section 3.4 of the Initial
Plan is hereby amended to read in its entirety as follows:

                  Further Assurances and Related Matters.  If, at any time after
         the  Effective  Time,  BL shall  consider or be advised that any deeds,
         bills of sale,  assignments  or  assurances or any other acts or things
         are necessary,  desirable or proper (i) to vest, perfect or confirm, of
         record or otherwise,  in BL or its  Subsidiaries  its right,  title and
         interest in, to or under any of the rights, privileges, powers, 
         franchises,  properties or assets contributed to any of the Distributed
         Subsidiaries  in connection  with the  Distribution  or (ii)  otherwise
         carry  out  the  Distribution,  the  Surviving  Corporation  will  upon
         reasonable  request of BL execute and deliver all such deeds,  bills of
         sale,  assignments and assurances and do all such other acts and things
         as may be necessary, desirable or proper to carry out the Distribution.
         If, at any time prior to the  Distribution,  Purchaser  or the  Company
         shall  consider  or be advised  that the  composition  of the  Retained
         Assets  would be unduly  expensive  or  impractical  to, the  Surviving
         Corporation,  assets of equal value that were to be  distributed  to BL
         pursuant  to  the  Distribution  may be  substituted  for  such  of the
         Retained Assets as may be necessary in order to prevent the composition
         of the  Retained  Assets from  having  such an effect on the  Surviving
         Corporation,  subject to the approval of Parent and the Company,  which
         approval  will not be  reasonably  refused,  in which case the Retained
         Assets  shall be deemed to  include  the  assets so  excluded  from the
         Distribution  and the  Retained  Assets  shall be deemed to exclude the
         assets  so  substituted  and  the  parties  hereto  shall  execute  any
         agreements,  instruments,  waivers or  assurances or any take any other
         actions as are necessary,  desirable or proper in connection  with such
         substitution.  Any expenses incurred by the Surviving Corporation under
         this Section 3.4 shall be paid by BL.

         4. Right to Terminate.  Section 7.1.2 (a) of the Initial Plan is hereby
amended to read in its entirety as follows:

                  subject to Section 7.5 hereof,  the  Effective  Time shall not
         have   occurred  at  or  before  11:59  p.m.  on  March  1,  1999  (the
         "Termination  Date");  provided,  however,  that the right to terminate
         this  Agreement  under this Section 7.1.2 shall not be available to any
         party  whose  failure  to  fulfill  any of its  obligations  under this
         Agreement  has been the cause of the failure of the  Effective  Time to
         have occurred as of such time; or

<PAGE>

         5.  Right to  Change  Termination  Date.  The Plan of  Merger is hereby
amended inserting Section 7.5 as follows:

                  7.5 Right to Change  Termination  Date.  The  Company  has the
         right (the "Extended  Right"),  in its sole discretion,  exercisable at
         any time prior to 11:59 pm on February 26, 1999,  by written  notice to
         Parent,  to extend the Termination  Date to 11:59 pm on March 15, 1999,
         in  which  case  for  all  purposes   pursuant  to  the  Agreement  the
         Termination  Date  shall be deemed to mean  March 15,  1999;  provided,
         however,  that if the  Company  exercises  the  Extended  Right and the
         Agreement is terminated thereafter prior to the Effective Time pursuant
         to  Section  7.1.1,  Section  7.1.2  (unless  the  failure of Parent or
         Purchaser to fulfill any of their  obligations under this Agreement has
         been the cause of the failure of the Effective Time to have occurred as
         of such time), Section 7.1.3 or Section 7.1.4(c),  the Company shall be
         obligated to pay to Parent immediately,  in addition to any amounts, if
         any, owing pursuant to Section 7.4 hereof,  a sum of $1,400,000 in cash
         by wire transfer of same-day funds to an account designated by Parent.

         6.  Effect of  Amendment.  Except as  amended  by this  Amendment,  the
Initial Plan shall  remain in full force and effect.  This  Amendment  shall not
constitute  a waiver or  amendment  of any  provision  of the  Initial  Plan not
referred to herein.

         7.  Entire   Agreement.   This   Amendment,   the  Initial  Plan,   the
Confidentiality Agreement referred to in Section 5.2 to the Initial Plan and the
instruments  to be delivered by the parties  pursuant to the  provisions  of the
Initial Plan constitute the entire Initial Plan between the parties and shall be
binding upon and inure to the benefit of the parties hereto and their respective
legal representatives, successors and permitted assigns.

         8.   Counterparts.   This   Amendment   may  be  executed  in  multiple
counterparts,  each of which  shall be  deemed to be an  original,  and all such
counterparts shall constitute but one instrument.

         9.  Applicable  Law. This Amendment shall be governed and controlled as
to validity, enforcement, interpretation,  construction, effect and in all other
respects by the internal  laws of the State of New York  applicable to contracts
made in that State.

         10.  Assignability.  This  Amendment  shall not be assignable by either
party without the prior written consent of the other party.

         IN WITNESS  WHEREOF,  the parties have executed  this  Amendment on the
date first above written.

                               PARENT:

                                  BGI ACQUISITION LLC

                                  By: /S/ James Haber
                                          ------------
                                          James Haber, President of the
                                          Sole Manager of BGI Acquisition LLC


                               PURCHASER:

                                  BGI ACQUISITION CORP.

                                  By: /s/ James Haber     
                                          -----------              
                                          James Haber
                                          Its:  President


                               THE COMPANY:

                                  BESICORP GROUP, INC.

                                  By: /s/ Michael J. Daley
                                          ----------------             
                                          Michael J. Daley
                                          Its: Executive Vice President

<PAGE>


                                                                  Annex A-3


         This  AMENDMENT  NO.  2 TO THE  AGREEMENT  AND  PLAN  OF  MERGER  (this
"Amendment")  is entered into this 16th day of February,  1999, by and among BGI
Acquisition LLC, a Wyoming limited liability company ("Parent"), BGI Acquisition
Corp., a New York corporation ("Purchaser"), and Besicorp Group Inc., a New York
corporation formed under the name Bio-Energy Systems Inc. (the "Company").


                                    RECITALS:

         A. Parent,  Purchaser  and the Company are parties to an Agreement  and
Plan of Merger (the "Initial  Plan") dated November 23, 1998, as amended by that
certain  Amendment No. 1 to the Initial Plan dated January 28, 1999 (the Initial
Plan, as amended, is the "Amended Plan").

         B. Capitalized  terms used in this Amendment have the meanings ascribed
to them by the Amended Plan.

                               A G R E E M E N T S

         Therefore,  for  good  and  valuable  consideration,  the  receipt  and
sufficiency of which are hereby acknowledged, the parties agree as follows:

         1.       Base Amount.  Clause (v) of Section 2.2.1(b)(A) of the Amended
 Plan is hereby amended to read in its entirety as follows:

         "to the extent not already contributed pursuant to the Escrow Agreement
, $6,500,000."

         2. Escrow Agreement.  Section 2.6 of the Amended Plan is hereby amended
to read in its entirety as follows:

         "At Closing, the Company will cause $6,500,000 in cash to be delivered 
to the Escrow Agent under the Escrow Agreement."

         3. Conditions to Parent's and Purchaser's Obligations. Section 6.3.8 of
the Amended Plan is hereby amended to read in its entirety as follows:

         "The Indemnification Agreement and the Escrow Agreement shall have been
         executed and  delivered by BL and shall each be valid,  legal,  binding
         and enforceable obligations of BL, and the Company shall have deposited
         $6,500,000 in cash with the Escrow Agent under the Escrow Agreement."

<PAGE>


         4. Exhibit B to the Amended Plan. The first sentence of Section 2(b) of
Exhibit B to the  Amended  Plan is hereby  amended  to read in its  entirety  as
follows:

         "Simultaneously  with the execution of this  Agreement,  Besicorp shall
         deposit  with the  Escrow  Agent the sum of six  million  five  hundred
         thousand dollars ($6,500,000) ("the Escrow Fund")."

         5.  Entire   Agreement.   This   Amendment,   the  Amended  Plan,   the
Confidentiality Agreement referred to in Section 5.2 to the Amended Plan and the
instruments  to be delivered by the parties  pursuant to the  provisions  of the
Amended Plan constitute the entire Amended Plan between the parties and shall be
binding upon and inure to the benefit of the parties hereto and their respective
legal representatives, successors and permitted assigns.

         6.       Counterparts.  This Amendment may be executed in multiple 
counterparts, each of which shall be deemed to be an original, and all such 
counterparts shall constitute but one instrument.

         7.  Applicable  Law. This Amendment shall be governed and controlled as
to validity, enforcement, interpretation,  construction, effect and in all other
respects by the internal  laws of the State of New York  applicable to contracts
made in that State.

         8.  Assignability.  This  Amendment  shall not be  assignable by either
party without the prior written consent of the other party.

<PAGE>
     IN WITNESS WHEREOF the parties have executed this Amendment on the date
     first above written.

                                             PARENT:
                         
                                             BGI ACQUISITION LLC

                                             By: /s/ James Haber      
                                                 _____________________________
                                                     James Haber, President of
                                                     the Sole Manager of BGI
                                                     Acquisition LLC
                

                                             PURCHASER:

                                             BGI ACQUISITION CORP.

                                             By: /s/ James Haber      
                                                 _____________________________
                                                     James Haber               
                                                     Its: President
                                             

                                             THE COMPANY

                                             BESICORP GROUP INC.
                                             
                                             By: /s/ Michael J. Daley          
                                                 ____________________
                                                    Michael J. Daley
                                                    Its: Executive Vice 
                                                         President 
<PAGE>

                                                                       ANNEX B


                                November 20, 1998



PRIVATE AND CONFIDENTIAL

The Board of Directors
Besicorp Group Inc.
1151 Flatbush Road
Kingston, New York  12401

Dear Board Member:

         Josephthal & Co. Inc.  ("Josephthal")  understands that BGI Acquisition
LLC ("Parent"), its wholly owned subsidiary, BGI Acquisition Corp. ("Purchaser")
and Besicorp Group, Inc.  ("Besicorp") are considering a proposed transaction in
which Purchaser will merge with and into Besicorp (the "Merger") pursuant to the
Agreement  and Plan of Merger  presented  to  Besicorp's  Board of Directors on
November 20, 1998 (the "Agreement") by and among Besicorp, Parent and Purchaser.
As more  specifically  set forth in the Agreement,  and subject to the terms and
conditions  thereof,  each share of common stock,  $0.10 par value,  of Besicorp
(the "Common Shares") issued and outstanding  immediately prior to the Effective
Time of the Merger (other than Common Shares held as treasury shares by Besicorp
or its subsidiaries)  shall, by virtue of the Merger be converted into the right
to  receive  the  Merger   Consideration.   Unless  otherwise   defined  herein,
capitalized  terms used herein shall have the meaning  ascribed to such terms in
the Agreement.

     Josephthal further  understands that  prior  to  the Effective Time: (i) 
Besicorp will form BL  for the purpose  of holding  substantially all  of  the 
operating assets and all  Liabilities of Besicorp and the Remaining Subsidiaries
and all the  outstanding  capital  stock  of the  Subsidiaries  other  than the 
Remaining Subsidiaries;  and (ii) Besicorp will distribute to each of its 
stockholders all of the outstanding capital stock of BL ("the Distribution").  
Josephthal has not been  involved  in  forming  BL or the  Distribution  and has
not  assumed  any responsibility for making or obtaining an independent 
evaluation or appraisal of BL's  properties or other assets  nor does Josephthal
opine on the  capital requirements or availability of capital for BL.

     You have requested our opinion as to the fairness from a financial point of
view to  Besicorp  and  its  stockholders  of the  consideration  to be  paid by
the Purchaser to the holders of Common Shares in the Merger.

     In  conducting  our  analyses  and  arriving at the  opinion  expressed
herein,  we have reviewed  those  materials and considered  those  financial and
other factors that we deemed relevant under the circumstances,  including, among
others,  the following:  (i) the Agreement;  (ii) a draft of the Proxy Statement
dated November 13, 1998; (iii) certain historical financial, operating and other
data that are publicly available or were furnished to us by Besicorp  including,
but not limited to: (a) financial analyses prepared by management of Besicorp; 
(b) Besicorp's Form 10-KSB for the  period  ended and as of March 31,  1998; (c)
Besicorp's  Form 10-QSB for the period ended and as of June 30, 1998; (d)
Besicorp's Draft Form 10-QSB for the period ended and as of September 30, 1998
and e) Besicorp's internally generated operating reports; (iv) publicly 
available  financial, operating  and stock market data for  companies engaged in
businesses we deemed comparable to Besicorp;  (v) publicly available  financial,
operating and stock market data for  companies in the power  industry  which had
been  involved in a merger or  acquisition  since May 1997; and (vi) such other
factors as we deemed appropriate.  We have met with  senior officers of Besicorp
to discuss the prospects for Besicorp's business and their  estimates  of future
financial performance,  and such other  matters as we  believed  relevant.  Our 
opinion is solely and  necessarily  based on economic,  financial and market 
conditions as they  exist  and  can  be  evaluated  as  of  the  date  hereof. 
We  assume no responsibility to update or revise our opinion upon circumstances
or events occurring after the date hereof.

    In our review and  analysis  and in  arriving at our  opinion,  we have
assumed and relied upon the accuracy and  completeness  of all of the  financial
and  other  information  provided  us or  publicly  available  and have  neither
attempted  independently to verify nor assumed  responsibility for verifying any
of this information.  We have not conducted a physical inspection of Besicorp's
properties  or  facilities,  nor  have  we  made  or  obtained  or  assumed  any
responsibility for making or obtaining any independent evaluations or appraisals
of any of these  properties or  facilities.  We have assumed that  management's
financial  analyses  have  been  prepared  on  a  good  faith  reasonable  basis
reflecting the best currently  available  estimates and judgments of Besicorp's
management.  We have also assumed that the Pre closing Transactions described in
Article III of the Agreement as well as the  Conditions to Closing in Article VI
of the  Agreement  will be  completed or satisfied as the case may be. We do not
perform legal services or render legal advice.

<PAGE>

         In  conducting  our  analysis  and arriving at our opinion as expressed
herein,  we have  considered  such financial and other factors as we have deemed
appropriate under the circumstances including,  among others, the following: (i)
the  historical  and current  financial  position and results of  operations  of
Besicorp;  (ii) the business  prospects of Besicorp;  (iii) the  historical  and
current  market  for the  Common  Shares  and (iv) the nature and terms of other
acquisition transactions that we believe to be relevant. We have also taken into
account our assessment of general economic,  market and financial  conditions as
well as our experience in connection  with similar  transactions  and securities
valuation  generally.  Our opinion  necessarily is based upon conditions as they
exist and can be evaluated on the date hereof and we assume no responsibility to
update or revise our opinion based upon  circumstances or events occurring after
the date hereof.  In that regard,  we have not  considered  any  acquisition  or
similar  transaction to which Besicorp might become a party whether announced or
not, that has not closed prior to the date hereof. Our opinion is limited to the
fairness, from a financial point of view, of the Merger Consideration to be paid
to the holders of Common Shares of Besicorp in the Merger.  Our opinion does not
address the Distribution or the potential  trading value or trading volume of BL
nor does it address  in any way  Besicorp's  underlying  business  decision  to
effect the Merger, the Distribution or to form BL.

         Josephthal  has been  retained by  Besicorp to render this  opinion and
provide  other  financial  advisory  services,  and will  receive fees for these
services.  In addition,  Besicorp has agreed to indemnify Josephthal for certain
liabilities  arising  out  of our  engagement.  In the  ordinary  course  of our
business,  Josephthal  may actively  trade the Common Shares for its own account
and for the accounts of customers, and, accordingly, may at any time hold a long
or short position in these securities.

         This opinion is solely for the use of the Besicorp (including its Board
of Directors) and is not to be publicly-disclosed,  used, excerpted,  reproduced
or  disseminated,  quoted or referred  to at any time,  in any manner or for any
purpose,  without the prior written consent of Josephthal provided that Besicorp
may include this opinion as an annex to the Proxy Statement to be filed with the
Securities  and  Exchange  Commission  and  delivered  to  the  stockholders  of
Besicorp.  This opinion does not  constitute a  recommendation  to any holder of
Besicorp Common Shares as to how any such stockholder  should vote on any aspect
of the Merger  including  the  Distribution,  nor does this opinion  address the
relative merits of the Merger,  the  Distribution  or any other  transactions or
business  strategies  discussed  by  the  Board  of  Directors  of  Besicorp  as
alternatives to the Merger or the decision of the Board of Directors of Besicorp
to proceed with the Merger.

Based upon and subject to the foregoing it is our opinion as investment  bankers
that,  as of the date  hereof,  the Merger  Consideration  to be received by the
holders of Common  Shares of  Besicorp  in the  Merger is fair from a  financial
point of view.

                                Very truly yours,

                               /s/ JOSEPHTHAL & CO. INC.
                                 
<PAGE>                          



                                                                      Annex C


OWNED BY NEWCO OR ITS SUBSIDIARIES FOLLOWING THE SPIN-OFF

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


Name of Subsidiary                                Description



SunWize Technologies, Inc.                        All activities of the photovoltaic business


Bio-Energy Systems, Inc.                          Had been involved in activities of the solar thermal business.
                                                  As of March 1998 ceased operations


Bio-Hydroponics, Inc.                             Inactive - no material assets or liabilities


Bio-Energy Services Corp.                         Sold or held interests in very small cogeneration and solar thermal
                                                  projects in NY, NJ, CA



Beta Allegany, Inc.                               Holds the partnership interest in the limited partnership that
                                                  owned the Allegany power plant in NY


Beta Hydroponics, Allegany,                       Inactive - no material assets or liabilities
Inc.

Beta Partnerships, Inc.                           Newly formed. Will own the limited partnership and general 
                                                  partnership interests in the limited partnerships that owned
                                                  five power projects in NY


Besicorp Development Inc.                         Newly formed.  Start-up development company


Besicorp Services Inc.                            Newly formed. Will own equipment and furniture.  Will also
                                                  be the common paymaster for all employees.  Will provide
                                                  services to the other subsidiaries


Besicorp International
Power Corp.                                       Inactive - no material assets or liabilities


Beta International Power                          Inactive - no material assets or liabilities
Corp.

Beta Worldwide Power Inc.                         Owns Beta Global  Development,  which owns 50% of the
                                                  company that is developing the  Krishnapatnam  India project
                                                  and 50% of the company  exploring  development opportunities
                                                  in Brazil. Also owns 100% of Beta Global Development II
                                                  which owns 50% of the company exploring development opportunities in Brazil

</TABLE>

<PAGE>

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

Beta Mexico Inc.                                 Owns a 79% interest in a company that is exploring
                                                  development opportunities in Mexico


Beta Brasil Inc.                                  Inactive - no material assets or liabilities


Beta BGE Inc.                                     Inactive - no material assets or liabilities


OWNED BY SURVIVING CORPORATION 
FOLLOWING THE SPIN-OFF AND THE MERGER



Name of Subsidiary                                Description



Beta Beaver Falls, Inc.                           Held the general partnership interest in the limited partnership 
                                                  that owned the Beaver Falls power plant in NY


Beta Carthage, Inc.                               Held the general partnership interest in the limited partnership
                                                  that leased the Carthage power plant in NY


Beta C&S Limited                                  Held limited  partnership interests in the limited  partnerships
                                                  that leased the Carthage and South Glens Falls power plants in NY


Beta "N"Limited                                   Held the limited partnership interest in the limited partnership 
                                                  that leased the Natural Dam power plant in NY


Beta Natural Dam, Inc.                            Held the general partnership interest in the limited partnership
                                                  that leased the Natural Dam power plant in NY


Beta Nova, Inc.                                   Held the general partnership interest in the limited partnership
                                                  that owned the right to receive development payments in 
                                                  certain power projects.


Beta South Glens Falls, Inc.                      Held the general partnership interest in the limited partnership 
                                                  that leased the South Glens Falls power plant in NY

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
<S>
                                                  <C>
Beta Syracuse, Inc.                               Held the general partnership interest in the limited partnership
                                                  that owned the Syracuse power plant in NY


Reina Distributing, Inc.                          Owns the real property that comprises the corporate headquarters
                                                  and rental storage units


</TABLE>

<PAGE>

                              Besicorp Group Inc.
                               1151 Flatbush Road
                            Kingston, New York 12401

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

                                      PROXY

For Special Meeting of Shareholders of Besicorp Group Inc. to be held on 
March 19, 1999

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

         This Proxy is solicited on behalf of the Board of Directors.

         The undersigned  hereby appoints  Frederic Zinn and Michael J. Daley as
Proxies, each with the power of substitution, and hereby authorizes each of them
to represent and to vote, as designated below, all the shares of common stock of
Besicorp Group Inc. held of record by the undersigned on February 3, 1999 at the
Special Meeting of Shareholders to be held on March 19, 1999, or any adjournment
or postponement thereof.

1.       TO ADOPT THE AGREEMENT AND PLAN OF MERGER DATED NOVEMBER 23,
         1998, AS AMENDED BY AMENDMENT NO. 1 AND AMENDMENT NO. 2, BY AND
         AMONG BESICORP GROUP INC., BGI ACQUISITION LLC AND BGI ACQUISITION
         CORP. AND THE MERGER PROVIDED FOR THEREIN.

         {   } FOR         {   } AGAINST             {   } ABSTAIN

2.       TO  CONSIDER  AND ACT UPON ANY OTHER  BUSINESS  AS MAY COME  BEFORE THE
         SPECIAL  MEETING OF  SHAREHOLDERS  OR ANY  ADJOURNMENT OR  POSTPONEMENT
         THEREOF.

                  PLEASE MARK, SIGN, DATE AND RETURN THIS PROXY TO
CONTINENTAL STOCK TRANSFER & TRUST COMPANY, THE COMPANY'S TRANSFER
AGENT.

         This Proxy when properly executed will be voted in the manner directed
herein by the undersigned stockholder.  (IF NO DIRECTION IS MADE, THIS PROXY 
WILL BE VOTED


<PAGE>



FOR PROPOSAL 1 and in the  discretion  of the named  proxies with respect to any
other matter that may  properly  come before the meeting or any  adjournment  or
postponement thereof.)

                                               ---------------------------------
                                                            Signature
                                               ---------------------------------
                                                     Signature, if held jointly
                                               
                                             Dated _____________________, 1999

Please date and sign  exactly as name appears on your stock  certificate.  Joint
owners should each sign personally.  Trustees, custodians,  executors and others
signing in a representative  capacity should indicate the capacity in which they
sign.

NOTE:  YOU MAY  ALSO  RETURN  THIS  PROXY  CARD  BY  FACSIMILE  TRANSMISSION  TO
CONTINENTAL STOCK TRANSFER & TRUST COMPANY ("CONTINENTAL").  TO RETURN THIS CARD
BY FAX,  YOU MUST  PHOTOCOPY  BOTH SIDES OF THE  SIGNED  PROXY CARD SO THAT THEY
APPEAR ON THE SAME PAGE AND FAX THE PHOTOCOPY TO CONTINENTAL AT (212)  509-5152,
Attn: Proxy Department.  IF YOU HAVE ANY QUESTIONS REGARDING THIS PROCEDURE CALL
CONTINENTAL AT (212) 509-4000 x520.



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