ONSITE ENERGY CORP
PRER14A, 2000-01-05
ENGINEERING SERVICES
Previous: US FIXED INCOME PORTFOLIO, N-30D, 2000-01-05
Next: HIGH INCOME OPPORTUNITY FUND INC, NSAR-B, 2000-01-05




To the Stockholders of Onsite Energy Corporation:


On behalf of Onsite Energy  Corporation  (dba ONSITE SYCOM Energy  Corporation )
("ONSITE  SYCOM"),  I would like to invite you to attend the 1999 Annual Meeting
of the  Stockholders  of ONSITE  SYCOM.  The meeting will be held on  Wednesday,
March 22, 2000, at 8:00 a.m.  (California time) at the San Diego/Del Mar Hilton,
15575 Jimmy Durante Boulevard, Del Mar, CA 92014.

The  accompanying  Notice of the Annual  Meeting of the  Stockholders  and Proxy
Statement set forth the matters to be considered  and acted upon at the meeting.
The Proxy Statement  contains important  information  concerning the election of
directors, the approval of an amendment to ONSITE SYCOM's 1993 Stock Option Plan
to increase  the number of shares  available  for grant under the Plan,  and the
approval of amendments to ONSITE SYCOM's certificate of incorporation increasing
the number of shares  available  for  issuance by ONSITE  SYCOM and changing the
name of ONSITE  SYCOM from Onsite  Energy  Corporation  to ONSITE  SYCOM  Energy
Corporation.  Additional  information  about these  proposals is included in the
accompanying materials,  and I urge you to read the same carefully,  and to give
all of these matters your close attention.

I hope that you will be able to attend the  meeting.  If you  cannot  attend the
meeting, however, it is important that your shares be represented.  Accordingly,
I urge you to mark, sign, date and return the enclosed proxy promptly.  You may,
of course,  withdraw  your proxy if you attend the meeting and choose to vote in
person.

Thank you for your continued commitment to ONSITE SYCOM.


Very truly yours,

ONSITE ENERGY CORPORATION
dba ONSITE SYCOM Energy Corporation



Richard T. Sperberg
Chief Executive Officer

February 18, 2000


<PAGE>ii


                            ONSITE ENERGY CORPORATION
                      (dba ONSITE SYCOM Energy Corporation)
                       701 Palomar Airport Road, Suite 200
                               Carlsbad, CA 92009
                                 (760) 931-2400

                NOTICE OF THE 1999 ANNUAL MEETING OF STOCKHOLDERS
                          To Be Held On March 22, 2000



NOTICE IS HEREBY  GIVEN  that the 1999  Annual  Meeting of the  Stockholders  of
Onsite  Energy  Corporation,  a Delaware  corporation  (dba ONSITE  SYCOM Energy
Corporation)  ("ONSITE  SYCOM"),  will be held on Wednesday,  March 22, 2000, at
8:00 a.m.  (California  time). The meeting will be held at the San Diego/Del Mar
Hilton,  15575 Jimmy  Durante  Boulevard,  Del Mar, CA 92014,  for the following
purposes,  all of which are more completely  discussed in the accompanying Proxy
Statement:

1.   To elect three (3)  directors of ONSITE SYCOM to hold office until the 2000
     Annual Meeting of Stockholders,  and to elect three (3) directors of ONSITE
     SYCOM to hold office  until the 2001 Annual  Meeting of  Stockholders,  and
     until their successors are elected and qualified;

2.   To  approve an  amendment  to ONSITE  SYCOM's  1993  Stock  Option  Plan to
     increase the number of shares available for grant under the Plan;

3.   To approve amendments to ONSITE SYCOM's Certificate of Incorporation to (i)
     increase the authorized  number of shares  available for issuance by ONSITE
     SYCOM;  and (ii)  change the name of Onsite  Energy  Corporation  to ONSITE
     SYCOM Energy Corporation; and

4.   To transact such other  business as may properly come before the meeting or
     any adjournments thereof.

Only Class A Common  Stock,  Series C Convertible  Preferred  Stock and Series E
Convertible  Preferred Stock  stockholders of record at the close of business on
February 11, 2000, are entitled to notice of and to vote on the above  proposals
at the 1999 Annual Meeting of the Stockholders.

By Order of the Board of Directors

ONSITE ENERGY CORPORATION
dba ONSITE SYCOM Energy Corporation



Audrey Nelson Stubenberg
Secretary

February 18, 2000

YOU ARE  CORDIALLY  INVITED TO ATTEND  ONSITE  SYCOM'S  1999  ANNUAL  MEETING OF
STOCKHOLDERS.  IT IS IMPORTANT THAT YOUR SHARES BE REPRESENTED REGARDLESS OF THE
NUMBER YOU OWN.  EVEN IF YOU PLAN TO BE PRESENT AT THE ANNUAL  MEETING,  YOU ARE
URGED TO  COMPLETE,  SIGN,  DATE AND RETURN THE ENCLOSED  PROXY  PROMPTLY IN THE
ENVELOPE PROVIDED.  IF YOU ATTEND THE MEETING,  YOU MAY VOTE EITHER IN PERSON OR
BY PROXY.  ANY PROXY  GIVEN MAY BE REVOKED BY YOU IN WRITING OR IN PERSON AT ANY
TIME PRIOR TO THE EXERCISE THEREOF.


<PAGE>1


                                 PROXY STATEMENT
                                       of
                            ONSITE ENERGY CORPORATION
                      (dba ONSITE SYCOM Energy Corporation)
                       701 Palomar Airport Road, Suite 200
                               Carlsbad, CA 92009
                                 (760) 931-2400


                     Information Concerning the Solicitation

This  Proxy  Statement  is  furnished  to  the  stockholders  of  Onsite  Energy
Corporation,  a Delaware  corporation  (dba  ONSITE  SYCOM  Energy  Corporation)
("ONSITE  SYCOM"),  in connection with the  solicitation of proxies on behalf of
ONSITE  SYCOM's Board of Directors for use at ONSITE SYCOM's 1999 Annual Meeting
of the Stockholders  (the "Meeting"),  including any adjournments  thereof.  The
Meeting  will be held on  Wednesday,  March 22, 2000,  at 8:00 a.m.  (California
time), at the San Diego/Del Mar Hilton, 15575 Jimmy Durante Boulevard,  Del Mar,
CA 92014.  Only  stockholders  of record on February 11,  2000,  are entitled to
notice of and to vote at the Meeting.

The proxy solicited hereby (if properly signed and returned to ONSITE SYCOM, and
not revoked  prior to its use) will be voted at the Meeting in  accordance  with
its instructions.  Absent any contrary instructions, each proxy received will be
voted  "FOR"  the  nominees  for the  Board of  Directors,  "FOR"  the  proposed
amendment  to ONSITE  SYCOM's  1993 Stock  Option  Plan,  and "FOR" the proposed
amendments to ONSITE SYCOM's  Certificate of Incorporation.  Additionally,  each
proxy  received will be voted (at the proxy  holders'  discretion) on such other
matters,  if any,  that may  properly  come  before the Meeting  (including  any
proposal to adjourn the Meeting).

Any stockholder giving a proxy may revoke it at any time before it is exercised.
To revoke a proxy, a stockholder  must either (i) file with ONSITE SYCOM written
notice of its revocation (addressed to the Secretary,  Onsite Energy Corporation
(dba ONSITE SYCOM Energy  Corporation),  701 Palomar  Airport  Road,  Suite 200,
Carlsbad,  CA 92009); (ii) submit a duly executed proxy bearing a later date; or
(iii)  appear in  person at the  Meeting  and give the  Secretary  notice of the
stockholder's intention to vote in person.

ONSITE  SYCOM  bears the entire  cost of  preparing,  assembling,  printing  and
mailing  proxy  materials  furnished by the Board of Directors to  stockholders.
Copies of proxy  materials are furnished to brokerage  houses,  fiduciaries  and
custodians to be forwarded to beneficial owners of ONSITE SYCOM's Class A Common
Stock. In addition to the solicitation of proxies by mail, some of the officers,
directors,  employees  and  agents  of  ONSITE  SYCOM  may,  without  additional
compensation,  solicit proxies by telephone or personal interview.  ONSITE SYCOM
bears the cost of these additional solicitations.

A copy of ONSITE  SYCOM's  Annual  Report on Form 10-KSB for the year ended June
30, 1999, accompanies this Proxy Statement and proxy.

This Proxy  Statement  and proxy were first mailed to  stockholders  on or about
February 18, 2000.

                          Record Date and Voting Rights

ONSITE  SYCOM is  authorized  to issue up to  twenty-three  million nine hundred
ninety-nine  thousand  (23,999,000)  shares of Class A Common  Stock,  par value
$0.001,  one thousand  (1,000) shares of Class B Common Stock, par value $0.001,
and one million  (1,000,000)  shares of preferred stock, par value $0.001. As of
November 15, 1999, eighteen million six hundred forty-one thousand three hundred
two (18,641,302) shares of Class A Common Stock were issued and outstanding.  No

<PAGE>2


shares of Class B Common Stock, Series A Convertible Preferred Stock or Series B
Convertible Preferred Stock are outstanding. Six hundred forty-nine thousand one
hundred twenty  (649,120)  shares of Series C Convertible  Preferred  Stock, one
hundred  fifty-seven   thousand  five  hundred  (157,500)  shares  of  Series  D
Convertible  Preferred  Stock were issued and  outstanding,  and fifty  thousand
(50,000)  shares  of  Series E  Convertible  Preferred  Stock  were  issued  and
outstanding.

Each share of Class A Common  Stock is  entitled  to one (1) vote on all matters
submitted for stockholder approval. Each share of Series C Convertible Preferred
Stock  and  Series E  Convertible  Preferred  Stock is  entitled  to vote on all
matters  submitted  for  stockholder  approval as if each share was converted to
Class A Common  Stock.  Each share of Series C  Convertible  Preferred  Stock is
convertible  into five (5)  shares of Class A Common  Stock.  Thus each share of
Series C Convertible  Preferred  Stock is entitled to the equivalent of five (5)
votes on all matters submitted for stockholder approval.  Each share of Series E
Convertible  Preferred  Stock is  convertible  into one hundred  (100) shares of
Class A Common Stock. Thus each share of Series E Convertible Preferred Stock is
entitled to the  equivalent of one hundred (100) votes on all matters  submitted
for  stockholder  approval.  The Class A Common Stock,  the Series C Convertible
Preferred  Stock and the Series E Convertible  Preferred  Stock vote together as
one (1) class. The Series D Convertible Preferred Stock has no voting rights.

The  record  date for  determination  of  stockholders  of Class A Common  Stock
entitled to notice of and to vote at the Meeting is February  11,  2000.  ONSITE
SYCOM's Certificate of Incorporation does not provide for cumulative voting.

The plurality of the votes of the Class A Common Stock, the Series C Convertible
Preferred Stock (voting on an  as-converted  basis) and the Series E Convertible
Preferred  Stock (voting on an as-converted  basis),  voting together as one (1)
class,  present in person or represented by proxy at the Meeting and entitled to
vote on the  election of  directors  shall elect the  nominees  for the Board of
Directors.  The affirmative  vote of a majority of the Class A Common Stock, the
Series C Convertible  Preferred Stock (voting on an as-converted  basis) and the
Series E Convertible  Preferred Stock (voting on an as converted basis),  voting
together  as one (1)  class,  present in person or  represented  by proxy at the
Meeting and  entitled to vote on Proposal No. 2 described  below  (which  shares
voting affirmatively also constitute at least a majority of the required quorum)
is necessary to approve  Proposal No. 2. The  affirmative  vote of a majority of
the Class A Common Stock, the Series C Convertible Preferred Stock (voting on an
as-converted  basis) and the Series E Convertible  Preferred Stock (voting on an
as-converted basis) outstanding,  voting together as one (1) class, and entitled
to vote on Proposal No. 3 described  below (which  shares  voting  affirmatively
also  constitute  at least a majority of the required  quorum),  is necessary to
approve Proposal No. 3. Under Delaware law, abstentions and broker non-votes are
counted to determine  quorum.  Broker  non-votes  are not counted,  however,  to
calculate  voting power (that is,  shares  present in person or  represented  by
proxy, and entitled to vote on a measure). Abstentions,  however, are counted to
calculate voting power.


                                 PROPOSAL NO. 1

                              ELECTION OF DIRECTORS

General Information

Under Article III, Section 2 of ONSITE SYCOM's Bylaws,  the authorized number of
directors  is required  to be between  five (5) and eleven  (11),  as set by the
Board of Directors. The Board has fixed the current number at eight (8).

<PAGE>3


The Board of  Directors  is divided  into two (2) classes of four (4)  directors
each. Each class expires in alternating years. Directors of the first class were
elected at the 1996 annual meeting of stockholders (held on December 4, 1996) to
hold office for a term originally scheduled to expire in 1998 meeting (and until
their successors are elected and qualified).  Directors of the second class were
elected at the 1997 annual  meeting  (held on December 5, 1997),  to hold office
for a term expiring at the Meeting (and until their  successors  are elected and
qualified). Accordingly, the directors of the first class elected at the Meeting
will hold office for a term expiring at the 2000 annual meeting (and until their
respective  successors have been duly elected and qualified),  and the directors
of the second class elected at the Meeting will hold office for term expiring at
the 2001 annual meeting (and until their  respective  successors  have been duly
elected and qualified).

In October 1997, ONSITE SYCOM entered into a Stock  Subscription  Agreement with
Westar Capital,  Inc. ("Westar Capital"),  a wholly-owned  subsidiary of Western
Resources,  Inc. ("Western Resources").  Under the Stock Subscription Agreement,
Westar Capital purchased two million  (2,000,000) shares of ONSITE SYCOM Class A
Common  Stock at  fifty  cents  ($0.50)  per  share,  and two  hundred  thousand
(200,000)  shares of ONSITE SYCOM Series C Convertible  Preferred  Stock at Five
Dollars  ($5.00)  per  share.  Additionally,   under  the  terms  of  the  Stock
Subscription  Agreement,  Westar  Capital had the initial right to elect one (1)
director to ONSITE SYCOM's Board of Directors,  and selected Rita A. Sharpe. Ms.
Sharpe served as a director until October 5, 1998, when she resigned in order to
assume a new position with Western  Resources.  Mr. Leroy P. Wages  subsequently
was  appointed  a  director  to  fill  the  vacancy   created  by  Ms.  Sharpe's
resignation.  Mr. Wages  resigned as a director on December 16, 1998, and Westar
Capital has not designated an individual to replace Mr. Wages.

Further,  Westar  Capital  entered into a  Stockholders  Agreement  with certain
principal  stockholders  of ONSITE SYCOM that held, in the aggregate with Westar
Capital,  more than fifty  percent  (50%) of the voting  stock of ONSITE  SYCOM.
Under the terms of the Stockholders Agreement,  (i) Westar Capital currently has
the right to  nominate a number of  directors  equal to the number of  directors
that Westar  Capital  would have the ability to elect if ONSITE  SYCOM  utilized
cumulative voting (and without regard to classes of directors) less one (1) (but
not  less  than  one  (1)  director)  and  the  principal  stockholders  to  the
Stockholders  Agreement have agreed to vote for Westar Capital's  nominees;  and
(ii) Westar  Capital has agreed to vote for the remaining  nominees  selected by
ONSITE SYCOM's Nominating Committee.

In addition, as part of a transaction with SYCOM Enterprises,  LLC ("SYCOM LLC")
(and certain related companies) discussed under Proposal No. 3 below, certain of
ONSITE SYCOM's principal stockholders entered into a Voting Agreement with SYCOM
LLC and SYCOM  Corporation.  Under the terms of the Voting Agreement,  SYCOM LLC
and SYCOM Corporation  currently have the right to nominate two (2) of the eight
(8) ONSITE SYCOM  directors.  SYCOM LLC and SYCOM  Corporation  have selected S.
Lynn Sutcliffe (to the first class) and Richard L. Wright (to the second class).
Upon the release of certain  escrowed  shares,  SYCOM LLC and SYCOM  Corporation
will have the right to nominate up to an additional three (3) directors.  ONSITE
SYCOM  has  the  right  to  nominate  the  remaining  directors  (including  the
nominee(s)  required  under the  Westar  Capital  Stockholders  Agreement).  The
stockholders  to the Voting  Agreement have agreed to vote for all of the ONSITE
SYCOM, SYCOM LLC and SYCOM Corporation nominees.

As discussed  above,  in December  1998,  Mr. Wages  resigned as a director.  In
February 1999,  Mr.  William M. Gary III also resigned as a director.  Mr. Wages
was a director of the second class,  whose term expires at the Meeting,  and Mr.
Gary was a director of the first class. Since Mr. Gary's resignation,  the Board
has not actively sought a replacement for Mr. Gary.  Additionally,  as discussed
above,   Westar  Capital  has  not  designated  a  replacement  for  Mr.  Wages.
Consequently two (2) vacancies exist on the Board.

Messrs.  H. Tate Holt,  Timothy G. Clark and  Sutcliffe,  current  directors  of
ONSITE  SYCOM of the first  class (and whose terms were  scheduled  to expire in
1998) are nominees to hold office until the 2000 annual meeting. Messrs. Charles
C. McGettigan,  Richard T. Sperberg and Richard L. Wright,  current directors of

<PAGE>4


ONSITE SYCOM of the second class (and whose terms are scheduled to expire at the
Meeting) are nominees to hold office until the 2001 annual meeting.  The holders
of ONSITE  SYCOM's Class A Common Stock,  Series C Convertible  Preferred  Stock
(voting  on an  as-converted  basis) and Series E  Convertible  Preferred  Stock
(voting on an as-converted  basis),  voting  together as one (1) class,  will be
entitled to vote on the election of Messrs.  Holt,  Clark and Sutcliffe,  and of
Messrs. McGettigan, Sperberg and Wright.

Unless  authority  is withheld,  the enclosed  proxy will be voted for the above
nominees.  In the event  that any  nominee  should  unexpectedly  decline  or be
unavailable  to act as a  director,  the  enclosed  proxy  may  be  voted  for a
substitute  nominee to be  designated  by the Board of  Directors.  The Board of
Directors  has no reason to believe that the nominees  will become  unavailable,
and has no present  intention  to nominate any person in addition to, or in lieu
of, the nominees.

The Board of Directors  held twelve (12)  meetings  during the last fiscal year.
Each director attended at least  seventy-five  percent (75%) of all meetings and
meetings of committees on which they serve or served.

During the 1999 fiscal year,  Messrs.  McGettigan,  Holt and Clark comprised the
Audit  Committee;   Messrs.  McGettigan  and  Holt  comprised  the  Compensation
Committee;  and Messrs.  McGettigan,  Sperberg,  Gary (until his  resignation in
February 1999) and Sutcliffe comprised the Nominating Committee.  Mr. McGettigan
has served as the Chairman of the Board since December 1994.

The primary  functions of the Audit Committee are to review the scope and result
of the audit performed by ONSITE SYCOM's independent accountants, ONSITE SYCOM's
internal  accounting  controls,  non-audit services performed by the independent
accountants and the cost of accounting services.  This Committee is comprised of
disinterested  directors.  The Compensation Committee administers ONSITE SYCOM's
1993 Stock  Option  Plan and  approves  certain  employees'  compensation.  This
Committee is comprised  only of  non-employee  directors,  within the meaning of
paragraph  (b)(3)(i) of Rule 16b-3, which has been adopted by the Securities and
Exchange Commission under the Securities  Exchange Act of 1934, as amended.  The
Nominating  Committee acts as the selection committee to nominate candidates for
election to the Board of Directors.

                        Directors Nominated for Election

The  following  table  sets  forth  certain  information  about the  individuals
nominated  by the Board of  Directors  for  election  (to the  first and  second
classes  of  directors)  by the  holders  of  Class A  Common  Stock,  Series  C
Convertible  Preferred Stock (voting on an as-converted  basis) and the Series E
Convertible  Preferred Stock (voting on an as-converted basis),  voting together
as one (1) class, as directors.

Directors of the First Class:

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

               Nominee                                   Age                              Director Since
- --------------------------------------- -------------------------------------- -------------------------------------

H. Tate Holt                                             47                                    1994

Timothy G. Clark                                         60                                    1994

S. Lynn Sutcliffe                                        56                                    1998


</TABLE>

<PAGE>5


Background of Nominees of the First Class

H. Tate Holt.  Mr. Holt has been a director of ONSITE SYCOM since May 1994.  Mr.
Holt  currently is the  President  and Chief  Executive  Officer of Newstar Ltd.
("Newstar"), a technology firm. Prior to joining Newstar, Mr. Holt served as the
President of Holt & Associates,  a corporate growth management  consulting firm,
and held that position from July 1990 through August 1999. Previously, from 1987
to 1990, Mr. Holt was Senior Vice President of Automatic Data  Processing,  Inc.
("ADP"),  in Santa  Clara,  California.  Mr.  Holt has over twenty (20) years of
experience in various  senior sales and marketing  positions with Fortune 50 and
Inc. 500 companies, including IBM, Triad Systems and ADP. He has participated in
major restructuring and strategic planning in several divisions of each of these
companies.  Additionally,  in his  position  with Holt &  Associates,  Mr.  Holt
assisted small and medium-sized  clients in developing and achieving  aggressive
growth  targets.  Mr. Holt  currently  serves on the Boards of  Directors of DBS
Industries,  Inc., and AremisSoft Corporation. He is the author of the book "The
Business Doc -  Prescriptions  for Growth." Mr. Holt holds an A.B.  from Indiana
University.

Timothy G.  Clark.  Mr.  Clark began  serving as a director  of ONSITE  SYCOM in
October 1994. The former President and Chief Executive Officer of KA Industries,
Inc., a  privately-owned  corporation  that  manufactures and sells premium gift
baked goods,  Mr. Clark currently serves as a consultant to a variety of clients
through his own firm, T.G. Clark & Associates.  From 1991 to 1994, Mr. Clark was
a managing  partner at Hankin & Co., a consulting  company  focusing on business
and financial planning,  including turnarounds. Mr. Clark holds an A.B. from the
University of Southern  California and a Master of Business  Administration from
the Harvard University Graduate School of Business.

S. Lynn  Sutcliffe.  In  addition  to  serving  as a director  since  1998,  Mr.
Sutcliffe  currently  serves as the President of ONSITE SYCOM.  Since 1990,  Mr.
Sutcliffe also has served as the President and Chief Executive  Officer of SYCOM
Corporation,  which is the general partner of SYCOM Enterprises,  L.P. From 1968
through 1977,  Mr.  Sutcliffe was General  Counsel of the U.S.  Senate  Commerce
Committee,  which had jurisdiction over all electric and gas utility issues. Mr.
Sutcliffe left the Commerce  Committee to become one of the founding partners of
Van Ness, Feldman,  Sutcliffe & Curtis,  P.C., a law firm nationally  recognized
for its expertise in energy law and policy.  Mr. Sutcliffe  participated in this
law  firm  until  1990.  Mr.  Sutcliffe's  expertise  includes  a wide  range of
legislative,   regulatory,   contractual,  financial  and  developmental  issues
associated  with the energy  industry.  From 1994 through  1996,  Mr.  Sutcliffe
served as the President of the National Association of Energy Services Companies
(NAESCO),  and was a member of the Energy and  Transportation  Task Force of the
President's  Council  on  Sustainability  in 1996.  He  currently  serves as the
Vice-Chairman  of  the  Distributed  Power  Coalition  of  America  (DPCA).  Mr.
Sutcliffe  brings  to  ONSITE  SYCOM's  Board  over  twenty-four  (24)  years of
experience in the energy  services  industry.  He holds an A.B.  from  Princeton
University, and a Juris Doctorate from the University of Washington.

Directors of the Second Class:

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

               Nominee                                   Age                              Director Since

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

Charles C. McGettigan                                    54                                    1993

Richard T. Sperberg                                      48                                    1982 (1)

Richard L. Wright                                        56                                    1998

</TABLE>

(1)  Includes  time of service  with Onsite  Energy,  a  California  corporation
     ("Onsite-Cal").

<PAGE>6


Background of Nominees of the Second Class

Charles C. McGettigan.  Mr. McGettigan has been a director of ONSITE SYCOM since
its  inception  in 1993,  and  began  serving  as the  Chairman  of the Board in
December 1994. In May 1992, Mr.  McGettigan  became a director of Western Energy
Management, Inc. ("WEM"), which currently is a wholly-owned subsidiary of ONSITE
SYCOM as a result of the reorganization of Onsite-Cal and WEM into Onsite Energy
Corporation.  He was a  founding  partner  in 1991 and is a general  partner  of
Proactive Investment  Managers,  L.P., which is the general partner of Proactive
Partners,  L.P., a merchant banking fund. Mr. McGettigan co-founded  McGettigan,
Wick & Co., Inc., an investment banking firm, in 1988. From 1984 to 1988, he was
a Principal,  Corporate Finance,  of Hambrecht & Quist, Inc. He currently serves
on the Boards of Directors of Modtech,  Inc., PMR  Corporation,  Sonex Research,
Inc.,  Tanknology  -  NDE  Corporation  and  Wray-Tech  Instruments,   Inc.  Mr.
McGettigan  is a graduate of Georgetown  University,  and received his Master of
Business Administration from The Wharton School of Business of the University of
Pennsylvania.

Richard T. Sperberg.  Mr.  Sperberg has been a director and the Chief  Executive
Officer of ONSITE SYCOM since its inception,  served as ONSITE SYCOM's President
through October 1998, when Mr.  Sutcliffe was elected  President,  and served as
ONSITE SYCOM's Chief  Financial  Officer from May 1997 through July 1998. He has
been the Chief Executive Officer of WEM since January 1993, and began serving as
a director of WEM in February 1994. In 1982, Mr. Sperberg co-founded Onsite-Cal,
and served as President,  Chief Executive  Officer and a director until February
1994, when Onsite-Cal and WEM reorganized  into Onsite Energy  Corporation.  Mr.
Sperberg has been involved in project management of energy efficiency,  advanced
energy  technologies,  alternative  energy and  cogeneration  projects  for over
twenty-three  (23) years, with specific  management  experience with Onsite-Cal,
the Gas  Research  Institute,  and the U.S.  Department  of  Energy.  He holds a
Masters of Science in Nuclear Engineering from the University of California, Los
Angeles, and a Bachelor of Science in Nuclear Engineering from the University of
California,  Santa  Barbara.  Mr.  Sperberg  previously  served on the Boards of
Directors  of  the  American   Cogeneration   Association   and  the  San  Diego
Cogeneration Association,  and currently serves as the President of the National
Association of Energy Service Companies  (NAESCO),  and as a member of its Board
of Directors.

Richard L.  Wright.  Mr.  Wright has served as a director of ONSITE  SYCOM since
1998, and served as the Treasurer of SYCOM  Corporation  and SYCOM  Enterprises,
L.P.  from 1995 through June 1999,  during which time he has  performed  project
development and strategic  planning functions at the executive level. Mr. Wright
has over eleven (11) years of  experience in  developing  and  financing  energy
related  companies and projects.  He has extensive  knowledge of the federal and
state legislative  processes as well as of the decision-making  processes at the
county and municipal level. In 1977, Mr. Wright served on the White House Energy
Task Force and later as the  Assistant  Secretary at the  Department  of Energy.
Prior to joining the SYCOM Entities,  Mr. Wright served as the Chief of Staff of
the former  Governor of New Jersey from 1993 through 1994,  and as the Associate
Treasurer of the State of New Jersey from 1990 through 1993. Mr. Wright earned a
Bachelor of Arts in Religion from Princeton  University,  and a Juris  Doctorate
from the University of California Boalt Hall School of Law.

Vote Required

The  plurality  of  votes  of the  shares  of  Class A  Common  Stock,  Series C
Convertible  Preferred  Stock  (voting  on an  as-converted  basis) and Series E
Convertible  Preferred Stock (voting on an as-converted basis),  voting together
as one (1) class, present in person or represented by proxy and entitled to vote
on this  measure  is  required  to elect  Messrs.  Holt,  Clark  and  Sutcliffe,
directors  of the first  class,  and Messrs.  McGettigan,  Sperberg  and Wright,
directors of the second class.

THE BOARD OF  DIRECTORS  RECOMMENDS  VOTING FOR THE  NOMINEES IN THE ELECTION OF
DIRECTORS.

<PAGE>7

                                 PROPOSAL NO. 2

                    APPROVAL OF AMENDMENT TO THE ONSITE SYCOM
                             1993 STOCK OPTION PLAN

In February  1994,  ONSITE SYCOM's  stockholders  approved the 1993 Stock Option
Plan (the "Plan").  The Plan is administered by the Compensation  Committee.  At
the  1997  annual  meeting,  stockholders  approved  an  amendment  to the  Plan
increasing  the  number of shares  subject  to the Plan by an  additional  three
hundred fifty thousand (350,000) shares.  Under the Plan, as amended, a total of
three million three hundred thousand  (3,300,000) shares of Class A Common Stock
may be issued,  of which three  million eight  thousand two hundred  thirty-four
(3,008,234) shares were subject to options as of December 21, 1999.

The Plan is a "dual  plan" that  provides  for the grant of both  Incentive  and
Nonqualified  Stock Options.  The majority of options  granted to date have been
Incentive  Stock Options.  Subject to  stockholder  approval,  the  Compensation
Committee  and the Board of Directors  have approved an amendment to the Plan to
increase the number of shares  subject to the Plan by an additional  six hundred
thousand (600,000) shares.

The  purpose  of the Plan is to attract  and  retain  for ONSITE  SYCOM the best
personnel, and to give option recipients a greater personal stake in the success
of the business.  All employees,  consultants,  officers and directors of ONSITE
SYCOM and any  subsidiary are eligible for grants of options under the Plan. The
amendment  to the Plan  would  increase  the  number of shares of Class A Common
Stock  subject  to the Plan,  and  therefore  available  for  grant to  eligible
individuals.

Except for  non-discretionary  grants of  options,  the  Compensation  Committee
determines the recipients of options and the terms of options granted, including
the exercise  price,  number of shares subject to the options and the conditions
to  exercise  thereof,  and the terms of any direct  sales of shares  underlying
options. The exercise price for all options currently is to be determined by the
Compensation Committee, except for non-discretionary options; provided, however,
that for Incentive  Stock Options,  the exercise price must be fair market value
(except for Incentive  Stock Options for employees who own more than ten percent
(10%) of all classes of the ONSITE SYCOM voting  stock  combined,  in which case
the exercise price must be one hundred ten percent (110%) of fair market value).
At the 1997 annual meeting,  the stockholders  approved an amendment to the Plan
allowing  the Board of  Directors  to make  discretionary  grants of  options to
non-employee  directors of ONSITE SYCOM. The Board determines the exercise price
for such grants.  In no case does the exercise  period for any option exceed ten
(10) years,  and, in the case of an  Incentive  Stock Option for an employee who
owns more than ten percent (10%) of all classes of ONSITE  SYCOM's  voting stock
combined, the exercise period does not exceed five (5) years.

Currently the Plan can be  terminated at any time by the Board of Directors.  If
the Plan is terminated,  options previously granted  nevertheless shall continue
in accordance with the provisions of the Plan without  materially  affecting the
recipients' rights under such options.

Vote Required

The affirmative vote of the majority of shares of Class A Common Stock, Series C
Convertible  Preferred  Stock  (voting  on an  as-converted  basis) and Series E
Convertible  Preferred Stock (voting on an as-converted basis),  voting together
as one (1) class, present in person or represented by proxy and entitled to vote
on this  measure is required to approve  Proposal  No. 2.

THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE APPROVAL OF AN AMENDMENT TO THE
ONSITE SYCOM 1993 STOCK OPTION PLAN  INCREASING  THE NUMBER OF SHARES  AVAILABLE
FOR GRANT THEREUNDER.

<PAGE>8

                                 PROPOSAL NO. 3

APPROVAL OF AMENDMENT TO ONSITE SYCOM'S CERTIFICATE OF INCORPORATION TO INCREASE
THE AUTHORIZED NUMBER OF SHARES AVAILABLE FOR ISSUANCE BY ONSITE SYCOM

ONSITE SYCOM filed its Certificate of Incorporation on July 9, 1993. Thereafter,
amendments to the  Certificate  abolishing  the Series A  Convertible  Preferred
Stock and Series B Convertible  Preferred Stock and  Certificates of Designation
creating  the  Series  C  Convertible  Preferred  Stock,  Series  D  Convertible
Preferred Stock and Series E Convertible  Preferred  Stock have been filed.  The
amendments  abolishing  the Series A  Convertible  Preferred  Stock and Series B
Convertible  Preferred  Stock  were  filed  after  the  holders  of such  shares
voluntarily converted their shares to Class A Common Stock in 1996.

The  Series C  Convertible  Preferred  Stock was  created in  October  1997,  in
connection with the Stock  Subscription  Agreement  executed by ONSITE SYCOM and
Westar Capital, discussed under Proposal No. 1 above. As a result of the October
1997  transaction  with Westar Capital,  the exercise by ONSITE SYCOM of two (2)
additional  calls on Westar  Capital to purchase  additional  shares of Series C
Convertible  Preferred  Stock  and the  payment  of  dividends  on the  Series C
Convertible  Preferred  Stock (paid in shares of Series C Convertible  Preferred
Stock),  Westar  Capital  currently  is the holder of four  million five hundred
thousand  (4,500,000)  shares of Class A Common Stock and six hundred forty-nine
thousand one hundred twenty (649,120)  shares of Series C Convertible  Preferred
Stock.  Each share of Series C Convertible  Preferred Stock is convertible  into
five (5) shares of Class A Common Stock and  convertible  in the aggregate  into
shares three  million two hundred  forty-five  thousand six hundred  (3,245,600)
shares of ONSITE SYCOM Class A Common Stock.

The Series D Convertible Preferred Stock was created in June 1998, in connection
with the SYCOM transaction, discussed further below. In exchange for one hundred
fifty-seven  thousand  five  hundred  (157,500)  shares of Series D  Convertible
Preferred  Stock,  SYCOM  Corporation and SYCOM  Enterprises,  L.P. ("SYCOM LP")
entered into a  non-compete  agreement  with SYCOM  ONSITE and its  wholly-owned
subsidiary,   SYCOM  ONSITE  Corporation  ("SO   Corporation").   The  Series  D
Convertible Preferred Stock is convertible in the aggregate into fifteen million
seven hundred fifty thousand  (15,750,000) shares of ONSITE SYCOM Class A Common
Stock.

The  Series E  Convertible  Preferred  Stock  was  created  in August  1999,  in
connection with a private placement  transaction with a few current shareholders
of ONSITE SYCOM. In exchange for One Million Dollars ($1,000,000),  ONSITE SYCOM
issued fifty thousand (50,000) shares of Series E Convertible Preferred Stock to
four (4) current  shareholders of ONSITE SYCOM,  including Mr.  McGettigan.  The
Series E Convertible  Preferred  Stock currently is convertible in the aggregate
into five million  (5,000,000)  shares of ONSITE SYCOM Class A Common Stock.  In
addition to shares of Series E Convertible  Preferred Stock, the purchasers were
granted warrants to purchase one million two hundred fifty thousand  (1,250,000)
shares of ONSITE SYCOM Class A Common Stock at  seventy-five  cents  ($0.75) per
share, and one million two hundred fifty thousand  (1,250,000)  shares of ONSITE
SYCOM Class A Common Stock at fifty cents ($0.50) per share.

ONSITE SYCOM  currently is authorized to issue up to  twenty-three  million nine
hundred  ninety-nine  thousand  (23,999,000) shares of Class A Common Stock, par
value $0.001,  one thousand  (1,000)  shares of Class B Common Stock,  par value

<PAGE>9


$0.001, and one million (1,000,000) shares of preferred stock, par value $0.001.
As of November 15, 1999,  eighteen  million six hundred  forty-one  thousand one
hundred  twelve  (18,641,302)  shares of Class A Common  Stock  were  issued and
outstanding. Six hundred forty-nine thousand one hundred twenty (649,120) shares
of Series C Convertible  Preferred Stock, one hundred fifty-seven  thousand five
hundred  (157,500)  shares of Series D Convertible  Preferred  Stock,  and fifty
thousand (50,000) shares of Series E Convertible Preferred Stock were issued and
outstanding.  No shares of Class B Common Stock, Series A Convertible  Preferred
Stock or Series B Convertible Preferred Stock are outstanding.

Increase in Authorized Number of Shares

A  sufficient  number  of  authorized  shares  of  Class A  Common  Stock is not
available to cover the conversion of the Series C Convertible  Preferred  Stock,
Series D Convertible  Preferred  Stock and Series E Convertible  Preferred Stock
into Class A Common  Stock.  Upon the  conversion  of the  Series C  Convertible
Preferred  Stock,  the  Series D  Convertible  Preferred  Stock and the Series E
Convertible  Preferred  Stock,  twenty-three  million nine  hundred  ninety-five
thousand six hundred (23,995,600) additional shares of Class A Common Stock will
need to be available for issuance by ONSITE SYCOM. In order to give ONSITE SYCOM
a sufficient reserve of shares of Class A Common Stock for future issuances, and
enable  ONSITE  SYCOM to have  sufficient  shares  available  upon and after the
conversion of the Series C Convertible Preferred Stock, the Series D Convertible
Preferred  Stock  and the  Series E  Convertible  Preferred  Stock,  stockholder
approval is being  sought for an  amendment  to ONSITE  SYCOM's  Certificate  of
Incorporation  to increase the number of shares  authorized  and  available  for
issuance.

Additionally,  the ability to issue preferred stock provides ONSITE SYCOM with a
valuable tool in the future development of transactions  designed to continue to
contribute to ONSITE SYCOM's growth.  The Series C Convertible  Preferred Stock,
the Series D Convertible  Preferred Stock and the Series E Convertible Preferred
Stock  currently  account for all of the authorized  shares of preferred  stock.
Accordingly,  stockholder  approval is being  sought for an  amendment to ONSITE
SYCOM's  Certificate  of  Incorporation  increasing  the  authorized  number  of
preferred shares reserved for issuance.

The proposed  amendment to ONSITE  SYCOM's  Certificate of  Incorporation  would
increase  the number of shares  available  for  issuance by  forty-five  million
(45,000,000) shares, to a total of seventy million (70,000,000) shares. Of these
seventy  million   (70,000,000)   shares,   sixty-seven   million  nine  hundred
ninety-nine  thousand  (67,999,000) would be designated as Class A Common Stock.
The amendment  also would  increase the  authorized  number of preferred  shares
reserved for issuance by one million  (1,000,000),  to two million  (2,000,000).
Hence the remaining two million (2,000,000) of the seventy million  (70,000,000)
shares would be reserved for issuance as preferred  shares.  ONSITE SYCOM has no
present agreement to issue the additional preferred shares.

Additional Information Regarding the SYCOM Transaction

ONSITE  SYCOM  completed  a  transaction  with  SYCOM LLC (and  certain  related
companies) on June 30, 1998. Through this transaction, ONSITE SYCOM acquired all
of the project assets and assumed specific  project  liabilities of SYCOM LLC in
exchange for one million  seven  hundred fifty  thousand  (1,750,000)  shares of
ONSITE SYCOM Class A Common Stock. Under a Sale and Noncompetition Agreement, SO
Corporation   acquired  the  right  to  the  services  and  expertise  of  SYCOM
Corporation's  employees in exchange for one hundred  fifty-seven  thousand five
hundred  (157,500) shares of ONSITE SYCOM Series D Convertible  Preferred Stock,
which  is  convertible   into  fifteen  million  seven  hundred  fifty  thousand
(15,750,000) shares of Class A Common Stock. SYCOM Corporation and SYCOM LP also
are  parties  to the Sale  and  Noncompetition  Agreement.  The  project  assets
acquired by ONSITE SYCOM included a number of  contractual  rights for providing
energy  services to certain SYCOM LLC customers and the acquisition was intended
to increase  ONSITE SYCOM's  customer base and secure the services of additional

<PAGE>10


highly  qualified  personnel.   Additionally,   the  electric  utility  industry
currently is undergoing  fundamental  changes that largely are the result of the
more competitive  environment for electric power  generation  developed over the
last decade.  Deregulation  of the electric  utility  industry is expanding  the
scope of services offered by energy services companies such as ONSITE SYCOM. The
acquisition  of the SYCOM LLC  assets  and  securing  of the  services  of SYCOM
Corporation's  qualified  personnel  has  helped  provide  ONSITE  SYCOM with an
opportunity  to expand its services and organize them to serve the  deregulating
marketplace.

The  shares  of  Series D  Convertible  Preferred  Stock  are held in an  escrow
account.  Under the terms of the  escrow  agreement,  the  Series D  Convertible
Preferred  Stock will be released when ONSITE SYCOM Class A Common Stock reaches
Two Dollars  ($2.00) per share and annualized  after-tax  earnings total fifteen
cents ($0.15) per share over four consecutive  quarters,  and the debts of SYCOM
Corporation  and SYCOM LP have been  satisfied.  The share  values and  earnings
thresholds increase by ten percent (10%) per year after December 31, 1999. Under
a Share  Repurchase  Agreement,  ONSITE  SYCOM has the right to  repurchase  the
escrowed  shares for nominal  consideration  if, among other  things,  the share
value and earnings thresholds will not be achieved.

As  discussed  under  Proposal  No.  1,  certain  of  ONSITE  SYCOM's  principal
stockholders  also  executed  a  Voting  Agreement  with  SYCOM  LLC  and  SYCOM
Corporation.  Under  the  terms of the  Voting  Agreement,  SYCOM  LLC and SYCOM
Corporation  currently  have the  right to  nominate  two (2) of the  eight  (8)
directors.  Upon  a  release  of  the  escrowed  shares,  SYCOM  LLC  and  SYCOM
Corporation  will  have the  right to  nominate  up to an  additional  three (3)
directors. ONSITE SYCOM has the right to nominate the remaining directors.

The SYCOM  transaction  was  accounted  for as a purchase.  In  anticipation  of
federal and state income taxes  resulting from the sale of the project assets to
ONSITE  SYCOM and, as part of the  transaction,  ONSITE  SYCOM agreed to lend to
certain  shareholders  of SYCOM  LLC and  SYCOM  Corporation  up to One  Million
Dollars  ($1,000,000) for payment of taxes resulting from this transaction.  The
loans will bear interest at the rate of nine and  three-quarter  percent (9.75%)
per annum and may be  repaid  in cash or shares of ONSITE  SYCOM  Class A Common
Stock  acquired in the  transaction.  To date, no such loans have been made. The
acquisition  of the SYCOM LLC assets and issuance of  securities by ONSITE SYCOM
did not result in any  changes  to the  rights,  preferences  or  privileges  of
existing ONSITE SYCOM stockholders.  No federal or state regulatory requirements
or approvals were necessary in connection with the SYCOM  transaction and ONSITE
SYCOM has not  defaulted  in the payment of  principal or interest in respect of
any  securities  as  a  result  of  the  SYCOM  transaction.  In  addition,  the
declaration  and  payment  of  dividends  has not been  affected  and no  unpaid
dividends exist as a result of this transaction (see, however,  footnote (18) of
the  stock  ownership  table  set  forth  in  VOTING  SECURITIES  AND  PRINCIPAL
STOCKHOLDERS THEREOF).

A copy of the audited financial statements for SYCOM LLC as of December 31, 1997
and 1996, and the audited  financial  statements for ONSITE SYCOM as of June 30,
1998, June 30, 1999, and September 30, 1999,  accompany this Proxy Statement.  A
representative of ONSITE SYCOM's accountants, Hein + Associates, will be present
at the Meeting,  and Mr. Sperberg,  the Chief Executive Officer of ONSITE SYCOM,
Mr.  Sutcliffe,  the  President,  and J. Bradford  Hanson,  the Chief  Financial
Officer, will be available to answer questions concerning this transaction.

The executive  offices of SYCOM LLC, SYCOM  Corporation and SYCOM LP are located
at 27 Worlds Fair Drive, Somerset, NJ 08873, phone number (732) 748-4200.  SYCOM
Corporation is an independent energy services company who, like ONSITE SYCOM, is
accredited by the National Association of Energy Services Companies (NAESCO), an
organization  that  awards  accreditation  only after an  extensive  independent
review.  Only  twenty-one  (21) energy  services  companies  in the country have
obtained such accreditation.  SYCOM Corporation,  SYCOM LLC and SYCOM LP provide
services  substantially  similar to the services  provided by ONSITE SYCOM, tha

<PAGE>11


is,  assisting  energy  customer in lowering  their energy bills by  developing,
engineering,  installing, owning and operating efficient,  environmentally sound
energy  efficiency  and power supply  projects,  and  advising  customers on the
purchasing of energy in deregulating marketplaces.

Proposed Name Change

The SYCOM transaction  combined two of the most experienced  independent  energy
services  companies  that, as discussed  above,  are  accredited by the National
Association of Energy Services Companies (NAESCO),  and the transaction resulted
in the creation of the largest accredited independent energy services company in
the  deregulating  energy  marketplace.  The SYCOM group of companies is located
primarily on the East coast (New Jersey and Washington,  D.C.). ONSITE SYCOM has
offices in  California  (Southern and  Northern),  Kansas,  Texas,  Illinois and
Washington,  D.C.  Both ONSITE SYCOM and the SYCOM  companies  conduct  business
nationally.  Thus, in an effort to both capture the name recognition  associated
with both Onsite Energy  Corporation and the SYCOM companies,  and emphasize the
creation  of  the  largest  accredited   independent  energy  services  company,
shareholder  approval is being  sought for an amendment  to the  Certificate  of
Incorporation  changing the name of Onsite  Energy  Corporation  to ONSITE SYCOM
Energy Corporation.

As discussed  above,  the ONSITE SYCOM  Certificate  of  Incorporation  has been
amended and/or certificate of designations included therein several times in the
past. In an effort to consolidate all of the prior amendments  together with the
proposed  amendments into one document,  upon stockholder  approval of the above
amendments,  the  Certificate of  Incorporation  will be amended and restated to
incorporate all prior  amendments and current  certificates of designation,  and
include  the  above  amendments.  The  form  of  amendments  to  ONSITE  SYCOM's
Certificate of Incorporation is attached hereto as Exhibit A.

Vote Required

The affirmative vote of the majority of shares of Class A Common Stock, Series C
Convertible  Preferred  Stock  (voting  on an  as-converted  basis) and Series E
Convertible  Preferred  Stock  (voting on an  as-converted  basis)  outstanding,
voting  together  as one (1)  class,  and  entitled  to vote on this  measure is
required to approve Proposal No. 3.

THE BOARD OF  DIRECTORS  RECOMMENDS  A VOTE FOR THE  APPROVAL OF  AMENDMENTS  TO
ONSITE  SYCOM'S  CERTIFICATE  OF  INCORPORATION  TO (i) INCREASE THE  AUTHORIZED
NUMBER OF SHARES  AVAILABLE  FOR ISSUANCE BY ONSITE  SYCOM;  AND (ii) CHANGE THE
NAME OF ONSITE ENERGY CORPORATION TO ONSITE SYCOM ENERGY CORPORATION.


                  [Remainder of page intentionally left blank]




<PAGE>12



                        DIRECTORS AND EXECUTIVE OFFICERS

Current Directors

For information on the persons  currently  serving as directors of ONSITE SYCOM,
see Directors Nominated for Election above.

Executive Officers

The following table sets forth certain  information  with respect to the current
executive officers of ONSITE SYCOM.

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

              Name                     Positions with ONSITE SYCOM            Age            Office Held Since
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Charles C. McGettigan               Chairman of the Board                   54                   1994
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Richard T. Sperberg                 Chief Executive Officer                 48                   1982 (1)
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  S. Lynn Sutcliffe                   President                               56                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  J. Bradford Hanson                  Chief Financial Officer                 44                   1995 (2)
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Frank J. Mazanec                    Senior Vice President                   51                   1992 (1)
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Keith G. Davidson                   Senior Vice President                   49                   1994
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Hector A. Esquer                    Vice President                          41                   1991 (1)
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  J. Derek Shockley                   Vice President                          39                   1997
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Elizabeth T. Lowe                   Vice President                          36                   1997
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Bruce A. Hedman                     Vice President                          48                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Dominick J. Aiello                  Vice President                          40                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Roger Dower                         Vice President                          49                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Christian J. Bitters                Vice President                          42                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------
  Audrey Nelson Stubenberg            Secretary/General Counsel               36                   1998
- ---------------------------------- ------------------------------------- -------------- ----------------------------

</TABLE>

(1)  Includes time of service with Onsite-Cal.

(2)  Mr.  Hanson served as Chief  Financial  Officer of ONSITE SYCOM from August
     1995 through May 1997, rejoining ONSITE SYCOM in October 1998.

<PAGE>13

Executive officers are elected  periodically by the Board of Directors and serve
at the pleasure of the Board. No family  relationship  exists between any of the
officers or directors.

Background of Executive Officers

For the business  backgrounds  of Messrs.  McGettigan,  Sperberg,  Sutcliffe and
Wright, see Directors Nominated for Election above.

J.  Bradford  Hanson.  Mr.  Hanson  has over  fifteen  (15)  years of  financial
accounting,  administration and shareholder  relations  experience in the energy
efficiency services, financial,  manufacturing,  software development and retail
market  sectors.  Mr. Hanson,  who has served as ONSITE SYCOM's Chief  Financial
Officer since October 1998,  served as ONSITE  SYCOM's Chief  Financial  Officer
from August 1995  through May 1997.  From May 1997  through  October  1998,  Mr.
Hanson  worked for  Sports  Group  International,  Inc.,  and as an  independent
financial and  accounting  consultant.  From 1991 through  mid-1995,  Mr. Hanson
worked  as  an  independent   financial  and  accounting  consultant  for  small
businesses.  Prior to 1991, he held various Chief Financial Officer,  Controller
and Senior Auditing positions with companies such as DAROX Company, BSD Bancorp,
Inc., International Totalizator Systems, Inc., and KPMG Peat Marwick. Mr. Hanson
earned a Bachelor of Science from San Diego State  University and is a Certified
Public Accountant.

Frank J. Mazanec.  Since 1992, Mr. Mazanec has been employed by ONSITE SYCOM and
its predecessor,  Onsite-Cal. Mr. Mazanec is a licensed professional engineer in
Colorado, and currently serves as Senior Vice President of Onsite. Over the past
twenty (20) years, he has developed and managed over One Hundred Million Dollars
($100,000,000)  in  energy   generation,   waste  management  and  environmental
projects.  Prior to joining Onsite-Cal in 1992, Mr. Mazanec served as West Coast
Regional Director for Wheelabrator  Technologies,  which included responsibility
for  the  Spokane  and  Pierce  County,  Washington  and  Baltimore,   Maryland,
Waste-to-Energy  facilities.  In 1990, he formed  Integrated  Waste  Management,
Inc.,  through  which he served as a  consultant  to  Onsite-Cal  until  joining
Onsite-Cal  in 1992.  Mr.  Mazanec is  responsible  for  managing  one of ONSITE
SYCOM's internal  business units. Mr. Mazanec has a Bachelor of Science in Civil
Engineering  from the University of Vermont,  a Bachelor of Science in Economics
and  Finance  from  Fairleigh  Dickinson  University,  and a Master of  Business
Administration from the University of Southern California.

Keith G. Davidson.  Mr. Davidson has been a Vice President of ONSITE SYCOM since
1994,  and  currently  serves as Senior Vice  President.  Mr.  Davidson has over
twenty  (20)  years  of   diversified   management   experience  in  energy  and
environmental technology,  product commercialization and market development. Mr.
Davidson is responsible for one of ONSITE SYCOM's internal business units. Prior
to joining ONSITE SYCOM in 1994, Mr. Davidson was a Director at the Gas Research
Institute  ("GRI")  in  Chicago,  Illinois,  where  he led  the  gas  industry's
collaborative  development  programs  directed at natural gas growth  markets of
electric power generation,  cogeneration and natural gas vehicles.  Mr. Davidson
was past President of the American Cogeneration Association, and a member of the
American Society of Heating,  Refrigerating and Air Conditioning Engineers,  and
previously  served as the  co-Chairman of CADER.  He is the recipient of several
industry  honors,  including the Association of Energy  Engineers'  Cogeneration
Professional  of the Year and the  American  Gas  Association's  Industrial  and
Commercial  Hall of  Flame.  Mr.  Davidson  earned  a  Bachelor  of  Science  in
Mechanical  Engineering  from the University of Missouri and a Master of Science
in Mechanical Engineering from Stanford University.

Hector A. Esquer.  Mr. Esquer is a professional  engineer licensed in the states
of California  and Kansas.  Mr. Esquer  joined  Onsite-Cal in 1986,  and as Vice
President is responsible  for the overall  management of project  implementation
for ONSITE SYCOM's West Coast  operations.  Over the past twelve (12) years, Mr.
Esquer  has  managed  the   implementation   of  over  Thirty  Million   Dollars
($30,000,000)  of energy  efficiency  projects  for  ONSITE  SYCOM.  Mr.  Esquer
previously was a Project Engineer for San Diego Gas & Electric Company and Fluor

<PAGE>14

Corporation.  He holds a Bachelor of Science in Electrical  Engineering from San
Diego State University and is a Certified Energy Manager.

J. Derek  Shockley.  Mr.  Shockley is  responsible  for managing  Onsite  Energy
Services,  Inc. (fka Onsite Business  Services,  Inc.),  and  Onsite/Mid-States,
Inc.,  direct and indirect  wholly-owned  subsidiaries  of ONSITE  SYCOM.  These
subsidiary  companies provide medium and high voltage  electrical  services,  as
well as industrial  water  treatment  services to municipal,  industrial,  large
commercial  and  institutional  customers.  Mr.  Shockley has over thirteen (13)
years of diversified  experience in the energy industry that includes  planning,
sales,  marketing,  and  project  development  work in the areas of demand  side
management,  electrotechnologies  and applied  research.  He was a member of the
Water & Wastewater  Research Project  steering  committee for the Electric Power
Research Institute ("EPRI") in Palo Alto,  California,  and a past member of the
Kansas  Energy & Natural  Resources  advisory  committee.  Mr.  Shockley  is the
recipient  of  several   national   awards,   including  the  EEI  Common  Goals
Environmental Award, and the EPRI Technology  Innovators Award. Prior to joining
ONSITE SYCOM,  Mr.  Shockley held a number of positions with Western  Resources,
including   Director  of   Business   Development,   Manager  of  National   and
Institutional  Accounts,  and an energy use  consultant.  Mr.  Shockley  holds a
Bachelor of Arts in Business  Administration  (with an emphasis on Finance) from
Washburn University.

Elizabeth T. Lowe. As Vice President,  Ms. Lowe heads up ONSITE SYCOM's Northern
California office.  She is responsible for marketing,  operations and regulatory
representation  in Northern  California.  Ms.  Lowe also adds to ONSITE  SYCOM's
consulting  capabilities in the areas of natural gas and  electricity  purchases
and overall  customer  strategies to reduce energy costs. Ms. Lowe joined ONSITE
SYCOM in 1997.  Prior to joining ONSITE SYCOM, Ms. Lowe served as Vice President
of Western Operations for DukeSolutions,  Inc.  (formerly  Duke/Louis  Dreyfus),
heading up the Western region  operations for this Duke Energy  subsidiary.  The
Western  region group worked with retail and wholesale  customers to develop and
implement overall energy purchasing  strategies through  negotiations  training,
strategic  alliances,  and engineering and pricing  solutions.  Prior to joining
DukeSolutions,  Ms.  Lowe  spent  ten (10)  years in  energy  and  environmental
consulting,  and most  recently  developed and directed  Barakat &  Chamberlin's
Corporate  Energy  Management  practice.  In this  capacity,  she assisted large
energy consumers in the development of energy cost reduction  strategies through
procurement  and  management  of  fuels,   tariff  and  contract   negotiations,
aggregation  strategies and demand-side  management planning.  Ms. Lowe earned a
Master of  Environment  Management  in Resource  Economics  and Policy from Duke
University's  Nicholas  School of  Environment  and a Bachelor of Arts in Public
Policy  Studies  from Duke  University's  School of Policy  Studies  and  Public
Affairs.  Ms.  Lowe  is an  associate  member  of the  California  Manufacturers
Association and the California  League of Food Processors,  and is the President
of the Power Association of Northern California.

Dr. Bruce A. Hedman.  Dr. Hedman joined ONSITE SYCOM in 1998, as Vice President,
Consulting  Services,  and together with Mr.  Davidson is responsible for ONSITE
SYCOM's consulting  services business.  Dr. Hedman has over twenty (20) years of
experience  in energy and  environmental  technology  development,  new  product
commercialization,  and market research and  development.  Before joining ONSITE
SYCOM,  Dr.  Hedman was  Executive  Director  of the  Industrial  Center Inc. in
Arlington,  Virginia,  a natural gas  industry  technology  transfer  and market
development  organization that supports  commercial  introduction of new natural
gas technologies in the industrial market.  Prior to this, he was Senior Program
Manager at  Battelle  Pacific  Northwest  Laboratory's  Washington,  DC offices,
providing  strategic  planning and policy analysis support on natural gas issues
and end-use research, development and commercialization.  Dr. Hedman started his
career at the GRI in Chicago, holding a variety of research management positions
in power generation, alternative fueled vehicles and industrial end-use. When he
left GRI in 1994, Dr. Hedman was Group Manager,  Industrial and Power Generation
Products  and  responsible  for the  development  and  commercialization  of new
natural gas technologies for these priority  markets.  Dr. Hedman has a Bachelor
of Science,  Master of Science and Ph.D. in Mechanical  Engineering  from Drexel
University in Philadelphia, Pennsylvania.

<PAGE>15


Dominick J. Aiello.  Mr.  Aiello,  an employee of SYCOM  Corporation,  currently
serves as  ONSITE  SYCOM's  Vice  President,  and is  directly  responsible  for
overseeing ONSITE SYCOM's Project  Development  efforts primarily in the Eastern
U.S. Mr. Aiello has more than five (5) years  experience  in  developing  energy
efficiency  projects in both the public and private  sectors.  He is responsible
for managing a national sales force of eight (8) project developers.  Mr. Aiello
also has been a key contributor in implementing a sales training  curriculum for
both the current sales team and new hires.  Prior to joining SYCOM  Corporation,
Mr. Aiello served as a Sales Manager for IBM.

Roger Dower.  Mr. Dower,  ONSITE SYCOM's Vice President,  manages ONSITE SYCOM's
Washington,  D.C. business unit, where he oversees the development  activity for
trade  associations  and federal projects as well as regional  development.  Mr.
Dower,  an  employee  of  SYCOM  Corporation,   also  provides  legislative  and
regulatory support for ONSITE SYCOM and the energy service industry's energy and
environmental  agenda.  Mr.  Dower is an  expert  in  energy  and  environmental
economics,   policy,   regulation  and  legislation.   Prior  to  joining  SYCOM
Corporation and ONSITE SYCOM, Mr. Dower was Director of the Climate,  Energy and
Pollution  Program at the World Resources  Institute from 1990 to 1996. Prior to
that,  Mr.  Dower  was  the  head  of the  Energy  and  Environment  Unit at the
Congressional  Budget  Office from 1985 to 1990.  Mr. Dower has also served as a
consultant  to the  Executive  Office of the President of the United States from
1979  to  1980  and  was  the  Research  Director  and a  Board  Member  of  the
Environmental  Law Institute from 1976 to 1985. With over eighteen (18) years of
experience in the energy  business,  Mr. Dower has an in-depth  understanding of
energy markets,  the role of energy efficiency and the environmental  effects of
energy.  Mr.  Dower  received a Masters of Science  and  Bachelor  of Science in
Resource Economics from the University of Maryland.

Christian J. Bitters.  Mr.  Bitters  serves as Vice  President of Operations for
ONSITE SYCOM. In this capacity,  Mr. Bitters,  an employee of SYCOM Corporation,
oversees  the  project   management  and  engineering   teams   responsible  for
implementation of all of ONSITE SYCOM's projects  primarily in the Eastern U.S.,
and has over eight (8) years of  experience  in managing the  implementation  of
energy  efficiency   projects  in  commercial,   industrial,   governmental  and
institutional facilities. Mr. Bitters is responsible for recruiting and training
new team members and developed a sophisticated  Project  Management  Manual that
defines the roles, responsibilities,  methods, procedures and specifications for
implementing  ONSITE SYCOM's projects.  Mr. Bitters' experience includes project
management  of  commercial  office space and  recruiting,  training and managing
project managers and engineers. Prior to joining SYCOM Corporation, he served as
a Senior Project Manager for OMNI  Construction,  Inc., in Washington,  D.C. for
ten (10) years,  where he managed  construction  and renovation  projects with a
total value of Two Hundred  Five Million  Dollars  ($205,000,000).  Mr.  Bitters
holds a Master of Science and Bachelor of Science in Civil  Engineering from the
University of Maryland.

Audrey Nelson  Stubenberg,  Esq. Ms. Nelson  Stubenberg  has over ten (10) years
experience as a practicing transactional attorney and currently serves as ONSITE
SYCOM's Secretary and General Counsel. She joined ONSITE SYCOM in 1994. Prior to
joining ONSITE SYCOM, Ms. Nelson  Stubenberg was an associate with the San Diego
law firm of Procopio,  Cory,  Hargreaves and Savitch,  a business and commercial
transactions  firm.  A member of the  California  State Bar and the American Bar
Association, Ms. Nelson Stubenberg earned a Bachelor of Arts from the University
of Redlands and a Juris  Doctorate  from the  University  of San Diego School of
Law.

Directors' Compensation

Prior to June 1, 1998,  directors who are not employees of ONSITE SYCOM were not
compensated,  other than the grant of stock  options,  for their  service on the
Board of Directors. Beginning June 1, however, non-employee directors are paid a
fixed fee for  personal  attendance  at a Board  meeting (One  Thousand  Dollars

<PAGE>16


($1,000) per  meeting),  or for  attendance  at a meeting via  telephone  (Seven
Hundred   Fifty   Dollars   ($750)).   Additionally,   non-employee   directors'
out-of-pocket expenditures currently are reimbursed.

As previously  discussed,  non-employee  directors  currently  receive  periodic
grants  of stock  options  issued  under the Plan.  Each  non-employee  director
automatically  is granted an option to purchase  twenty-five  thousand  (25,000)
shares  of ONSITE  SYCOM  Class A Common  Stock on the date he or she  becomes a
director of ONSITE SYCOM, and on each anniversary date thereafter.  The exercise
price is the fair market  value of the ONSITE  SYCOM Class A Common Stock on the
date of becoming a director and on the anniversary  date, as  appropriate.  Each
option when  granted is  immediately  exercisable  and has a five (5) year term.
Directors  who also are  officers  of  ONSITE  SYCOM do not  receive  additional
compensation for serving as directors.

Executive Compensation

The following table sets forth the aggregate cash compensation paid for the past
three (3) fiscal years by ONSITE SYCOM and its  predecessors for services of Mr.
Sperberg (Chief  Executive  Officer),  and the four (4) most highly  compensated
executive  officers  whose  compensation  exceeds One Hundred  Thousand  Dollars
($100,000)  per  year:  Messrs.  Sutcliffe  (President),  Mazanec  (Senior  Vice
President), Davidson (Senior Vice President) and Aiello (Vice President).


                  [Remainder of page intentionally left blank]


<PAGE>17

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

                                            SUMMARY COMPENSATION TABLE

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

                                                 Annual Compensation                       Awards            Payouts
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ----------- -----------

                                   Restricted
                                                                                                 Securities
                                                                    Other Annual      Stock      Underlying    LTIP        All Other
     Name and                Fiscal      Salary        Bonus        Compensation     Award(s)     Options    Payouts    Compensation
Principal Position            Year         ($)          ($)              ($)            $           (#)        ($)           ($)
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ---------- ------------
Richard T. Sperberg          1999       $175,000      $   -0-     $ 12,372 (4)         -0-          -0-         -0-        $ -0-
CEO                          1998       $149,125 (2)  $32,500     $ 17,889 (4)         -0-      126,954 (7)     -0-        $ -0-
                             1997       $136,000      $   -0-     $ 15,781 (4)         -0-      314,616 (8)     -0-        $ -0-
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ----------- -----------
S. Lynn Sutcliffe (1)        1999       $278,486      $   -0-     $ 6,600  (4)         -0-          -0-         -0-        $ -0-
President
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ----------- ----------
Frank J. Mazanec             1999       $140,000      $40,000     $ 8,909  (4)         -0-          -0-         -0-        $ -0-
Senior Vice                  1998       $137,154 (2)  $22,083     $10,923  (4) (5)     -0-      75,000  (9)     -0-        $ -0-
President                    1997       $127,000      $   -0-     $64,471  (4) (5)     -0-     268,352 (10)     -0-        $ -0-
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ----------- -----------
Keith G. Davidson            1999       $140,000      $40,000     $ 8,385  (4)         -0-         -0-          -0-        $ -0-
Senior Vice                  1998       $121,342 (2)  $23,333     $ 7,702  (4) (5)     -0-     140,000 (11)     -0-        $ -0-
President                    1997       $102,000      $   -0-     $20,838  (4) (5)     -0-     119,118 (12)     -0-        $ -0-
- ---------------------------- -------- ------------- ------------ ---------------- ----------- -------------- ----------- ----------
Dominick J. Aeillo (1)       1999       $120,000      $36,000(3)  $65,741  (4) (6)     -0-     164,281 (13)     -0-        $ -0-
Vice President

</TABLE>

(1)  Messrs.  Sutcliffe  and Aiello are  executive  officers of ONSITE SYCOM but
     employees of SYCOM  Corporation.  In connection with the acquisition of the
     assets  of  SYCOM  LLC,  and  as  an  integral  part  of  the  transactions
     contemplated by the underlying asset purchase and sale agreement,  pursuant
     to a Sale and  Noncompetition  Agreement ONSITE SYCOM acquired the right to
     the services and  expertise of all of the  employees of SYCOM  Corporation,
     including  Messrs.  Sutcliffe and Aiello.  In accordance with the terms and
     conditions  of  the  Sale  and  Noncompetition   Agreement,   ONSITE  SYCOM
     reimburses  SYCOM  Corporation  for  the  costs  of the  SYCOM  Corporation
     employees at their  current  salary and fringe  benefit  levels  (including
     reasonable general and administrative costs). Because Messrs. Sutcliffe and
     Aiello became officers of ONSITE SYCOM in fiscal year 1999, information for
     Messrs. Sutcliffe and Aiello is being reported for fiscal year 1999 only.

(2)  In fiscal year 1997,  certain  executive  officers  agreed to defer certain
     portions of their base  salary and other  compensation  from  approximately
     December 1, 1996 through  June 30, 1997.  This  deferred  compensation  was
     repaid on December  31, 1997,  with simple  interest at the rate of fifteen
     percent (15%) per annum.

(3)  Mr. Aiello was entitled to a management bonus of $72,000,  and he agreed to
     accept  payment of one-half  of this bonus,  plus  certain  commissions  as
     disclosed  in  footnote  (6)  below,  in the form of a five year  option to
     purchase  164,281  shares of ONSITE SYCOM's Class A Common Stock at $0.4185
     per share, which options are fully vested.

<PAGE>18


(4)  Includes a company  car or car  expense  allowance  and  premiums  for life
     insurance.

(5)  Includes  commissions  paid  or  advanced  in  connection  with  negotiated
     customer contracts pursuant to the commission policy of ONSITE SYCOM.

(6)  Pursuant to the  commission  policy of SYCOM  Corporation,  Mr.  Aiello was
     entitled to certain  commissions  payable in cash,  and he agreed to accept
     payment of one-half of these commissions, plus certain bonuses as disclosed
     in  footnote  (3)  above,  in the form of a  five-year  option to  purchase
     164,281 shares of ONSITE SYCOM's Class A Common Stock at $0.4185 per share,
     which options are fully vested.

(7)  Includes a five year  option to purchase  126,954  shares of Class A Common
     Stock at $0.704 per share  granted on April 1, 1998,  subject to vesting as
     follows: 42,318 shares vested on April 1, 1999, and 42,318 shares will vest
     on April 1 in each of fiscal year 2000 and 2001.

(8)  Includes  (i) a five year  option  to  purchase  250,000  shares of Class A
     Common  Stock at $0.3251 per share  granted on March 13,  1997,  subject to
     vesting as follows:  83,334  shares  vested on each of March 13, 1998,  and
     March 13, 1999;  and 83,333  shares vest on March 13,  2000;  and (ii) a 10
     year option to purchase  64,616  shares of Class A Common  Stock at $0.2956
     per share,  as repriced on March 13, 1997 (which options are fully vested).
     Mr. Sperberg  previously  reported five year options to purchase (i) 38,100
     shares of Class A Common  Stock at $0.2956 per share,  as repriced on March
     13, 1997,  which  options were  exercised in January  1998;  and (ii) 4,000
     shares of Class A Common  Stock at $0.2956 per share,  as repriced on March
     13, 1997, which options were exercised in February 1999.

(9)  Includes a five year  option to  purchase  75,000  shares of Class A Common
     Stock at $0.64 per share  granted on April 1,  1998,  subject to vesting as
     follows:  25,000 shares vested on April 1, 1999;  and 25,000 shares vest on
     April 1 in each of fiscal year 2000 and 2001.

(10) Includes (i) a 10 year option to purchase  250,000 shares of Class A Common
     Stock at $0.2956 per share granted on March 13, 1997, subject to vesting as
     follows:  83,334  shares  vested  on each of March 13,  1998 and 1999;  and
     83,333 shares vest on March 13, 2000; and (ii) a 10 year option to purchase
     18,352 of Class A Common  Stock at $0.2956 per share,  as repriced on March
     13, 1997 (which options are fully vested).  Mr. Mazanec previously reported
     five year  options to purchase  (i) 9,300 shares of Class A Common Stock at
     $0.2956 per share,  as  repriced  on March 13,  1997,  which  options  were
     exercised in December 1997 (500) and January 1998  (8,800);  and (ii) 4,000
     shares of Class A Common  Stock at $0.2956 per share,  as repriced on March
     13, 1997, which options were exercised in February 1999.

(11) Includes 10 year  options to purchase  (i) 40,000  shares of Class A Common
     Stock at $0.53 per share granted on October 27, 1997, subject to vesting as
     follows:  13,334  shares  vested on each of October 27, 1998 and 1999;  and
     13,333 shares vest on October 27, 2000;  and (ii) 100,000 shares of Class A
     Common  Stock at $0.64 per  share  granted  on April 1,  1998,  subject  to
     vesting as  follows:  33,334  shares  vested on April 1,  1999;  and 33,333
     shares vest on April 1 in each of fiscal year 2000 and 2001.

(12) Includes 10 year options to purchase  (i) 100,000  shares of Class A Common
     Stock at $0.2956 per share granted on March 13, 1997, subject to vesting as
     follows:  33,334  shares  vested  on each of March 13,  1998 and 1999;  and
     33,333  shares vest on March 13,  2000;  and (ii) 19,118  shares of Class A
     Common Stock at $0.2956 per share  granted on May 22, 1996,  as repriced on
     March 13, 1997 (which options are fully vested).

(13) As disclosed in footnotes (3) an (6) above,  includes a five year option to
     purchase  164,281  shares  of Class A Common  Stock at  $0.4185  per  share
     granted on May 26, 1999, which options are fully vested.

<PAGE>19

The  following  table  sets  forth  options  granted  by  ONSITE  SYCOM  to  the
individuals listed in the Summary Compensation Table.

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR
                                INDIVIDUAL GRANTS

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

                              Number of          Percentage of
                              Securities            Total
                              Underlying         Options/SARs
                             Options/SARs        Granted to       Exercise or         Market
                               Granted            Employees       Base Price       Price on Date      Expiration
Name                              (#)           In Fiscal Year     ($/Share)        of Grant             Date
- ---------------------------  ---------------- ------------------ ---------------- ----------------  ----------------
Richard T. Sperberg                -0-               N/A               N/A              N/A               N/A
- ---------------------------- ---------------- ------------------ ---------------- ----------------- ----------------
S. Lynn Sutcliffe                  -0-               N/A               N/A              N/A               N/A
- ---------------------------- ---------------- ------------------ ---------------- ----------------- ----------------
Frank J. Mazanec                   -0-               N/A               N/A              N/A               N/A
- ---------------------------- ---------------- ------------------ ---------------- ----------------- ----------------
Keith G. Davidson                  -0-               N/A               N/A              N/A               N/A
- ---------------------------- ---------------- ------------------ ---------------- ----------------- ----------------
Dominick J. Aiello             164,281              12.7 (1)       $0.4185          $0.4185           5/26/04
- ---------------------------- ---------------- ------------------ ---------------- ----------------- ----------------

</TABLE>


(1)  Mr.  Aiello's  options are  non-plan  options,  and were not granted  under
     ONSITE SYCOM's 1993 Stock Option Plan. This percentage is calculated  based
     upon the total number of options  granted to employees of both ONSITE SYCOM
     under the 1993 Stock Option Plan and SYCOM Corporation as non-plan options.


                  [Remainder of page intentionally left blank]

<PAGE>20


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

                             AGGREGATED OPTION/SARS EXERCISES IN LAST FISCAL YEAR AND
                                        FISCAL YEAR-END OPTION/SARS VALUES

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

                                                                        Number of                  Value of
                                                                  Securities Underlying          Unexercised
                                   Shares                              Unexercised               In-the-Money
                                  Acquired                        Options/SARs at FY End           Options
                                     On              Value                 (#)                    at FY End
                                  Exercise         Realized            Exercisable/              Exercisable/
            Name                     (#)              ($)             Unexercisable            Unexercisable *
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
    Richard T. Sperberg             4,000           $1,568           584,190/167,969             $16,242/$1,650
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
    S. Lynn Sutcliffe                 -0-           $  -0-               -0-/-0-                 $   -0-/$ -0-
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
    Frank J. Mazanec                4,000           $2,193           264,571/133,333             $ 9,140/$4,117
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
    Keith G. Davidson                 -0-           $  -0-           250,932/126,665             $10,888/$1,647
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
    Dominick J. Aiello                -0-           $  -0-           164,281/-0-                  $  -0-/$ -0-
- ------------------------------ ---------------- ---------------- ------------------------- -------------------------
</TABLE>

*    Based upon the average price of $0.345 as of June 30, 1999.

ONSITE SYCOM 1993 Stock Option Plan

Please see discussion under PROPOSAL NO. 2 above.

ONSITE SYCOM 401(k) Plan

Since 1990,  ONSITE SYCOM has  maintained a 401(k) plan. The ONSITE SYCOM 401(k)
plan  provides  for broad  based  employee  participation  and all ONSITE  SYCOM
employees  are eligible to enroll after  meeting  certain  criteria  such as the
length of employment,  hours worked and age. Pursuant to a 1994 amendment to the
401(k) plan,  ONSITE SYCOM  provides a matching  contribution  in Class A Common
Stock of seventy-five  percent (75%) of the employees'  contribution  (up to six
percent (6%) of salary,  subject to customary  limitations on  contributions  by
highly compensated individuals).

The shares  contributed by ONSITE SYCOM are subject to certain vesting  periods.
Certain  officers  and  directors  who cease  participation  in the ONSITE SYCOM
401(k) plan may not participate for at least six (6) months.  Further, except in
limited distributions such as termination of employment,  retirement, disability
or death,  any ONSITE SYCOM Class A Common Stock  distributed  to any officer or
director from the ONSITE SYCOM 401(k) plan must be held by the  participant  for

<PAGE>21


six (6) months prior to sale. At the end of ONSITE  SYCOM's  fiscal year,  three
hundred fourteen  thousand six hundred  eighty-seven  (314,687) shares of ONSITE
SYCOM Class A Common Stock were earned by all  participants  of the ONSITE SYCOM
401(k) plan, of which ninety thousand one hundred fifteen (90,115) shares in the
aggregate (eighty-nine thousand nine hundred ninety-five (89,995) shares vested)
have been earned by Messrs. Sperberg, Sutcliffe, Mazanec, Davidson and Aiello.

              VOTING SECURITIES AND PRINCIPAL STOCKHOLDERS THEREOF

The following table sets forth certain information about the ownership of ONSITE
SYCOM's Class A Common Stock as of December 21, 1999, by (i) those persons known
by ONSITE  SYCOM to be the  beneficial  owners of more than five percent (5%) of
the total number of outstanding  shares of any class entitled to vote; (ii) each
director and highly compensated officer; and (iii) all directors and officers of
ONSITE SYCOM as a group.  The table  includes Class A Common Stock issuable upon
the exercise of Options or Warrants that are exercisable within sixty (60) days.
Except as indicated in the  footnotes to the table,  the named persons have sole
voting and  investment  power with respect to all shares of ONSITE SYCOM Class A
Common Stock shown as beneficially  owned by them, subject to community property
laws where applicable. The ownership figures in the table are based on the books
and records of ONSITE SYCOM.

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

                              Class A Common Stock
                                                                 ------------------------------------------

         Name and Address                                             Amount of         Percent of Class
         of Beneficial Owner                                          Ownership
         ------------------------------------------------------- -------------------- ---------------------
         Dominick J. Aiello                                          164,281  (1)                 *
         27 Worlds Fair Drive, First Floor
         Somerset, NJ 08873
         ------------------------------------------------------- -------------------- ---------------------
         Timothy G. Clark                                            175,000  (2)                 *
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         Keith G. Davidson                                           298,295  (3)              1.58
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         William M. Gary III                                       1,837,947  (4)              9.85
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         Gruber & McBaine Capital Management., LLC                 4,502,073  (5)             20.45
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------

<PAGE>22

         Jon D. Gruber                                             9,675,041  (6)             38.13
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         H. Tate Holt                                                348,082  (7)              1.85
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         Lagunitas Partners, L.P.                                  4,233,102  (8)             19.28
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- ------------------- ---------------------
         Thomas Lloyd-Butler                                       4,510,073  (9)             20.05
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         Frank J. Mazanec                                            703,709 (10)              3.72
         Mazanec Family Trust
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         J. Patterson McBaine                                      9,668,441 (11)             38.10
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         Charles C. McGettigan                                     5,554,468 (12)             24.97
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         Proactive Investment Managers, L.P.                       5,049,468 (13)             22.95
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         Proactive Partners, L.P.                                  4,909,633 (14)             22.40
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------


<PAGE>23

         Richard T. Sperberg                                       3,115,082 (15)             15.93
         701 Palomar Airport Road, Suite 200
         Carlsbad, CA 92009
         ------------------------------------------------------- -------------------- ---------------------
         S. Lynn Sutcliffe                                         1,750,000 (16)              9.39
         27 Worlds Fair Drive, First Floor
         Somerset, NJ 08873
         ------------------------------------------------------- -------------------- ---------------------
         SYCOM Enterprises, LLC                                    1,750,000 (17)              9.39
         27 Worlds Fair Drive, First Floor
         Somerset, NJ 08873
         ------------------------------------------------------- -------------------- ---------------------
         Westar Capital, Inc.                                      7,745,600 (18)             35.39
         818 South Kansas Street
         Topeka, KS 66601
         ------------------------------------------------------- -------------------- ---------------------
         Myron A. Wick III                                         5,049,468 (19)             22.95
         50 Osgood Place
         San Francisco, CA 94133
         ------------------------------------------------------- -------------------- ---------------------
         All Directors and Officers as a Group (17)               13,073,266 (20)             52.45
         ------------------------------------------------------- -------------------- ---------------------

</TABLE>

(1)      Includes  Options to purchase  164,281  shares of Class A Common  Stock
         exercisable  until  May  26,  2004.  Additionally,  in  August  1999 in
         connection with the private placement of shares of Series E Convertible
         Preferred  Stock to  certain  existing  shareholders  of ONSITE  SYCOM,
         certain  executive  officers of ONSITE  SYCOM,  including  Mr.  Aiello,
         entered into Salary Reduction  Agreements pursuant to which they agreed
         to reductions in salary and/or commissions owed (for a six month period
         from August 1999 through  January 2000) in exchange for shares of Class
         A Common  Stock and  certain  Warrants.  Under the terms of the  Salary
         Reduction  Agreements,  the shares of Class A Common Stock and Warrants
         are  subject  to  forfeiture  in  the  event  the  officer  voluntarily
         terminates his or her employment during the six-month reduction period.
         In the event of involuntary  termination by ONSITE SYCOM,  however, the
         officer is entitled to a prorata portion of such stock and Warrants (as
         earned  through  the  date of  termination).  Thus the  table  does not
         reflect all or any prorata  portion of 50,000  shares of Class A Common
         Stock and 25,000  shares of Class A Common  Stock  underlying  Warrants
         expiring  August  13,  2009,  that  Mr.  Aiello  will  be  entitled  to
         (immediately  or upon the exercise of the Warrants)  under the terms of
         his Salary Reduction Agreement.

         Each  of the  Salary  Reduction  Agreements  entered  into  by  certain
         executive officers of ONSITE SYCOM, as described above,  hereinafter in
         these  footnotes  shall  be  referred  to  as  the  "Salary   Reduction
         Agreement."

(2)      Includes Options to purchase 50,000, 25,000, 25,000, 25,000, 25,000 and
         25,000  shares of Class A Common Stock  exercisable  until  January 25,
         2001,  October 3, 2001,  April 23,  2002,  October 3, 2002,  October 3,
         2003, and October 3, 2004, respectively.

<PAGE>24

(3)      In  addition  to 34,030  shares of Class A Common  Stock over which Mr.
         Davidson has sole voting and  investment  power (which number  includes
         30,600  shares  held  by Mr.  Davidson's  minor  children),  the  table
         reflects 264,265 shares of Class A Common Stock that may be immediately
         acquired upon the exercise of Options  expiring  August 9, 2005 (70,000
         shares),  November 20, 2005 (37,072  shares),  January 25, 2006 (11,407
         shares), May 22, 2006 (19,118 shares),  March 13, 2007 (66,667 shares),
         October 28, 2007  (26,667) and April 1, 2008  (33,334).  The table does
         not reflect  33,333 shares of Class A Common Stock that may be acquired
         upon the exercise of Options  expiring  March 13, 2007,  in the event a
         change in  control  is  deemed to have  occurred.  In this  event,  Mr.
         Davidson's percent of class ownership would be 1.75%.

         Additionally, as previously disclosed, in August 1999 certain executive
         officers of ONSITE SYCOM, including Mr. Davidson, entered into a Salary
         Reduction Agreement. Thus the table does not reflect all or any prorata
         portion of 90,000  shares of Class A Common Stock and 50,000  shares of
         Class A Common Stock underlying Warrants expiring August 13, 2009, that
         Mr.  Davidson will be entitled to  (immediately or upon the exercise of
         the Warrants) under the terms of his Salary Reduction Agreement.

(4)      The table also  reflects an aggregate  of  1,545,926  shares of Class A
         Common Stock (which number  includes  130,000 shares held by Mr. Gary's
         minor  children  and family  members),  of which  1,159,016  shares are
         subject to a  Stockholders  Agreement  among  certain  stockholders  of
         ONSITE SYCOM, including Mr. Gary, and Westar Capital (the "Stockholders
         Agreement").  Under the  Stockholders  Agreement Westar Capital (i) has
         the right to nominate a certain number of directors,  and the principal
         stockholders  of  ONSITE  SYCOM  that are a party  to the  Stockholders
         Agreement, including Mr. Gary, have agreed to vote for Westar Capital's
         nominees;  and (ii) shall vote for the remaining  nominees  selected by
         the Nominating  Committee of ONSITE SYCOM. The  Stockholders  Agreement
         terminates  the  earlier  of (i)  five  years  after  the  date  of the
         Agreement;  or (ii) the date  upon  which the  stockholdings  of Westar
         Capital and its  affiliates,  counted on an as-converted  basis,  falls
         below  ten  percent  (10%) of the  outstanding  Common  Stock of ONSITE
         SYCOM,  calculated  on  a  fully-diluted  basis  as  specified  in  the
         Stockholders Agreement.

         Additionally  the table reflects 292,021 shares of Class A Common Stock
         that are  subject  to an  Agreement  of Stock  Purchase  and Sale among
         Messrs.  Gary, Esquer,  Mazanec and Sperberg.  Messrs. Gary, Esquer and
         Sperberg  have  entered  into such  Agreement  whereby  they have sold,
         subject to payment  and  vesting  schedules,  shares of  Onsite-Cal  to
         Messrs.  Esquer and  Mazanec.  Until a share is paid for all voting and
         dispositive  rights  remain with the seller.  Upon vesting and payment,
         each such  purchaser of the  Onsite-Cal  shares became  entitled to the
         same  number of  ONSITE  SYCOM  Class A Common  Stock  received  by the
         sellers,  pursuant to the  Reorganization,  with  respect to the shares
         sold.  The table reflects all  adjustments  for shares that have vested
         and been paid for in full.

(5)      Gruber & McBaine  Capital  Management,  LLC ("Gruber &  McBaine"),  the
         successor-in-interest  to Gruber & McBaine Capital Management,  Inc., a
         California corporation,  is an investment advisor and a general partner
         of  Lagunitas  Partners,  L.P.  Consequently,  Gruber & McBaine  has or
         shares voting or  dispositive  power over  3,377,073  shares of Class A
         Common Stock (which number includes  2,250,000 shares of Class A Common
         Stock underlying 22,500 shares of Series E Convertible Preferred Stock)
         and  1,125,000  shares of Class A Common Stock that may be  immediately
         acquired  upon the exercise of Warrants  expiring  August 2, 2009.  See
         also footnote (8).

(6)      Mr.  Gruber is a member of Gruber & McBaine  Capital  Management,  LLC,
         which is an  investment  advisor  and a general  partner  of  Lagunitas
         Partners,  L.P.,  and is a  general  partner  of  Proactive  Investment
         Managers, L.P., which also is an investment advisor and general partner
         of Proactive  Partners,  L.P.,  and Fremont  Proactive  Partners,  L.P.
         Consequently,  in  addition to 123,500  shares of Class A Common  Stock
         over which Mr.  Gruber  has sole  voting and  investment  power  (which
         number  includes  shares  held  by  Mr.  Gruber's  family  members  and
         foundations), Mr. Gruber also has or shares voting or dispositive power
         over  7,066,541  shares of Class A Common Stock (which number  includes
         4,250,000  shares of Class A Common Stock  underlying  42,500 shares of
         Series E Convertible  Preferred  Stock) and 2,485,000 shares of Class A
         Common  Stock that may be  immediately  acquired  upon the  exercise of
         Warrants  expiring  September  11, 2002,  June 30, 2003,  and August 2,
         2009. See also footnotes (8) and (14).

<PAGE>25

(7)      Includes 175,000 shares of Class A Common Stock that may be immediately
         acquired upon the exercise of Options expiring January 25, 2001 (50,000
         shares),  May 4, 2001 (25,000 shares),  April 23, 2002 (25,000 shares),
         May 4, 2002 (25,000 shares),  May 4, 2003 (25,000  shares),  and May 4,
         2004 (25,000).  Additionally  the table reflects  30,000 shares held by
         Mr. Holt's children.

         The table also reflects 143,082 shares of Class A Common Stock that are
         subject to a Voting  Agreement  among  certain  stockholders  of ONSITE
         SYCOM, including Mr. Holt as the President of Holt & Associates,  SYCOM
         Enterprises,  LLC  ("SYCOM  LLC") and SYCOM  Corporation  (the  "Voting
         Agreement").  Under  the  Voting  Agreement  (i)  SYCOM  LLC and  SYCOM
         Corporation  have the right to nominate a certain  number of directors,
         and the principal  stockholders of ONSITE SYCOM that are a party to the
         Voting  Agreement,  including  Mr.  Holt,  have agreed to vote for such
         nominees;  (ii) SYCOM LLC and SYCOM Corporation have agreed to vote for
         the remaining director nominees selected by ONSITE SYCOM; and (iii) all
         parties to the Voting  Agreement,  including  Mr. Holt,  have agreed to
         vote at the next annual meeting to authorize the issuance of additional
         common  stock to permit  the  conversion  of the  Series D  Convertible
         Preferred Stock to Class A Common Stock in accordance with the terms of
         the  Sale  and  Noncompetition  Agreement  among  ONSITE  SYCOM,  SYCOM
         Corporation and others. The Voting Agreement terminates June 30, 2001.

(8)      Includes  2,250,000  shares of Class A Common Stock  underlying  22,500
         shares of Series E Convertible  Preferred Stock and 1,125,000 shares of
         Class A Common Stock that may be immediately acquired upon the exercise
         of Warrants expiring August 2, 2009, and over which Lagunitas Partners,
         L.P. ("Lagunitas") has sole voting and investment power. The table also
         reflects an aggregate of 858,102  shares of Class A Common  Stock(i) of
         which 550,982 shares are subject to the  Stockholders  Agreement  among
         certain stockholders of ONSITE SYCOM,  including Lagunitas,  and Westar
         Capital;  and (ii) all of which are  subject  to the  Voting  Agreement
         among certain stockholders of ONSITE SYCOM, including Lagunitas,  SYCOM
         LLC and SYCOM Corporation.

(9)      Mr.  Lloyd-Butler is a member of Gruber & McBaine  Capital  Management,
         LLC, an investment advisor and a general partner of Lagunitas Partners,
         L.P.  Consequently,  in addition to the 8,000  shares of Class A Common
         Stock  over  which  he  has  sole  voting  and  investment  power,  Mr.
         Lloyd-Butler  has or shares voting or dispositive  power over 3,377,073
         shares of Class A Common Stock (which number includes  2,250,000 shares
         of  Class  A  Common  Stock  underlying   22,500  shares  of  Series  E
         Convertible  Preferred  Stock) and  1,125,000  shares of Class A Common
         Stock that may be  immediately  acquired  upon the exercise of Warrants
         expiring August 2, 2009. See also footnote (8).

(10)     Includes 264,571 shares of Class A Common Stock that may be immediately
         acquired upon the exercise of Options expiring November 20, 2005 (7,736
         shares),  January  25,  2006  (46,816  shares),  May 22,  2006  (18,352
         shares),  March 13, 2007 (166,667 shares),  and April 1, 2008 (25,000).
         Additionally, the table reflects 162,757 shares of Class A Common Stock
         over which Mr. Mazanec,  as a trustee of the Mazanec Family Trust,  has
         or shares  voting or  dispositive  power.  The table  does not  reflect
         83,333  shares of Class A Common  Stock that may be  acquired  upon the
         exercise of Options  expiring  March 13, 2007, in the event a change in
         control  is deemed  to have  occurred.  In this  event,  Mr.  Mazanec's
         percent of class ownership would be 4.14%.

         The table also reflects 276,381 shares of Class A Common Stock that are
         subject  to an  Agreement  of Stock  Purchase  and Sale  among  Messrs.
         Mazanec,  Esquer, Gary and Sperberg. As previously  disclosed,  Messrs.
         Esquer, Gary and Sperberg have entered into such Agreement whereby they
         have  sold,  subject  to  payment  and  vesting  schedules,  shares  of
         Onsite-Cal to Messrs. Esquer and Mazanec. Until a share is paid for all
         voting and dispositive rights remain with the seller.  Upon vesting and
         payment,  each such purchaser of the Onsite-Cal  shares became entitled
         to the same number of ONSITE SYCOM Class A Common Stock received by the
         sellers,  pursuant to the  Reorganization,  with  respect to the shares
         sold.  The table reflects all  adjustments  for shares that have vested
         and been paid for in full.

         Additionally, as previously disclosed, in August 1999 certain executive
         officers of ONSITE SYCOM, including Mr. Mazanec,  entered into a Salary
         Reduction Agreement. Thus the table does not reflect all or any prorata
         portion of 90,000  shares of Class A Common Stock and 50,000  shares of
         Class A Common Stock underlying Warrants expiring August 13, 2009, that

<PAGE>26

         Mr.  Mazanec will be entitled to  (immediately  or upon the exercise of
         the Warrants) under the terms of his Salary Reduction Agreement.

(11)     Mr. McBaine is a member of Gruber & McBaine Capital Management, LLC, an
         investment advisor and a general partner of Lagunitas  Partners,  L.P.,
         and is a general partner of Proactive Investment  Managers,  L.P., also
         an  investment  advisor and a general  partner of  Proactive  Partners,
         L.P., and Fremont Proactive Partners, L.P. Consequently, in addition to
         the  116,900  shares  of Class A Common  Stock  over  which he has sole
         voting and investment  power (which number  includes shares held by Mr.
         McBaine's  family  members),  Mr.  McBaine  has  or  shares  voting  or
         dispositive  power over 7,066,541 shares of Class A Common Stock (which
         number  includes  4,250,000  shares of Class A Common Stock  underlying
         42,500  shares of Series E Convertible  Preferred  Stock) and 2,485,000
         shares of Class A Common Stock that may be  immediately  acquired  upon
         the exercise of Warrants  expiring  September 11, 2002,  June 30, 2003,
         and August 2, 2009. See also footnotes (8) and (14).

(12)     Includes Options to purchase 75,000, 25,000, 25,000, 25,000, 25,000 and
         25,000  shares of Class A Common Stock  exercisable  until  January 25,
         2001, July 13, 2001,  April 23, 2002, July 13, 2002, July 13, 2003, and
         July 13, 2004,  respectively.  In addition to 305,000 shares of Class A
         Common  Stock in which Mr.  McGettigan  has sole voting and  investment
         power (which  number  includes  250,000  shares of Class A Common Stock
         underlying 2,500 shares of Series E Convertible  Preferred Stock),  Mr.
         McGettigan is a general partner of Proactive Investment Managers, L.P.,
         an  investment  advisor and a general  partner of  Proactive  Partners,
         L.P., and Fremont Proactive Partners, L.P., and is a general partner of
         McGettigan,  Wick & Co., Inc., and consequently has or shares voting or
         dispositive  power over 3,689,468 shares of Class A Common Stock (which
         number  includes  2,250,000  shares of Class A Common Stock  underlying
         22,500 shares of Series E Convertible  Preferred Stock),  and 1,360,000
         shares of Class A Common Stock that may be  immediately  acquired  upon
         the exercise of Warrants  expiring  September 11, 2002,  June 30, 2003,
         and August 2, 2009. See also footnote (14).

(13)     Proactive  Investment  Managers,  L.P. ("PIM"), is a general partner of
         Proactive  Partners,  L.P., and Fremont Proactive  Partners,  L.P., and
         consequently  has or shares voting or dispositive  power over 3,689,468
         shares of Class A Common Stock (which number includes  2,250,000 shares
         of  Class  A  Common  Stock  underlying   22,500  shares  of  Series  E
         Convertible  Preferred  Stock) and  1,280,000  shares of Class A Common
         Stock that may be  immediately  acquired  upon the exercise of Warrants
         expiring  September 11, 2002,  June 30, 2003,  and August 2, 2009.  The
         table also  reflects  80,000 shares of Class A Common Stock that may be
         immediately  acquired  upon the exercise of Warrants  expiring June 30,
         2003, and over which PIM has sole voting and investment power. See also
         footnote (14).

(14)     In  addition  to  2,036,678  shares of Class A Common  Stock over which
         Proactive Partners,  L.P.  ("Proactive") has sole voting and investment
         power (which number includes  2,000,000  shares of Class A Common Stock
         underlying 20,000 shares of Series E Convertible  Preferred Stock), the
         table  reflects  1,280,000  shares of Class A Common  Stock that may be
         immediately  acquired upon the exercise of Warrants expiring  September
         11, 2002, June 30, 2003, and August 2, 2009. The table also reflects an
         aggregate  of  1,592,955  shares  of Class A Common  Stock (i) of which
         1,073,905  shares  are  subject  to the  Stockholders  Agreement  among
         certain stockholders of ONSITE SYCOM,  including Proactive,  and Westar
         Capital;  and  (ii) all of  which  shares  are  subject  to the  Voting
         Agreement  among  certain  stockholders  of  ONSITE  SYCOM,   including
         Proactive, SYCOM LLC and SYCOM Corporation.

(15)     Includes 584,190 shares of Class A Common Stock that may be immediately
         acquired upon the exercise of Options  expiring August 9, 2005 (150,000
         shares),  November 20, 2005 (107,781 shares),  January 25, 2006 (52,808
         shares), May 22, 2006 (64,616 shares), March 13, 2002 (166,667 shares),
         and April 1, 2003 (42,318), 325,998 shares of Class A Common Stock that
         may be  immediately  acquired  upon the  exercise of Warrants  expiring
         September  11,  2002,  4,090  shares over which Mr.  Sperberg  has sole
         voting and investment  power, and 70,545 shares held by Mr.  Sperberg's
         minor son. The table does not reflect  83,333  shares of Class A Common
         Stock that may be acquired upon the exercise of Options  expiring March
         13, 2002, in the event a change in control is deemed to have  occurred.
         In this  event,  Mr.  Sperberg's  percent of class  ownership  would be
         15.93%.

         The table also  reflects an aggregate  of  1,848,922  shares of Class A
         Common Stock  (including  110,545 shares held by Mr.  Sperberg's  minor
         son),  (i) of which  1,216,097  shares are subject to the  Stockholders

<PAGE>27


         Agreement  among certain  stockholders  of ONSITE SYCOM,  including Mr.
         Sperberg,  and Westar Capital; and (ii) all of which shares are subject
         to the Voting  Agreement  among certain  stockholders  of ONSITE SYCOM,
         including Mr. Sperberg, and SYCOM LLC and SYCOM Corporation.

         Additionally  the table reflects 351,892 shares of Class A Common Stock
         that are  subject  to an  Agreement  of Stock  Purchase  and Sale among
         Messrs.  Sperberg,  Esquer, Gary and Mazanec. As previously  disclosed,
         Messrs.  Sperberg,  Esquer and Gary have  entered  into such  Agreement
         whereby  they have  sold,  subject to payment  and  vesting  schedules,
         shares of  Onsite-Cal to Messrs.  Esquer and Mazanec.  Until a share is
         paid for all voting and dispositive rights remain with the seller. Upon
         vesting and  payment,  each such  purchaser  of the  Onsite-Cal  shares
         became entitled to the same number of ONSITE SYCOM Class A Common Stock
         received by the sellers,  pursuant to the Reorganization,  with respect
         to the shares sold. The table reflects all  adjustments for shares that
         have vested and been paid for in full.

         Finally,  as  previously  disclosed,  in August 1999 certain  executive
         officers of ONSITE SYCOM, including Mr. Sperberg, entered into a Salary
         Reduction Agreement. Thus the table does not reflect all or any prorata
         portion of 87,500  shares of Class A Common Stock and 43,750  shares of
         Class A Common Stock underlying Warrants expiring August 13, 2009, that
         Mr.  Sperberg will be entitled to  (immediately or upon the exercise of
         the Warrants) under the terms of his Salary Reduction Agreement.

(16)     Mr.  Sutcliffe is the majority  shareholder  of SSBKK,  Inc.,  the sole
         member of SYCOM LLC and of SYCOM  Corporation,  and consequently has or
         shares voting or  dispositive  power over  1,750,000  shares of Class A
         Common Stock.  Additionally,  as previously  disclosed,  in August 1999
         certain  executive  officers of ONSITE SYCOM,  including Mr. Sutcliffe,
         entered  into a Salary  Reduction  Agreement.  Thus the table  does not
         reflect all or any prorata  portion of 139,000 shares of Class A Common
         Stock and 69,500  shares of Class A Common  Stock  underlying  Warrants
         expiring  August 13,  2009,  that Mr.  Sutcliffe  will be  entitled  to
         (immediately  or upon the exercise of the Warrants)  under the terms of
         his Salary Reduction Agreement. The table also does not reflect 157,500
         shares  of Series D  Convertible  Preferred  Stock  (or the  15,750,000
         shares of Class A Common  Stock  underlying  the same)  issued to SYCOM
         Corporation  that  currently  is being  held in escrow  under an Escrow
         Agreement  because  such  shares  are  non-voting  and  the  conditions
         precedent  to the release of such shares will not be  satisfied  within
         the next 60 days. See also footnote (17).

(17)     Represents 1,750,000 shares of Class A Common Stock that are subject to
         the Voting Agreement among certain  stockholders of ONSITE SYCOM, SYCOM
         LLC and SYCOM Corporation.

(18)     Includes the following  securities that are subject to the Stockholders
         Agreement  among  certain  stockholders  of  ONSITE  SYCOM  and  Westar
         Capital: 4,500,000 shares of Class A Common Stock, and 3,245,600 shares
         of  Class  A  Common  Stock  underlying  649,120  shares  of  Series  C
         Convertible   Preferred  Stock.  The  table  does  not  reflect  unpaid
         dividends of 32,031 shares of Series C Convertible Preferred Stock.

(19)     Mr. Wick is a general partner of Proactive Investment  Managers,  L.P.,
         an  investment  advisor and a general  partner of  Proactive  Partners,
         L.P., and Fremont Proactive Partners, L.P., and is a general partner of
         McGettigan,  Wick & Co., Inc., and consequently has or shares voting or
         dispositive  power over  3,689,468  shares of Class A Common  Stock and
         1,360,000  shares  of Class A  Common  Stock  that  may be  immediately
         acquired  upon the exercise of Warrants  expiring  September  11, 2002,
         June 30, 2003, and August 2, 2009. See also footnote (14).

 (20)    Includes the aggregate of ownership of Messrs. Aiello, Clark, Davidson,
         Holt,  Mazanec,  McGettigan,  Sperberg  and  Sutcliffe  as set forth in
         footnotes  (1),  (2),  (3),  (7),  (10),  (12),  (15) and (16),  and an
         aggregate  of  417,720  shares  of Class A Common  Stock  held by other
         officers and directors, 524,149 shares of Class A Common Stock that may
         be  acquired  within  the next  sixty  (60) days upon the  exercise  of
         options held by other officers (but not including any shares of Class A
         Common Stock and/or shares of Class A Common Stock underlying  Warrants
         expiring  August 13,  2009,  that such  officers  will be  entitled  to
         (immediately  or upon the exercise of the Warrants)  under the terms of
         their respective  Salary Reduction  Agreements),  and 374,372 shares of
         Class A Common  Stock that are  subject to a Stock  Purchase  Agreement
         among Hector A. Esquer,  and Messrs.  Gary,  Mazanec and Sperberg.  For

<PAGE>28


         purposes  of   calculating   this   footnote,   the  number  of  shares
         attributable  to Mr.  Sperberg does not include 351,892 shares that are
         subject to the above Stock Purchase  Agreement because these shares are
         counted as owned by Messrs. Mazanec and Esquer.

* Less than one percent (1%).

        COMPLIANCE WITH SECTION 16 OF THE SECURITIES EXCHANGE ACT OF 1934

Section 16(a) of the Securities  Exchange Act of 1934, as amended,  requires the
ONSITE  SYCOM  directors,  executive  officers and persons who own more than ten
percent  (10%) of  ONSITE  SYCOM's  Class A  Common  Stock  to file  reports  of
ownership and changes in ownership with the  Securities and Exchange  Commission
(the "SEC"). Directors, officers and stockholders of more than ten percent (10%)
of ONSITE  SYCOM's Class A Common Stock are required by the SEC  regulations  to
furnish ONSITE SYCOM with copies of all Section 16(a) forms they file.

Based solely on review of the copies of such forms furnished to ONSITE SYCOM, or
written  representations  that such  filings  were not  required,  ONSITE  SYCOM
believes that since July 1, 1998,  through the end of the 1999 fiscal year,  all
Section  16(a) filing  requirements  applicable to its  directors,  officers and
stockholders  of more than ten percent  (10%) of ONSITE  SYCOM's  Class A Common
Stock were complied with except as follows: (i) one report (Form 3) covering one
transaction inadvertently was filed late by Mr. Aiello; (ii) one report (Form 3)
covering one transaction  inadvertently  was filed late by Mr. Dower;  (iii) one
report (Form 3) covering  one  transaction  inadvertently  was filed late by Mr.
Bitters;  (iv)  two  reports  (Form 4 and  Form  5)  covering  two  transactions
inadvertently  were  filed  late by Mr.  McGettigan;  (v) one  report  (Form  4)
covering one transaction  inadvertently  was filed late by Mr. Esquer;  and (vi)
one report (Form 5) covering one transaction inadvertently was filed late by Mr.
Mazanec. Additionally, ONSITE SYCOM has not received copies of a Form 5 from two
(2) former officers and three (3) former directors of ONSITE SYCOM.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

ONSITE   SYCOM's  Class  A  Common  Stock   currently  is  traded  on  the  NASD
Over-the-Counter (OTC) Electronic Bulletin Board. The following table sets forth
the high and low prices per share of Class A Common  Stock for the prior two (2)
fiscal  years  (1998 and  1999) by  quarters.  The  following  market  quotation
reflects inter-dealer prices without retail mark-ups, mark-downs or commissions,
and may not represent actual transactions.


                  [Remainder of page intentionally left blank]

<PAGE>29

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

                   Quarter Ended                        High                          Low
         -------------------------------- ------------------------------- ------------------------------

                September 30, 1997                    $0.34                            $0.18

                December 31, 1997                     $0.9375                          $0.26

                March 31, 1998                        $0.6875                          $0.50

                June 30, 1998                         $1.4375                          $0.5625

                September 30, 1998                    $1.25                            $0.7812

                December 31, 1998                     $0.781                           $0.4687

                March 31, 1999                        $0.9062                          $0.50

                June 30, 1999                         $0.625                           $0.3125

</TABLE>


As of November 15, 1999, there were approximately two hundred twenty-eight (228)
holders of record of ONSITE SYCOM's Class A Common Stock.

ONSITE  SYCOM has not paid any  dividends on its Common  Stock,  nor does ONSITE
SYCOM anticipate paying dividends on its Common Stock in the foreseeable future.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Guaranty of Bonds

In connection with ONSITE SYCOM's  acquisition of OBS, ONSITE SYCOM entered into
a Transition  Agreement pursuant to which Westar Energy, Inc. ("Westar Energy"),
a sister corporation to Westar Capital,  a shareholder of ONSITE SYCOM,  agreed,
for a period of one year  after the  closing  of the OBS  acquisition  (November
1997),  to  maintain  an  indemnity  agreement  with  Westar  Capital at a level
sufficient  to  provide  credit  support  to OBS for bid and  performance  bonds
required to be posted in connection with OBS's business. OBS pays all actual and
out-of-pocket  fees and costs associated with these bonds. OBS  (individually or
with ONSITE SYCOM)  currently has three (3) bonds  outstanding  on projects that
are  complete  or are in the final  stages of  completion  and for which  Westar
Energy and/or Westar Capital have provided the requisite credit support.  Westar
Capital is a five percent (5%) or more shareholder of ONSITE SYCOM.

Westar Transaction

In February 1998,  Onsite/Mid-States,  Inc., an indirect wholly-owned subsidiary
of ONSITE  SYCOM,  acquired  the  operating  assets of a Kansas  corporation  in
exchange for Two Hundred Ninety Thousand Dollars ($290,000).  In connection with
this transaction, ONSITE SYCOM executed an agreement with Westar Energy pursuant
to which  Westar  Energy  agreed to loan to ONSITE  SYCOM an amount equal to the
amount paid by ONSITE SYCOM for the operating  assets.  In April 1998, this loan
was made by Westar  Energy to  ONSITE  SYCOM,  and was to be repaid by the first
anniversary of the closing of the asset acquisition. Pursuant to a February 1999
settlement agreement entered into by ONSITE SYCOM, Westar Capital, Westar Energy

<PAGE>30

and Western  Resources in connection with litigation  among the parties,  Westar
Energy,  Westar Capital and Western  Resources  agreed to apply certain payments
due from Western Resources to Onsite Energy Services, Inc., under existing water
treatment plant contracts to repayment of the subject loan in the event the same
was not repaid as above.  This loan was  repaid in full in  November  1999.  Ms.
Sharpe, a former director of ONSITE SYCOM, is an employee of Western  Resources,
the parent company of Westar Capital, and Mr. Wages, a former director of ONSITE
SYCOM,  is the President of Westar  Capital,  which is a  shareholder  of ONSITE
SYCOM.

Guaranty of Performance

In March 1998,  ONSITE SYCOM entered into an energy  services  agreement  with a
customer  to  install  energy  efficient  equipment  in a  large  number  of the
customer's facilities.  A condition precedent to the customer's execution of its
agreement,  however,  was the  customer's  receipt  of a  guaranty  from  Westar
Capital, guaranteeing the payment obligations of ONSITE SYCOM under the customer
agreement.  Accordingly, in exchange, and as consideration for, Westar Capital's
execution of the guaranty,  ONSITE SYCOM agreed, in essence, to indemnify Westar
Capital in the event Westar Capital must perform under its guaranty,  executed a
promissory note to cover any amounts ONSITE SYCOM may owe to Westar Capital as a
result of Westar Capital's  performance  under its guaranty,  and granted Westar
Capital a security  interest in ONSITE  SYCOM's  assets to secure its payment of
the note. The security  agreement  includes  certain  exceptions in the security
interest granted therein.  No amounts  currently are outstanding under the note.
Westar Capital is a five percent (5%) or more shareholder of ONSITE SYCOM.

Engagement of Investment Advisor

In connection with the SYCOM transaction, ONSITE SYCOM engaged McGettigan Wick &
Co.,  Inc., an investment  banking firm  ("McGettigan  Wick"),  to assist ONSITE
SYCOM in the structure and  negotiation of the  transaction.  Under the terms of
the  engagement,  ONSITE  SYCOM  agreed to pay  McGettigan  Wick Fifty  Thousand
Dollars ($50,000) one year after the closing the transaction (which was June 30,
1998),  and issue warrants to McGettigan Wick (which warrants  immediately  were
transferred  by  McGettigan  Wick to its  affiliates,  Proactive  and  Proactive
Investment  Managers,  L.P.  ("PIM"))  to acquire  one  hundred  sixty  thousand
(160,000)  shares of Class A Common Stock of ONSITE SYCOM at the exercise  price
of $1.17 per share, which was the current price of ONSITE SYCOM's Class A Common
Stock on the OTC Electronic Bulletin Board on June 30, 1998. These warrants were
subsequently  repriced  on May 26,  1999,  to $0.4185  per share,  which was the
current  price of  ONSITE  SYCOM's  Class A Common  Stock on the OTC  Electronic
Bulletin Board on May 26, 1999. Mr. McGettigan is a general partner of Proactive
and PIM,  shareholders  of ONSITE  SYCOM,  and is the  Chairman  of the Board of
Directors of ONSITE SYCOM.

August 1999 Private Placement

In August 1999, ONSITE SYCOM completed a private placement of shares of Series E
Convertible  Preferred  Stock and the issuance of warrants to purchase shares of
ONSITE  SYCOM  Class A Common  Stock with Mr.  McGettigan,  the  Chairman of the
Board, and other related investors,  including Proactive and Lagunitas Partners,
L.P.,  current  shareholders of ONSITE SYCOM. Terms of the placement include the
issuance of fifty  thousand  (50,000)  shares of Series E Convertible  Preferred
Stock (which is convertible  initially into five million  (5,000,000)  shares of
Class A Common Stock) in exchange for One Million Dollars ($1,000,000), warrants
to purchase one million two hundred fifty thousand  (1,250,000) shares of ONSITE
SYCOM Class A Common  Stock at fifty cents  ($0.50) per share,  and  warrants to
purchase one million two hundred  fifty  thousand  (1,250,000)  shares of ONSITE
SYCOM  Class A  Common  Stock at  seventy-five  cents  ($0.75)  per  share.  Mr.
McGettigan  is a general  partner of Proactive,  a shareholder  of ONSITE SYCOM,
and, as stated above, is the Chairman of the Board of Directors of ONSITE SYCOM.

<PAGE>31

                                  OTHER MATTERS

Relationship With Independent Accountants

Hein +  Associates,  LLP  ("Hein")  has  served  as ONSITE  SYCOM's  independent
accountants  since July 1995.  ONSITE  SYCOM has had no  disagreements  with the
accountants  on accounting and financial  disclosures.  For the fiscal year 2000
the Board of Directors has continued to retain,  and expects to continue retain,
Hein;  however,  the Board may seek  competitive  bids for its annual  audit.  A
representative  of Hein may be present at the Meeting to be available to respond
to appropriate questions from stockholders.

Other Matters

The Board of Directors of ONSITE SYCOM knows of no other  matters that may be or
are likely to be presented at the Meeting.  However,  if additional  matters are
presented at the Meeting, the persons named in the enclosed proxy will vote such
proxy in  accordance  with their best  judgment on such matters  pursuant to the
discretionary  authority  granted  to them by the  terms and  conditions  of the
proxy.

Stockholder Proposals

Stockholder proposals to be included in ONSITE SYCOM's Proxy Statement and proxy
for ONSITE SYCOM's next annual meeting must meet the  requirements of Rule 14a-8
promulgated  by the SEC, and must be received by ONSITE SYCOM no later than June
25, 2000.

Additional Information

A copy of ONSITE  SYCOM's  Form  10-KSB  for fiscal  year  ended June 30,  1999,
containing  ONSITE  SYCOM's 1999 audited  financial  statements,  including  the
report of its independent public accountants,  accompanies this Proxy Statement.
Stockholders, however, may obtain additional copies by written request addressed
to ONSITE SYCOM's Secretary, Audrey Nelson Stubenberg.


ONSITE ENERGY CORPORATION
dba ONSITE SYCOM Energy Corporation

By Order of the Board of Directors



Audrey Nelson Stubenberg
Secretary

Carlsbad, CA
February 18, 2000

<PAGE>32




                                   Appendix A

                            ONSITE ENERGY CORPORATION
                            (a Delaware corporation)

                                     FORM OF
                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION


         RESOLVED:  That the Certificate of  Incorporation of the Corporation be
         amended  by  changing  ARTICLES  I and IV so that,  as  amended,  these
         Articles shall read in their entirety as follows:


                                    ARTICLE I

         The name of the Corporation is ONSITE SYCOM Energy Corporation.


                                   ARTICLE IV

         The  aggregate  number of shares which the  Corporation  shall have the
         authority to issue is seventy million (70,000,000) of which sixty-seven
         million nine hundred ninety-nine  thousand  (67,999,000) shares will be
         Class A Common Stock,  par value $.001 per share,  one thousand (1,000)
         shares shall be Class B Common  Stock,  par value $.001 per share,  and
         two million  (2,000,000)  shares  will be  Preferred  Stock,  par value
         $.001.

         The  Preferred  Stock  may  be  issued  in any  number  of  series,  as
         determined by the Board of Directors. The Board may, by resolution, fix
         the  designation  and  number  of shares  of any such  series,  and may
         determine,  alter  or  revoke  the  rights,  including  voting  rights,
         preferences,  privileges  and  restrictions  pertaining  to any  wholly
         unissued  series.  The Board may thereafter in the same manner increase
         or decrease  the number of shares of any such series (but not below the
         number of shares of that series then outstanding).




<PAGE>33

Class A Common Stock                                                  PROXY

         ONSITE ENERGY CORPORATION (dba ONSITE SYCOM Energy Corporation)
          1999 Annual Meeting of Stockholders To Be Held March 22, 2000
           This proxy is solicited on behalf of the Board of Directors

Revoking any such prior  appointment,  the undersigned,  a stockholder of Onsite
Energy  Corporation  (dba ONSITE SYCOM  Energy  Corporation)  ("ONSITE  SYCOM"),
hereby appoints Charles C. McGettigan and Richard T. Sperberg,  and each of them
(collectively,  the "Proxies"),  attorneys and agents of the  undersigned,  with
full power of  substitution,  to vote all shares of the Class A Common  Stock of
the  undersigned in ONSITE SYCOM at the 1999 Annual Meeting of  Stockholders  of
ONSITE SYCOM to be held at the San  Diego/Del  Mar Hilton,  15575 Jimmy  Durante
Boulevard, Del Mar, CA 92014, on March 22, 2000, at 8:00 a.m. (California time),
and at any  adjournments  thereof,  as fully and  effectually as the undersigned
could do if  personally  present and voting,  hereby  approving,  ratifying  and
confirming all that the Proxies or their substitutes may lawfully do in place of
the undersigned as indicated  below. In their  discretion,  the Proxies also are
authorized  to vote upon such other  matters  as may  properly  come  before the
meeting.

This proxy, when properly executed,  will be voted as directed.  If no direction
is indicated for a proposal, this proxy will be voted FOR Proposal Nos. 1, 2 and
3.

1.  Election of Directors.

FOR all nominees listed below _____            WITHOUT AUTHORITY ____
(except as marked to the contrary              (to vote for all nominees below)
below)

(INSTRUCTIONS:  To withhold authority to vote for any individual nominee, strike
a line through the nominee's name in the list below.)

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

  H. Tate Holt      Timothy G. Clark      S. Lynn Sutcliffe    Charles C. McGettigan    Richard T. Sperberg    Richard L. Wright

</TABLE>

2.   Proposal to approve an amendment  to the ONSITE  SYCOM  Energy  Corporation
     1993 Stock Option Plan increasing the number of shares  available for grant
     under the Plan.

  FOR                             AGAINST                           ABSTAIN

3.   Proposal  to  approve   amendments  to  ONSITE   SYCOM's   Certificate   of
     Incorporation to (i) increase the authorized number of shares available for
     issuance  by  ONSITE  SYCOM;  and (ii)  change  the name of  Onsite  Energy
     Corporation to ONSITE SYCOM Energy Corporation.

  FOR                             AGAINST                           ABSTAIN

4.   Upon any other  matters  that may  properly  come before the meeting or any
     adjournments thereof.

  FOR                             AGAINST                           ABSTAIN


                                           Please sign exactly as
                                            name appears below.

                                      Dated: _______________, 2000


                                      --------------------------------
                                      Signature

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

                                      When  shares are held by joint  tenants
                                      both should  sign.  When signing  as
                                      attorney, executor, administrator, trustee
                                      or guardian, please give full title as
                                      such.  If a  corporation, please sign  in
                                      full corporate name by President or  other
                                      authorized officer. If a partnership,
                                      please sign in partnership name by
                                      authorized person.

Please mark,  sign,  date and return the proxy card promptly  using the enclosed
envelope.

<PAGE>

            AUDITED FINANCIAL STATEMENTS OF ONSITE ENERGY CORPORATION

           (as of June 30, 1999, June 30, 1998 and September 30, 1999)

<PAGE>i
                            ONSITE ENERGY CORPORATION

                    FINANCIAL STATEMENTS - JUNE 30, 1999
<PAGE>F-1



                                      INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
       <S>                                                                                                <C>

         Independent Auditor's Report ....................................................................F-2

         Consolidated Balance Sheet - June 30, 1999.......................................................F-3

         Consolidated Statements of Operations - For the Years ended
              June 30, 1999 and 1998......................................................................F-4

         Consolidated Statement of Shareholders' Equity (Deficit) - For the Years ended
              June 30, 1999 and 1998......................................................................F-5

         Consolidated Statements of Cash Flows - For the Years ended
              June 30, 1999 and 1998......................................................................F-6

         Notes to Consolidated Financial Statements.......................................................F-7

</TABLE>

<PAGE>F-2



                          INDEPENDENT AUDITOR'S REPORT




To the Board of Directors and Shareholders
Onsite Energy Corporation
Carlsbad, California

We have audited the  accompanying  consolidated  balance  sheet of Onsite Energy
Corporation and subsidiaries (the "Company") as of June 30, 1999 and the related
consolidated statements of operations,  shareholders' equity (deficit), and cash
flows for the years ended June 30, 1999 and 1998. These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  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 audits 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 consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Onsite  Energy
Corporation  and  subsidiaries  at June  30,  1999  and  the  results  of  their
operations  and their cash flows for the years  ended June 30,  1999 and 1998 in
conformity with generally accepted accounting principles.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 3 to the
consolidated  financial  statements,  the Company has suffered  recurring losses
from operations, has a working capital deficit of $6,357,699, and an accumulated
deficit of  $26,528,421.  These  conditions  raise  substantial  doubt about the
Company's ability to continue as a going concern. Management's plans with regard
to these  matters  are also  described  in Note 3.  The  consolidated  financial
statements do not include any  adjustments  relating to the  recoverability  and
classification  of reported asset amounts or the amounts and  classification  of
liabilities that might result from the outcome of this uncertainty.

/s/ HEIN + ASSOCIATES LLP

HEIN + ASSOCIATES LLP
Certified Public Accountants

Orange, California
September 3, 1999



<PAGE>F-3



                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                  June 30, 1999
                                     ASSETS
<TABLE>
     <S>                                                                                            <C>

       Current Assets:
           Cash                                                                                     $          900,408
           Accounts receivable, net of allowance for doubtful accounts of $35,000                            6,071,729
           Inventory                                                                                           185,562
           Capitalized project costs                                                                           147,022
           Costs and estimated earnings in excess of billings on uncompleted contracts                       1,109,315
           Other current assets                                                                                 50,634
                                                                                                     -----------------

              TOTAL CURRENT ASSETS                                                                           8,464,670

           Cash-restricted                                                                                     147,838
           Property and equipment, net of accumulated depreciation and amortization of $1,258,000            1,413,918
           Other assets                                                                                        101,483
                                                                                                     -----------------

              TOTAL ASSETS                                                                          $       10,127,909
                                                                                                     =================

                                        LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

       Current liabilities:
           Note payable - related party                                                           $            211,914
           Notes payable                                                                                     2,499,455
           Accounts payable                                                                                  9,035,325
           Billings in excess of costs and estimated earnings on uncompleted contracts                       1,445,790
           Accrued expenses and other liabilities                                                            1,394,024
           Liabilities in excess of assets held for sale                                                       235,861
                                                                                                     ------------------

              TOTAL CURRENT LIABILITIES                                                                     14,822,369

       Long-Term Liabilities:
           Accrued future operation and maintenance costs associated with energy services
           agreements                                                                                          324,010
                                                                                                     -------------------
              TOTAL LIABILITIES                                                                             15,146,379
                                                                                                     -------------------

       Commitments and contingencies (Notes 2, 3, 4, 8, 11, 12, 14, 15, 20)

       Shareholders' Equity (Deficit):
           Preferred Stock, Series C, 842,500 shares authorized, 649,120 issued and
            outstanding (Aggregate $3,245,600 liquidation preference)                                              649
           Preferred Stock, Series D, 157,500 shares authorized, issued and outstanding and held
            in escrow                                                                                                -
           Common Stock, $.001 par value, 24,000,000 shares authorized:
           Class A common stock, 23,999,000 shares authorized, 18,584,853 issued and
            outstanding                                                                                         18,585
           Class B common stock, 1,000 shares authorized, none issued and outstanding                                -
           Additional paid-in capital                                                                       25,583,816
           Notes receivable - shareholders                                                                  (4,093,099)
           Accumulated deficit                                                                             (26,528,421)
                                                                                                     ------------------
              TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                                                          (5,018,470)
                                                                                                     ------------------
       TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)                                         $       10,127,909
                                                                                                     ==================
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

</TABLE>

<PAGE>F-4




                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   For the Years Ended June 30, 1999 and 1998
<TABLE>
     <S>                                                         <C>                   <C>

                                                                        1999                   1998
                                                                  -----------------     -------------------

       Revenues                                                       $ 43,557,902            $ 12,267,148

       Cost of sales                                                    35,118,295              10,057,277
                                                                  -----------------     -------------------

           Gross margin                                                  8,439,607               2,209,871

       Selling, general, and administrative expenses                    11,193,561               3,879,237
       Depreciation and amortization expense                             1,074,855                 539,499
       Reserve on sale or disposal of subsidiary                         1,010,000                       -
       Impairment of excess of purchase price
           over net assets acquired                                      1,918,851                       -
                                                                  -----------------     -------------------

            Operating loss                                              (6,757,660)             (2,208,865)
                                                                  -----------------     -------------------

       Other income (expense):
          Interest expense                                                (292,287)                (27,400)
          Interest income                                                  146,436                  25,283
                                                                  -----------------     -------------------

            Total other expense                                           (145,851)                 (2,117)
                                                                  -----------------     -------------------

       Loss before provision for income taxes                           (6,903,511)             (2,210,982)

       Provision for income taxes                                            5,500                   7,500
                                                                  -----------------     -------------------

       Net loss                                                       $ (6,909,011)           $ (2,218,482)
                                                                  =================     ===================

       Net loss allocated to common shareholders                      $ (7,113,579)           $ (2,267,629)
                                                                  =================     ===================

       Basic and diluted loss per common share:                         $    (0.39)             $    (0.16)
                                                                  =================     ===================

       Weighted average number of shares
          used in per common share calculation:                                                 13,790,185
                                                                        18,469,094
                                                                  =================     ===================

</TABLE>

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



<PAGE>F-5




                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (DEFICIT)
                   For the Years Ended June 30, 1999 and 1998

<TABLE>
<S>                            <C>       <C>      <C>    <C>       <C>   <C>       <C>        <C>           <C>       <C>
                               Common Stock                    Preferred Stock
                               ------------------------------------ --------------------------------------------------------------
                               Class A               Series C         Series D
                               ------------------------------------ -------------------------------- -----------------------------
                                                                                                                          Total
                                                                               Additional     Notes         Accum-     Shareholders
                                                                                 Paid-In    Receivable-     ulated        Equity
                               Shares    Amount   Shares  Amount Shares Amount   Capital    Shareholders   Deficit      (Deficit)
                               -------- -------- -------- ------ ------ ------ ----------- -------------- ------------ ------------
Balances July 1, 1997        10,944,172 $ 10,944        - $  -     -    $ -    $17,052,961 $          -   $(17,147,213) $   (83,308)

Issued to Onsite 401k Plan       49,912       50        -    -     -      -         17,399            -              -       17,449

Issued pursuant to private
 offering net of expenses     2,000,000    2,000        -    -     -      -        951,542            -              -      953,542

Stock issued for acquisitions 4,940,000    4,940        -    -     -      -      4,031,923            -              -    4,036,863

Exercise of stock options       309,104      309        -    -     -      -         86,854            -              -       87,163

Sale of Series C preferred
 stock                                -        -  200,000  200     -      -        999,800            -              -    1,000,000
Series C preferred stock
 dividend                             -        -    8,205    8     -      -         49,139            -        (49,147)           -

Compensation recognized upon
 issuance of warrants                 -        -        -    -     -      -         18,980            -              -       18,980
Notes receivable from
 shareholders acquired in
 acquisitions                         -        -        -    -     -      -              -   (1,335,217)             -   (1,335,217)
Net Loss                              -        -        -    -     -      -              -            -     (2,218,482)  (2,218,482)
                            ------------ --------- ------- ----  ---- -----    -----------  -----------    ------------ ------------

Balances June 30, 1998     $ 18,243,188   18,243  208,205 $208     -  $   -    $23,208,598  $(1,335,217)  $(19,414,842)  $2,476,990


Exercise of stock options        75,334       75        -    -     -      -         23,404            -              -       23,479

Issued to Onsite 401k Plan      266,331      267        -    -     -      -        147,687            -              -      147,954

Series C preferred stock
 dividend                             -        -   40,915   41     -      -        204,527            -       (204,568)           -
Sale of Series C preferred
 stock                                -        -  400,000  400     -      -      1,999,600            -              -    2,000,000
Notes receivable from
 shareholders acquired in
 acquisitions                         -        -        -    -     -      -              -   (2,757,882)             -   (2,757,882)

Net Loss                              -        -        -    -     -      -              -            -     (6,909,011)  (6,909,011)
                            ----------- -------- -------- ----  ----   -----   -----------  -----------   ------------  ------------
Balances June 30, 1999       18,584,853  $18,585  649,120 $649     -   $  -    $25,583,816  $(4,093,099)  $(26,528,421) $(5,018,470)

</TABLE>

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



<PAGE>F-6




                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                   For the Years Ended June 30, 1999 and 1998

<TABLE>
     <S>                                                              <C>                       <C>
                                                                               1999                     1998
                                                                       ---------------------    ---------------------
    Cash flows from operating activities:

      Net loss                                                         $        (6,909,011)     $       (2,218,482)
      Adjustments to reconcile net loss to net cash provided by
       (used in) operating activities:
           Amortization of excess purchase price over net assets
            acquired                                                               502,390                 280,927
           Adjustment resulting from impairment in estimated carrying
            value of excess purchase price over net assets acquired              1,918,851

           Amortization of acquired contract costs                                  50,196
                                                                                                                 -
           Estimated loss on disposal of subsidiary                              1,010,000
                                                                                                                 -
           Accrued future operation and maintenance costs                          (39,174)                 43,927
           Provision for bad debts                                                  35,000                  30,192
           Depreciation                                                            572,465                 258,572
           Compensation recognized upon issuance of stock warrants                       -                  18,980


           Accounts receivable                                                  (3,780,739)               (781,792)
           Increase in costs and estimated earnings
             in excess of billings on uncompleted contracts                       (252,419)               (225,324)
           Inventory                                                                (7,347)                 (5,758)
           Other assets                                                             44,100                (435,120)
           Cash-restricted                                                           9,998                 115,331
           Accounts payable                                                      6,847,535               1,351,806
           Increase (decrease) in billings in excess of costs
             and estimated earnings on uncompleted contracts                    (1,124,173)              1,739,390
           Accrued expenses and other liabilities                                  164,117                 641,631
           Deferred income                                                         186,288                       -
                                                                       ---------------------    ---------------------

                 Net cash provided by (used in) operating activities              (771,923)                814,280
                                                                       --------------------    ---------------------

    Cash flows from investing activities:
           Purchases of property and equipment                                     (82,539)               (119,075)
           Loan to shareholders                                                 (2,757,882)                 (7,911)
           Acquisition of businesses, net of cash acquired                               -              (1,203,805)
                                                                       ---------------------    ---------------------

                 Net cash used in investing activities                          (2,840,421)             (1,330,791)
                                                                       ---------------------    ---------------------
    Cash flows from financing activities:
           Proceeds from notes payable                                           1,178,108                 290,000
           Proceeds from issuance of common stock                                        -                 953,542
           Proceeds from issuance of preferred stock                             2,000,000               1,000,000
           Proceeds from exercise of stock options                                  23,479                  87,163
           Repayment of notes payable - related party                             (256,415)                (46,804)
           Repayment of notes payable                                             (525,426)               (201,278)
                                                                       ---------------------    ---------------------

                 Net cash provided by financing activities                       2,419,746               2,082,623
                                                                       ---------------------    ---------------------
    Net increase (decrease) in cash                                             (1,192,598)              1,566,112
    Cash, beginning of year                                                      2,093,006                 526,894
                                                                       ---------------------    ---------------------
    Cash, end of year                                                  $           900,408      $        2,093,006
                                                                       =====================    =====================
    Supplemental disclosures of non-cash transactions:
           Payment of Series C Preferred Stock dividends
            with Series C Preferred stock                              $           204,568      $           49,147
                                                                       =====================    =====================
           Payment of accrued liabilities with common stock            $           147,954      $           17,449
                                                                       =====================    ====================
           Liabilities accrued for acquisition costs                   $                 -      $          285,594
                                                                       =====================    ===================
           Fair market value of assets, less liabilities of
            businesses acquired with common stock                      $                 -      $        4,036,863
                                                                       =====================    =====================

    Supplemental disclosures of cash transactions:
           Interest paid                                               $           312,110      $           33,385
                                                                       =====================    =====================
           Income taxes paid                                           $             5,500      $           36,175
                                                                       =====================    =====================
</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


<PAGE>F-7



                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       Organization and Nature of Operations:

     Onsite  Energy  Corporation,  which does  business as ONSITE  SYCOM  Energy
     Corporation  (the  "Company"),  is an energy  efficiency  services  company
     ("ESCO")   that   develops,   designs,   constructs,   owns  and   operates
     comprehensive energy efficiency and on-site generation projects and assists
     customers  in reducing  the cost of  purchased  electricity  and fuel.  The
     Company  also offers  bill  auditing,  tariff  analysis,  transmission  and
     distribution  analysis and upgrade and aggregation  services.  In addition,
     the Company offers professional  consulting services in the areas of market
     assessment,  business  strategies,  public policy  analysis,  environmental
     studies and utility  deregulation.  It is the Company's mission to save its
     customers  money  and  improve  the  quality  of  the  environment  through
     independent energy solutions.

     The Company was formed pursuant to a reorganization  between Western Energy
     Management,  Inc., a Delaware  corporation  ("WEM"),  and Onsite Energy,  a
     California corporation, which was effective February 15, 1994.

     In October  1997,  the Company  acquired  Westar  Business  Services,  Inc.
     ("WBS"),  which was renamed OBS and subsequently changed its name to Onsite
     Energy  Services,  Inc. ("OES") (see Note 4). OES provides utility services
     and industrial water services  primarily in the states of Kansas,  Missouri
     and Oklahoma.

     In February 1998, OES acquired the operating assets of Mid-States  Armature
     Works,  Inc.  ("Mid-States  Armature")  through a newly  formed  subsidiary
     Onsite/Mid-States,  Inc.  ("OMS")  (see Note 4). OMS  provides  specialized
     medium and high voltage electrical fabrication,  installation,  maintenance
     and repair services to municipal utility customers and others, primarily in
     the states of Kansas, Nebraska, Missouri, Iowa, and Oklahoma.

     On April 8, 1998,  the Company  formed  Onsite  Energy de Panama,  S.A.,  a
     Panamanian  corporation to facilitate the acquisition of potential projects
     in  Panama  and  Latin  America.  As of June 30,  1999,  there  has been no
     operating activity in this subsidiary.

     In June 1998,  the Company  acquired  Lighting  Technology  Services,  Inc.
     ("LTS")  (see Note 4). LTS  provides  energy  efficiency  projects  through
     retrofits  of  lighting  and  controls   either   independently   or  as  a
     subcontractor  to  the  Company  and  other  ESCOs  primarily  in  Southern
     California.

     On June 30, 1998, the Company  acquired the assets and certain  liabilities
     of SYCOM  Enterprises,  LLC through a newly-formed  subsidiary SYCOM ONSITE
     Corporation ("SO Corporation") (See Note 4). SO Corporation is also an ESCO
     with customers primarily on the east coast of the United States.

     Effective April 1, 1999, the Company formed REEP Onsite,  Inc. ("REEP") and
     ERSI Onsite, Inc. ("ERSI") for the  purpose  of  acquiring  substantially
     all of the  assets of REEP,  Inc.  for  assumption  of certain liabilities
     (see Note 4). The aquired assets were allocated between REEP and ERSI. REEP
     provides  residential  energy services while ERSI is a commercial lighting
     contractor.

     Unless the context  indicates  otherwise,  reference to the Company shall
     include all of its  wholly-owned subsidiaries.

<PAGE>F-8



                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



2.   Summary of Significant Accounting Policies

     Principles of Consolidation

     The consolidated  financial  statements include the accounts of the Company
     and all of its  wholly-owned  subsidiaries.  All  significant  intercompany
     balances and transactions have been eliminated.

     Revenue Recognition

     Revenues on development and construction of energy efficiency  projects are
     recorded using the percentage of completion method.  Under this method, the
     revenue  recognized  is that portion of the total  contract  price that the
     cost expended to date bears to the  anticipated  final total costs based on
     current estimates of the costs to complete the project.  The implementation
     period for a typical  project is  approximately  three to six  months.  The
     implementation  period for larger  projects (those in excess of $2,000,000)
     can range from six to twenty four months.

     When the total  estimated  costs to  complete  a project  exceed  the total
     contract amount,  thereby indicating a loss, the entire anticipated loss is
     recognized currently.

     In addition to the  installation  of energy savings  measures at a customer
     site,  the  Company  is  generally  engaged  to  provide   measurement  and
     verification ("M&V") services of actual savings as compared to expected, or
     estimated  savings  identified in the  engineering,  or  pre-implementation
     stages of the contract. This service is typically performed for the purpose
     of billing the local host utility for incentive  payments due to either the
     customer  and/or the  Company  based upon  achieved  savings.  The  Company
     generally  performs M&V as a separate service to the construction  contract
     for which it is  compensated as services are rendered.  Revenue  related to
     the M&V services are  recognized  as the  services are  performed.  Revenue
     arising  from  the  Company's  share  of  utility  incentive   payments  is
     recognized in the period that actual savings are achieved.

     Revenues  for  consulting,  development,  management,  marketing  and other
     similar services are recognized as the services are performed.

     Operation and Maintenance Agreements

     Commencing  July 1, 1993, the Company,  on a limited basis,  began entering
into long term operation and maintenance ("O&M") M&V agreements with some of its
customers.   These   agreements,   where  they  exist,  are  components  of  the
construction  contracts that provide for ongoing service on the installed energy
efficiency  projects.  These  agreements  are entered into as a condition of the
implementation  contract  and are not a primary  service of the  Company and are
accounted for as a component cost on the installed energy efficiency project. In
the  instances  where  estimated  costs exceed  estimated  revenue,  the Company
discounts the estimated  future deficit cash flows at an  appropriate  long-term
interest rate and  recognizes  expense and a related  liability in its financial
statements   during  the  construction   period.  In  instances  where  revenues
associated  with the operation  and  maintenance  exceed  estimated  costs,  the
revenues   are    recognized    as    services    are

<PAGE>F-9


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     performed.  Estimated  costs  associated with these revenues are accrued at
     the time the  revenues  are  recognized.  As of June 30,  1999,  the  total
     liability for deferred  operations and  maintenance  costs is $426,185,  of
     which $102,175 is expected to be incurred in the next fiscal year.

     Cash and Cash Equivalents

     The Company  considers all short-term,  highly liquid  investments  with an
     original  maturity of three  months or less to be cash  equivalents.  As of
     June 30, 1999 and 1998, there were no cash equivalents outstanding.

     Restricted Cash

     Restricted cash consists of amounts on deposit with financial  institutions
     for  the  purpose  of  securing  performance  milestones  under  one of the
     Company's  demand  side  management   ("DSM")  contracts  and  for  project
     implementation  commitments.  Under the DSM deposit, funds become available
     to the Company over a period of 12 to 36 months following completion of the
     last contract  provided  certain  conditions  and  milestones  are achieved
     (December  1999).  In the  event  that  conditions  or  milestones  are not
     achieved,  the  Company may be required to forfeit its right to some or all
     of the funds on  deposit.  As of June 30,  1999,  the  Company  has $43,000
     reserved for funds that have a low probability of return.  Of the remaining
     balance  of  $147,838,   the  Company  believes  that  all  conditions  and
     milestones  will be  achieved  and that no  additional  funds  under  these
     projects will be subject to forfeiture.

     Inventory

     Inventory consists of materials for use in installation and maintenance of
     energy  efficiency projects and are stated at the lower of cost, determined
     by the first-in, first-out method, or market.

     Property and Equipment

     Property and equipment are recorded at cost.  Replacements and improvements
     are  capitalized,  while repairs and  maintenance are charged to expense as
     incurred.   Depreciation   and   amortization   are   provided   using  the
     straight-line  method over the assets  estimated  useful lives ranging from
     five to  31.5  years.  Leasehold  improvements  and  leased  equipment  are
     amortized over the useful life or term of the respective  lease,  whichever
     is less.  When an  asset is sold or  otherwise  disposed  of,  the cost and
     accumulated  depreciation  or amortization is removed from the accounts and
     any resulting gain or loss is recognized currently.

     Excess of Purchase Price Over Net Assets Acquired

     Excess of purchase price over net assets acquired  ("Goodwill")  represents
     the  purchase  price in  excess  of the fair  value  of the net  assets  of
     acquired  businesses and is being amortized using the straight-line  method
     over its estimated  useful life.  The carrying  value is evaluated at least
     annually. The Company considers current facts and circumstances,  including


<PAGE>F-10


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     expected future operating income and cash flows to determine  whether it is
     probable that impairment has occurred.  As a result of the operating losses
     of SO Corporation,  management determined that the carrying value of excess
     of purchase price over net assets acquired had been impaired as of June 30,
     1999.  The  effect  of this  determination  was a charge  against  earnings
     (additional  loss) of $1,918,851,  the  unamortized  balance as of June 30,
     1999.

     Income Taxes

     The Company  accounts for income taxes under the  liability  method,  which
     requires  recognition  of  deferred  tax  assets  and  liabilities  for the
     expected future tax consequences of events that have been recognized in the
     financial  statements or tax returns.  Deferred tax assets and  liabilities
     are determined based on the difference between financial  statement and tax
     basis of assets and  liabilities  using enacted tax rates in effect for the
     year in which the differences are expected to reverse.

     Earnings Per Common and Common Equivalent Share

     Basic  earnings per share  excludes  dilution and is calculated by dividing
     income  (loss)  available to common  shareholders  by the  weighted-average
     number of common  shares  outstanding  for the period.  Loss  applicable to
     common  shareholders  was  calculated  by adding  $204,568  and  $49,147 of
     preferred stock dividends to net loss for the years ended June 30, 1999 and
     1998,  respectively.  Diluted  earnings per share  reflects  the  potential
     dilution that could occur if securities or other  contracts to issue common
     stock were  exercised  or  converted  into common  stock or resulted in the
     issuance of common  stock that then  shared in the  earnings of the entity.
     Options,  warrants  and  preferred  stock  convertible  to an  aggregate of
     23,692,958  and  20,827,116  for the years  ending  June 30, 1999 and 1998,
     respectively  were excluded in the earnings per share  computation  because
     their effect was anti-dilutive.

     Impairment of Long-Lived Assets

     In the event that facts and circumstances  indicate that the cost of assets
     may be impaired, an evaluation of recoverability would be performed.  If an
     evaluation  were required,  the estimated  future  undiscounted  cash flows
     associated with the asset would be compared to the asset's  carrying amount
     to  determine if a write-down  to market value or  discounted  cash flow is
     required.

     Stock-Based Compensation

     The Company has elected to follow  Accounting  Principles Board Opinion No.
     25, "Accounting for Stock Issued to Employees" and related  interpretations
     in accounting  for its employee  stock  options.  In  accordance  with FASB
     Statement No. 123 "Accounting for  Stock-Based  Compensation" ("FASB 123"),
     the Company will disclose the impact of adopting the fair value  accounting
     of  employee  stock  options.   Transactions  in  equity  instruments  with
     non-employees  for goods or services have been accounted for using the fair

<PAGE>F-11


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     value method as prescribed by FASB 123.

     Impact of Recently Issued Standards

     FASB Statement No. 133, "Accounting for Derivative  Instruments and Hedging
     Activities,"   ("FASB133")   was  issued  in  June  1998.   This  statement
     establishes  accounting and reporting standards for derivative  instruments
     and for hedging  activities.  This  statement  was amended by FASB No. 137,
     issued in June 1999, such that it is effective for the Company's  financial
     statements  for the year ended June 30, 2002. The adoption of this standard
     is not  expected  to have a  material  effect  on the  Company's  financial
     statements.

     FASB Statement No. 134,  "Accounting for  Mortgage-Backed  Securities
     Retained after the Securitization of  Mortgage  Loans Held for Sale by a
     Mortgage  Banking  Enterprise"  was issued in 1998.  FASB Statement No.
     135,  "Rescission  of FASB  Statement  No. 75 and  Technical  Corrections"
     and FASB  Statement  No.  136, "Transfers  of  Assets  to a  Not-for-Profit
     Organization  or  Charitable  Trust  That  Raises  or  Holds Contributions
     for  Others"  were  issued in 1999.  These  pronouncements  are not
     expected to impact the Company regarding future financial statement
     disclosures, results of operations or financial position.

     Use of Estimates

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

     The Company's  financial  statements are based upon a number of significant
     estimates,  including the allowance  for doubtful  accounts,  percentage of
     completion on long term contracts,  the estimated useful lives selected for
     property and equipment and intangible assets, realizability of deferred tax
     assets,  and accrued future operation and maintenance costs associated with
     energy  services  agreements.  Due to  the  uncertainties  inherent  in the
     estimation process, it is at least reasonably possible that these estimates
     will be  further  revised  in the near  term and  such  revisions  could be
     material.

     Fair Value of Financial Instruments

     The estimated  fair values for financial  instruments  under FASB Statement
     No.  107,  "Disclosures  about Fair Value of  Financial  Instruments,"  are
     determined at discrete points in time based on relevant market information.
     These  estimates  involve  uncertainties  and  cannot  be  determined  with
     precision. The fair value of cash is its demand value which is equal to its
     carrying  value.  The fair value of notes payable are based upon  borrowing
     rates that are  available  to the  Company  for loans with  similar  terms,
     collateral and maturity.  As of June 30, 1999, the estimated fair values of
     notes payable approximate their carrying values.


<PAGE>F-12

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     Concentrations of Credit Risk

     Credit risk  represents the accounting loss that would be recognized at the
     reporting  date  if   counterparties   failed   completely  to  perform  as
     contracted. Concentrations of credit risk (whether on or off balance sheet)
     that arise from  financial  instruments  exist for groups of  customers  or
     groups of  counterparties  when they have similar economic  characteristics
     that would  cause  their  ability  to meet  contractual  obligations  to be
     similarly  effected  by  changes  in  economic  or  other  conditions.   In
     accordance  with FASB No. 105,  "Disclosure of Information  about Financial
     Instruments  with  Off-Balance-Sheet  Risk and Financial  Instruments  with
     Concentrations of Credit Risk," the credit risk amounts shown in Note 18 do
     not take into account the value of any collateral or security.

     Reclassification

     Certain  reclassifications  have  been made to the  consolidated  financial
     statements  for the year ended June 30,  1998 to conform  with the  current
     year presentation.

3.       Basis of Presentation

     As shown in the accompanying financial statements, the Company has suffered
     losses from  operations for the past two fiscal years.  For the years ended
     June 30,  1999,  and 1998,  the  Company had net losses of  $6,909,011  and
     $2,218,482,  respectively,  negative  working  capital of $6,357,699 and an
     accumulated deficit of $26,528,421 as of June 30, 1999. Management believes
     that the Company will be able to generate additional revenues and operating
     efficiencies  through its acquisitions as well as by other means to achieve
     profitable  operations.  During the year ended June 30,  1999,  the Company
     took steps to  mitigate  the losses and enhance  its future  viability.  In
     addition,  during the fiscal year end 1999, the Company exercised its right
     under a stock subscription  agreement to require Westar Capital to purchase
     an additional  400,000 shares of Series C Convertible  Preferred  Stock for
     $2,000,000. Subsequent to its most recent fiscal year end, the Company also
     privately  placed  shares of newly created  Series E Convertible  Preferred
     Stock  ("Series  E  Stock")  to  existing   shareholders   for  $1,000,000.
     Concurrent with this private placement, members of senior management of the
     Company have agreed to receive shares of the Company's Class A Common Stock
     in lieu of a portion of their  salary in an effort to reduce cash  outflows
     related to  compensation.  Subsequent to June 30, 1999, a decision was made
     to explore the sale or disposition of the Company's lighting  subsidiaries,
     which  could  provide  capital,  reduce  operating  losses  and will  allow
     management  to  better  focus  on its core  ESCO  business  activities.  In
     addition,  the Company is exploring strategic  relationships with companies
     that could involve an investment in the Company. The Company may also raise
     cash through the sale of long term future revenue streams that it currently
     owns or has rights to. The Company is also examining ways to further reduce
     overhead  including,  but not limited to, the possibility of targeted staff
     reductions.  Further, the Company,  through the acquisition of other energy
     service  companies,  expects to continue to gain economies of scale through
     the use of a  consolidated  management  team and the synergies of marketing
     efforts of the  different  entities.  Management  believes  that all of the
     above actions will allow the Company to continue as a going concern. Future
     cash  requirements  depend on the Company's  profitability,  its ability to
     manage  working  capital  requirements  and its rate of growth.  Additional
     financing  through the sale of  securities  may have an ownership  dilution
     effect on existing shareholders.

<PAGE>F-13

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     The Company's ability to continue as a going conern is dependent on its
     ability to obtain necessary working capital and ultimately achieve
     profitable operations, none of which can be assured.   The accompanying
     consolidated financial statements do not include any adjustments relating
     to the recoerability and classification of recorded asset amounts or the
     amount and classification of liabilities or any other adjustment that might
     be necessary should the Company be unable to continue as a going concern.

4.       Acquisitions

     On October 28,  1997,  the Company  entered  into a Plan and  Agreement  of
     Reorganization with Westar Capital to acquire Westar Capital's wholly-owned
     subsidiary  WBS (now OES).  The Company  acquired  all of WBS's  issued and
     outstanding stock in exchange for 1,700,000 shares of the Company's Class A
     Common Stock.  This stock issuance was valued at the average of the closing
     bid and ask  prices for three days  before  and after the  acquisition  was
     agreed to by the Company and Westar Capital. On March 31, 1998, the Company
     released  an  additional  800,000  shares of Class A Common  Stock  from an
     escrow established pursuant to the Plan and Agreement. The subsequent stock
     issuance  was valued at the average of the bid and ask stock  prices on the
     date of  issuance.  The  transaction  was  accounted  for as a purchase and
     accordingly  the  inclusion of the  operations  of OES in the  consolidated
     operations  commenced on the acquisition date. The resulting purchase price
     including  acquisition  costs was  $1,498,716  which resulted in no amounts
     being allocated to excess of purchase price over assets acquired.

     In February 1998, OES acquired the operating assets of Mid-States  Armature
     for $290,000 through its newly created subsidiary, OMS. The transaction was
     accounted  for  as  a  purchase  and  accordingly,  the  inclusion  of  the
     operations  of  OMS  in  the  consolidated   operations  commenced  on  the
     acquisition date.

     Effective June 13, 1998, the Company acquired all of the outstanding common
     shares of LTS, in  exchange  for 690,000  shares of the  Company's  Class A
     Common Stock plus  $500,000.  This stock issuance was valued at the average
     of the  closing  bid and ask  prices  for three  days  before and after the
     acquisition  was agreed to by the  Company  and LTS.  The  transaction  was
     accounted  for  as  a  purchase  and  accordingly,  the  inclusion  of  the
     operations  of  LTS  in  the  consolidated   operations  commenced  on  the
     acquisition date. The resulting purchase price including  acquisition costs
     was $995,788  which  resulted in  $1,445,922  being  allocated to excess of
     purchase price over net assets acquired. The excess of purchase price over
     net assets acquired was being amortized over a period of 60 months
     beginning July 1998.  Subsequent to its fiscal year end, the  Company  made
     a decision  to explore  the sale or  disposition  of its lighting
     subsidiaries.  A  reserve  for  the  sale or  disposition  of the lighting
     subsidiaries  was  recorded  at June 30,  1999 in the  amount  of
     $1,010,000.

     On June  30,  1998,  the  Company  acquired  all the  assets  and  specific
     liabilities   of  SYCOM   Enterprises,   LLC  ("SYCOM,   LLC")   through  a
     newly-created  subsidiary (SO Corporation) in exchange for 1,750,000 shares
     of the Company's  Class A Common Stock.  This stock  issuance was valued at
     the  average of the  closing  bid and ask prices for three days  before and
     after the  acquisition  was agreed to by the  Company  and SYCOM,  LLC.  In
     addition, under a Sale and Noncompetition Agreement SO Corporation acquired
     the right to the  services and  expertise of all of the  employees of SYCOM
     Corporation  and SYCOM  Enterprises,  L.P.,  affiliates  of SYCOM,  LLC, in
     exchange for the right to receive  157,500  shares of Series D  Convertible
     Preferred  Stock  ("Series D Stock") that is  convertible  into  15,750,000
     shares of the Company's Class A Common Stock. The Series D Stock (including
     the shares of the  Company's  Class A Common  Stock into which the Series D
     Stock is  convertible)  will be held in escrow and will be  released if and
     when:  (i) the market value of the  Company's  Class A Common Stock reaches
     $2.00 per share; (ii) annualized  after-tax  earnings total $0.15 per share
     (including  the Class A Common  Shares  into  which  the  Series D Stock is
     convertible)  over four  consecutive  quarters;  and (iii) certain debts of

<PAGE>F-14


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     SYCOM  Corporation  and SYCOM  Enterprises,  L.P.  (including  those to the
     Company and its  affiliates)  have been  satisfied.  These share values and
     earnings  thresholds  increase  by 10 percent per year after  December  31,
     1999.  Pursuant to the terms of a Share Repurchase  Agreement,  the Company
     may repurchase the escrowed Series D Stock (including the Company's Class A
     Common Stock into which the Series D Stock is  convertible)  for $0.001 per
     share if: (i) the Sale and Noncompetition Agreement is terminated; and (ii)
     after June 30, 2000, such repurchase is justifiable based on the reasonable
     business  judgment of the  Company's  Board of  Directors  considering  the
     following factors: (a) the key employees of SYCOM Corporation no longer are
     being  retained  by  SO  Corporation;   and  (b)  there  is  no  reasonably
     foreseeable  likelihood  that  all of the  following  conditions  shall  be
     satisfied:  specific  debts  to a  third  party  and  the  Company  will be
     satisfied,  and both share performance  benchmarks  described in the Escrow
     Agreement  shall be achieved.  The Company also may repurchase the escrowed
     Series D Stock  (and the  Company's  Class A Common  Stock  into  which the
     Series  D Stock  is  convertible)  during  the 30 day  period  prior to the
     scheduled release date (that is, June 30, 2006) if any one of the specified
     conditions for release of the Series D Stock has not been satisfied. Due to
     the uncertainty of the ultimate  issuance of the preferred shares, no value
     will be  attributed to such  preferred  shares until they are released from
     escrow.

     The  Company  has  agreed  to make  loans to SYCOM  Corporation  and  SYCOM
     Enterprises,   L.P.   from  time  to  time  equal  to  their   general  and
     administrative  expenses and debt service to third parties with interest at
     9.75 percent per annum.  (See Note 11).  The Company may require  immediate
     repayment of such loans if certain earnings  thresholds are not met. If the
     Company requires immediate  repayment,  then certain third party debt owing
     by SYCOM  Corporation  and/or SYCOM  Enterprises,  L.P. must be repaid by a
     like amount.  The debt  repayment to the Company can be in the form of cash
     or a reduction in the number of the  escrowed  shares of the Series D Stock
     (or Class A Common  Stock into which the Series D Stock can be  converted).
     The debt  repayment to the third party lender can be in the form of cash or
     a  distribution  of the  escrowed  shares of the Series D Stock (or Class A
     Common Stock into which the Series D Stock can be converted).

     In  addition,  the Company  agreed to pay  $50,000  and issued  warrants to
     purchase  160,000  shares  of  Class A Common  Stock  which  are  currently
     exercisable  at $0.4185  per share,  through  June 30,  2003,  to  entities
     affiliated  with a director of the Company as  consideration  for  services
     rendered in connection with the acquisition. The Company recognized $92,016
     related to these  warrants  which was accounted for as additional  purchase
     price. The transaction was accounted for as a purchase and accordingly, the
     inclusion  of  the  operations  of  SO  Corporation  in  the   consolidated
     operations  commenced on the acquisition date. The resulting purchase price
     including  acquisition costs was $2,060,439 with $2,132,056 being allocated

<PAGE>F-15

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     to excess of purchase  price over net assets  acquired.  As a result of the
     operating  losses of SO Corporation,  a further  evaluation of the carrying
     value of excess purchase price over net assets acquired as of June 30, 1999
     resulted in the write-off of $1,918,851 through a charge to earnings.

     Effective  April 1, 1999,  the Company,  through two newly  formed
     entities,  REEP Onsite,  Inc. and ERSI Onsite,  Inc.,  acquired
     substantially  all of the  assets  of  REEP,  Inc.  for  assumption  of
     certain liabilities.


     The following  presents pro forma information as if the April 1, 1999
     acquisitions described immediately above occurred on July 1, 1997:

<TABLE>
  <S>                                                        <C>                     <C>
                                                                  Year Ended                 Year Ended
                                                                 June 30, 1999              June 30, 1998
                                                                 -------------              -------------

   Revenue                                                    $     45,391,000          $     41,212,000
                                                              =================          ================

   Operating Income (Loss)                                    $     (6,942,000)         $    (10,310,000)
                                                              =================         ==================

   Net Loss                                                   $     (7,205,000)         $    (12,751,000)
                                                              =================         ==================

   Basic and Diluted loss per common share                    $          (0.39)          $         (0.79)
                                                              =================          =================

</TABLE>

5.   Accounts Receivable

     Accounts Receivable consisted of the following as of June 30, 1999:

           Contracts Receivable:
                      Completed Contracts                         $     705,561
                      Contracts in Progress                           4,077,057

            Trade receivables                                         1,324,111

            Less:  Allowance for doubtful accounts                      (35,000)
                                                                   -------------

            Total                                                 $   6,071,729
                                                                   ============

6.   Costs and Estimated Earnings on Uncompleted Contracts

     Costs and estimated earnings on contracts as of June 30, 1999, consisted of
the following:

           Costs incurred                                        $   28,496,874
           Estimated earnings                                         7,477,447
                                                                   -------------
                                                                     35,974,321
           Less:  Billings to date                                  (36,310,796)
                                                                   ------------

                                                                  $    (336,475)
                                                                   =============

<PAGE>F-16


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


           Included in the accompanying Balance Sheet
              under the following captions:
              Costs and estimated earnings in excess of billings
                 on uncompleted contracts                        $    1,109,315
              Billings in excess of costs and earnings on
                 uncompleted contracts                               (1,445,790)
                                                                  --------------

                                                                 $     (336,475)
                                                                  ==============


Property and Equipment

     Property and equipment at June 30, 1999 consisted of:

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


                                                                                   Estimated Useful Lives
                                                                                 ---------------------------
            Office  furniture and equipment                  $        1,287,071           5-7 years
            Land                                                         44,000              -
            Building                                                     80,000          31.5 years
            Water treatment plants                                      993,517    Contract life (50 to 56
                                                                                          months)
            Equipment and tools                                         201,832          7-10 years
            Vehicles                                                     23,674            5 years
            Leasehold improvements                                       41,824          5-20 years
                                                         ------------------------

                                                             $        2,671,918
            Less:  Accumulated Depreciation                          (1,258,000)
                                                         ------------------------
                                                             $        1,413,918
                                                         ========================
</TABLE>


Depreciation  expense amounted to $572,465 and $258,572 for the years ended June
30, 1999 and 1998, respectively.

<PAGE>F-17


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


<TABLE>
<S>                                                                                   <C>

8.   Notes Payable

     Notes payable at June 30, 1999, consisted of the following:

           Note payable with payments due upon completion of certain contractual
             milestones with interest at 18.0%, past due, collateralized
             by accounts receivable and other assets                                     $         69,049

           Notes  payable  with   payments  due  upon   completion   of  certain
             contractual milestones with interest at 12.5% to 18%, collateralized
             by accounts receivable and other assets                                            2,430,406
                                                                                         ----------------

                                                                                         $      2,499,455
                                                                                         ================


9.   Note Payable - related party

     Note payable - related party at June 30, 1999 consisted of the following:

           Note payable due on demand to related party, interest at
              12.0% per annum                                                                     211,914
                                                                                         ----------------

                                                                                         $        211,914
                                                                                         =================

10.  Accrued expenses and other liabilities

     At June 30, 1999,  accrued expenses and other liabilities  consisted of the
following:

           Payroll and related payroll taxes                                              $       266,798
           Accrued job costs                                                                      305,912
           Accrued utility commitments                                                            448,497
           Accrued interest                                                                        49,054
           Deferred income                                                                        216,136
           Accrued operation and maintenance costs associated with energy
           services agreements                                                                    102,175
           Other accrued liabilities                                                                5,452
                                                                                           ---------------

                                                                                          $     1394,024
                                                                                           ===============
</TABLE>


11.  Shareholders' Equity

     Stock Subscription Agreement

     On  October  28,  1997,  the  Company  entered  into a  Stock  Subscription
     Agreement  (the "Stock  Agreement")  with Westar  Capital.  Pursuant to the
     Stock  Agreement,  the Company  completed a private  placement of 2,000,000
     shares of the Company's Class A Common Stock at $0.50 per share and 200,000
     shares of the Company's  newly-created Series C Convertible Preferred Stock
     at $5.00 per share.  Each share of Series C Convertible  Preferred Stock is
     convertible  into five (5) shares of the  Company's  Class A Common  Stock.

<PAGE>F-18


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     Conversion  can take place by the holder at any time.  The  Company has the
     right to require  conversion if the average  closing price of the Company's
     Class A Common Stock equals or exceeds $2.00 per share.

     On July 14, 1998 and  February 12, 1999,  the Company  exercised  its right
     under the  Stock  Subscription  Agreement  to  require  Westar  Capital  to
     purchase an additional  400,000  shares of Series C  Convertible  Preferred
     Stock for $2 million.

     Class A and Class B Common Stock

     Holders of Class A Common  Stock are entitled to one vote per share for the
     election of directors and other corporate  matters which  shareholders  are
     entitled or permitted to vote. Holders of Class B Common Stock shall not be
     entitled to vote but are entitled to receive dividends ratably with Class A
     Common Stock when and as declared by the Board of Directors. As of June 30,
     1999, there were no shares of Class B Common Stock issued and outstanding.

     Warrants

     On September  11, 1997,  the Company  issued  warrants to purchase  525,988
     shares  of Class A Common  Stock at  $0.1875  per  share,  which  expire on
     September  11,  2002,  to an  officer  and to an entity  affiliated  with a
     director  as   consideration   for  posting   collateral  and  guaranteeing
     performance  bonds.  The Company  recognized  $18,980 in expense related to
     these warrants.

     On June 30, 1998, the Company agreed to pay $50,000 and issued  warrants to
     purchase  160,000  shares of Class A Common Stock which are  exercisable at
     $0.4185 per share,  through June 30, 2003,  to entities  affiliated  with a
     director as consideration  for services  rendered in the acquisition of the
     assets of SYCOM,  LLC.  The  Company  recognized  $92,016  related to these
     warrants  which  was  accounted  for as  additional  purchase  price  of SO
     Corporation.

     As of June 30,  1999,  the  Company has issued and  outstanding  a total of
     685,998  warrants  to  purchase  shares  of its Class A Common  Stock.  The
     exercise  prices  range from  $0.1875 to $0.4185 per share with  expiration
     dates ranging from September 2002 through June 2004.



<PAGE>F-19


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

     Preferred Stock

     On October 23, 1997, the Company amended its  Certificate of  Incorporation
     to eliminate the Series A and B Convertible Preferred Stock.

     Each holder of a share of Series C Convertible Preferred Stock ("Series C")
     is  entitled  to one vote per share for each share of Class A Common  Stock
     that Series C is convertible  into and to an annual dividend at the rate of
     9.75  percent  of the  Series C  liquidation  preference  ($5.00 per share)
     payable  quarterly.  Dividends  are  cumulative.  Each share of Series C is
     convertible  at the option of the holder into five shares of Class A Common
     Stock.  Dividends  in the amount of $204,568  and $49,147  were paid in the
     form of 40,915 and 8,205 shares, respectively, of Series C during the years
     ended June 30, 1999 and 1998, respectively.

     Holders  of  Series D  Convertible  Preferred  Stock  ("Series  D") are not
     entitled to dividends or to vote. Each share of Series D is convertible, at
     the  option of the  holder,  into 100 shares of Class A Common  Stock.  All
     shares of Series D are held in escrow (see Note 4).

     Notes Receivable - Shareholders

     As of June 30, 1999, Notes Receivable - Shareholders - includes receivables
     with the previous owners of LTS, who are current employees and directors of
     LTS, in the amount of $305,626.  Such loans  accrue  interest at 10 percent
     per annum and are due in March 2003.

     Also included are amounts due from  affiliates of SYCOM,  LLC in the amount
     of  $3,787,473.  Some of the amounts  accrue  interest at 9.75  percent per
     annum, are due on or before June 30, 2006 and are collateralized by certain
     assets of an affiliate of SYCOM, LLC. (Additionally, see Note 4.)

12.  Stock Option Plans:

     WEM 1991 Non-Statutory Stock Option Plan

     Effective  February 15,  1994,  Onsite  adopted the WEM 1991  Non-Statutory
     Stock  Option  Plan  (the  "1991  Plan").  The 1991 Plan  provides  for the
     granting of options to  non-employee  directors,  officers,  employees  and
     consultants  to  purchase  up to 160,000  shares of the  Company's  Class A
     Common  Stock.  The maximum term for grants under the 1991 Plan is 10 years
     with a maximum vesting period of three years. The 1991 Plan is administered
     by a committee of outside directors appointed by the Board of Directors.

     There was no option  activity  under the 1991 plan for the years ended June
     30, 1999 or 1998. As of June 30, 1999, all 85,000 options outstanding under
     the plan were exercisable at $5.3125 through January 15, 2003.

<PAGE>F-20


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     The Onsite 1993 Stock Option Plan

     During fiscal year 1994,  the Company  adopted the Onsite 1993 Stock Option
     Plan (the  "1993  Plan").  The 1993  Plan,  as  amended,  provides  for the
     granting of options to directors,  officers,  employees and  consultants to
     purchase up to 3,300,000 shares of Class A Common Stock and is administered
     by a committee of outside  directors  appointed by the Board of  Directors.
     The maximum  term for grants under the 1993 Plan is 10 years with a maximum
     vesting  period of three years for options  granted prior to June 10, 1998.
     Any grants  subsequent  to June 10, 1998 have a maximum  vesting  period of
     four years.

     As of June 30, 1999, the status of the 1993 Plan was as follows:

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

                                           Outstanding              Exercise Price          Exercisable
                                              Options                 Per Share               Options
                                        --------------------------------------------------------------------
         July 1, 1997                         2,456,725         $0.24   -  $5.3125            1,729,593
                                        =====================                           ====================

              Options granted                   880,954         $0.23   -  $0.9063
              Options exercised                (206,004)        $0.25   -  $0.5000
              Options cancelled                (133,417)        $0.25   -  $0.2956
                                        ---------------------

          June 30, 1998                       2,998,258         $0.23   -  $5.3125            1,596,651
                                        =====================                           ====================

              Options granted                   394,000          $0.36  -  $1.2180
              Options exercised                 (75,334)         $0.25  -  $0.5000
              Options cancelled                (326,691)         $0.25  -  $1.1250
                                        ---------------------

          June 30, 1999                       2,990,233          $0.23  -  $5.3125            1,588,626
                                        =====================                           ====================
</TABLE>

At June 30, 1999, no additional  options were available for granting to purchase
shares of Class A Common Stock.

<PAGE>F-21

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


A summary of option transactions under the 1993 plan during the years ended
June 30, 1999, and 1998, is as follows:

                                                           Weighted-Average
          Fixed Options              Shares                 Exercise Price
      -----------------------  ---------------------     ----------------------

          July 1, 1997              2,456,725                $     0.5789
                                  ==============

              Granted                 880,954                $     0.6224
              Exercised              (206,004)               $     0.2752
              Cancelled              (133,417)               $     0.2797
                                  --------------
         June 30, 199               2,998,258                $     0.6259
                                  ==============

              Granted                 394,000                $     0.5364
              Exercised               (75,334)               $     0.3302
              Cancelled              (326,691)               $     0.5289
                                  -------------
           June 30, 1999            2,990,233                $     0.6326
                                  =============

     The weighted average  contractual life for all options as of June 30, 1999,
     was  approximately  six years,  with exercise  prices ranging from $0.23 to
     $5.31.

     Proforma Information

     As stated in Note 2, the Company has not adopted the fair value  accounting
     prescribed  by FASB 123 for  employees.  Had  compensation  cost for  stock
     options  issued to  employees  been  determined  based on the fair value at
     grant date for awards in 1999 and 1998  consistent  with the  provisions of
     FASB 123,  the  Company's  net loss and net loss per share  would have been
     adjusted to the proforma amounts indicated below:

                                            Year Ended June 30,
                                             1999              1998
                                      ------------------ -----------------

              Net Loss                 $ (7,524,941)       $ (2,480,017)
                                      ================== =================
              Basic and Diluted Loss
                 Per Common Share      $      (0.41)       $      (0.18)
                                      ==================  ================

     The fair value of each option is  estimated  on the date of grant using the
     Black-Scholes   option-pricing   model.   The  following   weighted-average
     assumptions:  expected  volatility  of 117.83  percent,  116.8  percent for
     grants during the year ended June 30, 1998, an expected life of three years
     for option shares,  no dividends would be declared during the expected term
     of the  options,  and a  risk-free  interest  rate using the  monthly  U.S.
     Treasury T-Strip Rate at the option grant date for fiscal years ended 1999,
     and 1998, respectively.

     The  weighted-average  fair value of stock  options  granted  to  employees
     during  the  years  ended  June 30,  1999 and 1998,  was  $0.38 and  $0.36,
     respectively.

<PAGE>F-22


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     SYCOM Non Plan Options

     During  fiscal year 1999,  the Company  issued stock  options that were not
     part of the 1993  Plan  (the  "Non-Plan  Options").  The  maximum  term for
     Non-Plan  Option grants is five years with a maximum vesting period of four
     years.

     As of June 30, 1999, the status of the Non-Plan Options was as follows:

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


                                              Outstanding         Exercise Price       Exercisable
                                                 Options              Per Share          Options
                                        --------------------- --------------------  -----------------

          June 30, 1998                           -                                          -
                                        =====================                         ===============

              Options granted                  899,126          $0.3850 - $0.8125      765,126
              Options exercised                      -                                       -
              Options cancelled                (11,000)         $0.4185 - $0.8125            -
                                        ---------------------

          June 30, 1999                        888,126          $0.3850 - $0.5465      765,126
                                        =====================                         ===============


13.  Income Taxes

     Income tax expense for the years ended June 30, 1999 and 1998, is comprised
of the following:

       Year ended June 30, 1999             Current                Deferred                  Total
                                       -----------------     ---------------------    --------------------
             Federal                   $         -            $        -               $        -
             State                           5,500                     -                    5,500
                                       -----------------     ---------------------    --------------------
                                       $     5,500            $        -               $    5,500
                                       =================     =====================    ====================

       Year ended June 30, 1998             Current                 Deferred                 Total
                                       -----------------     ---------------------    --------------------
             Federal                   $         -            $        -               $        -
             State                           7,500                     -                    7,500
                                       -----------------     ---------------------    --------------------
                                       $     7,500            $                 -      $    7,500
                                       =================     =====================    ====================


</TABLE>

<PAGE>F-23

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     The actual  income tax expense  differs from the  "expected"  tax (benefit)
     (computed  by applying  the U.S.  Federal  corporate  income tax rate of 34
     percent for each period) as follows:

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

                                                                       1999                   1998
                                                                -------------------    -------------------
          Amount of expected tax (benefit)                       $  (2,347,100)          $ (751,800)
          Non-deductible expenses                                      450,000               13,900
          State taxes, net                                               3,600                4,900
          Effect of change in state tax rate                                 -               27,600
          Change in valuation allowance for deferred
             tax assets                                              1,899,000              712,900
                                                                ===================    ===================
                Total                                             $      5,500              $ 7,500
                                                                ===================    ===================

     The components of the net deferred tax asset recognized as of June 30, 1999
and 1998, are as follows:

                                                                        1999                   1998
                                                                -------------------    -------------------
          Current deferred tax assets (liabilities):
                Litigation settlement accrual                    $       6,800          $    16,000
                Deferred operation and maintenance
                    reserve                                            169,800              185,400
                Vacation accrual                                        70,100               44,400
                Inventory reserve                                       26,200                6,000
                Book compensation on issuance of
                    stock options                                            -                7,600
                Allowance for doubtful accounts                         14,400                6,000
                Other                                                      800                  600
                                                                -------------------    -------------------
                                                                       288,100              266,000
                Valuation allowance                                   (288,100)            (266,000)
                                                                -------------------    -------------------
                    Net current deferred tax asset               $           -           $        -
                                                                ===================    ===================


                                                                       1999                   1998
                                                                -------------------    -------------------
          Long-Term deferred tax assets (liabilities):
                Net operating loss carryforwards                  $  7,865,500           $6,943,200
                Goodwill due to difference in
                    amortization                                     1,202,100              453,300
                Depreciation                                               700             (137,100)
                Alternative minimum tax credit                          11,200               11,200
                Other                                                      900                  800
                                                                -------------------    -------------------
                                                                     9,080,400            7,271,400
                Valuation allowance                                 (9,080,400)          (7,271,400)
                                                                ===================    ===================
                    Net current deferred tax asset                $          -           $        -
                                                                ===================    ===================

</TABLE>


     The   deferred  tax  asset   includes   the  future   benefit  of  the  LTS
     pre-acquisition  deductible temporary  differences and net operating losses
     of  $184,100.  The  deferred  asset has been  fully  reserved  through  the
     valuation  allowance.  Any future tax benefit realized for these items will
     first reduce any goodwill  remaining from this  acquisition and then reduce
     income tax expense.

<PAGE>F-24

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     The  deferred  tax  asset  also  includes  the  future  benefit  of the tax
     deduction for the exercise of stock options of $33,000.  The deferred asset
     is fully reserved through the valuation  allowance.  Any future tax benefit
     realized for this item will be a credited to paid-in capital.

     At June 30,  1999,  the Company has net  operating  loss  carryforwards  of
     approximately $22,686,000, which expire in the years 2006 through 2019. The
     Company has California net operating loss carryforwards at June 30, 1999 of
     $1,722,000, which expire in years 2000 through 2004.

     The benefit of the net operating  losses to offset future taxable income is
     subject  to  reduction  or  limitation  of  use  as  a  result  of  certain
     consolidated return filing regulations and additional  limitations relating
     to a 50 percent change in ownership due to various stock transactions.

14.  Related Parties


     During the fiscal year ended June 30,  1999,  the Company paid one director
     of the Company professional fees in the amount of $14,535.


     As of June 30, 1999, OES has outstanding  accounts  receivable with Western
     Resources, Inc., the parent company of a shareholder of the Company, in the
     amount of $47,415 in relation to water treatment plants in Lawrence, Kansas
     and Tecumseh,  Kansas.  OES has recognized  $471,336 in revenue  related to
     these water treatment facilities.


     Westar  Capital has  guaranteed  any  shortfalls  of energy  savings on the
     Company's  contract  with one  customer.  Such  guaranty  is  backed  by an
     insurance  police  purchased  by the  Company  for a short  fall of  energy
     savings.  In addition,  Westar Capital and an affiliate have  indemnified a
     bonding company for bid and performance bonds obtained by the Company.


     Also see Notes 9 and 11.


15.  Commitments and Contingencies

     Leases

     The  Company  leases its  administrative  facility  under a  noncancellable
     operating lease expiring in 2001 with a three-year  renewal  option.  As of
     August 1, 1998,  the Company  increased  its office  space that is included
     under the current  lease.  The Company  expanded  its  regional  offices to
     include San Ramon, California, where office space is rented on a three year
     lease that expires March 2001. The Company also leases on a month by month
     basis a 250 square foot storage facility in Carlsbad, California.   OES
     leases office space that has a one year lease with an option to renew,
     expiring  November 1999. OMS leased a small building from the former owner
     on a  month-by-month  basis to store testing equipment.  This  lease
     terminated  in  July  1999.  LTS  currently  has a three-year lease that
     expires August 2002.

<PAGE>F-25


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



     Future minimum lease payments under operating leases (including equipment)
     is as follows:

    Year ending June 30,
         2000                                                         454,000
         2001                                                         436,000
         2002                                                          70,000
         2003                                                          21,000
         2004                                                           9,000
                                                         --------------------
Total minimum lease payments                                $         990,000
                                                         ====================

     Total rent expense,  including  month-to-month  equipment rentals,  was
     $467,000 and $202,000 in 1999, and 1998, respectively.

     Employment Agreements

     Effective  April 1, 1998, the Company  entered into  employment  agreements
     with the President and Chief Operating Officer, and with the Vice President
     and  Responsible  Managing  Officer of LTS which  expire on March 31, 2000.
     Such  agreements  provide for minimum salary levels  totaling  $235,000 per
     year excluding  bonuses,  as well as severance payments upon termination of
     employment without cause. (See also Note 20).

     Ongoing Maintenance for Water Treatment Plants

     OES has two contracts with Western  Resources  whereby OES  constructed and
     maintains  equipment  for supplying  demineralized  water for boiler makeup
     water at Lawrence Energy Center and Tecumseh Energy Center.  Both contracts
     terminate on December 31,  2001,  unless  renewed at the end of the term as
     agreed upon by both parties.  OES is responsible  for producing the quality
     of demineralized water as specified.  If damage occurs due to the specified
     quality of  demineralized  water not being produced,  OES is liable for the
     cost of the repairs to the  equipment  limited to a maximum of $300,000 per
     incident. There have been no damage occurrences since the inception of both
     contracts and management believes any future loss to be remote.

     Environmental Costs

     The Company is subject to federal,  state and local  environmental laws and
     regulations.   Environmental   expenditures  are  expensed  or  capitalized
     depending on their future economic benefit.  Expenditures that relate to an
     existing  condition  caused  by past  operations  and  that  has no  future
     economic   benefits  are  expensed.   Liabilities  for  expenditures  of  a
     non-capital  nature  are  recorded  when   environmental   assessments  are
     probable, and the costs can be reasonably estimated.


     Guaranteed Savings

     The Company is  contingently  liable to some of its  customers  pursuant to
     contractual terms in the event annual  guaranteed  savings are not achieved
     by the customer. These guarantees are derived from conservative engineering
     estimates and generally are  guaranteed at a level of less than 100 percent
     of the  total  estimated  savings.  As of  June  30,  1999,  projects  with
     associated   savings   guarantees  had  an  aggregate   annual  savings  of
     approximately $5.4 million of which the Company has guaranteed an aggregate
     of  approximately  $4.2  million  annually.  To date,  the  Company has not

<PAGE>F-26


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     incurred any losses associated with these guarantees and any risk of future
     losses  attributable to these  guarantees is considered by management to be
     remote.

     Litigation

     In  October  1998,  Energy  Conservation  Consultants,   Inc.  ("ECCI"),  a
     Louisiana-based  company,  filed  a suit  (United  States  District  Court,
     Eastern  District of  Louisiana,  Case No.  98-2914)  against OES  alleging
     breach of contract in connection  with one of the Company's  projects.  The
     suit seeks  reimbursement  for expenses  allegedly  incurred by ECCI in the
     preparation  of an  audit  and  lost  profits.  Discovery  is  ongoing  and
     management  is  continuing  its  attempts to settle the  matter,  including
     through  mediation;  however,  no agreement has been reached. A continuance
     has been granted and trial now is set for February 2000.

     Additionally, in June 1999, a former officer of the Company (July 1998
     through  October 1998) filed a suit (Superior Court of the State of
     California,  County of San Diego, North County Branch, Case No. N081711)
     alleging  fraud,  negligence and wrongful  discharge in connection with his
     employment  termination  in October  1998.  The action  seeks  compensatory
     damages and punitive damages in excess of $25,000.  The parties have agreed
     to  mediation in an effort to settle this matter;  however,  no  settlement
     agreement has been reached.


16.  Defined Contribution Plan

     The Company  sponsors a 401(k)  defined  contribution  plan,  which  covers
     substantially all employees.  Company matching contributions are determined
     annually at the discretion of management and vest at the rate of 20 percent
     per year of  employment.  For the current  year,  the company  match was 75
     percent  of the  employee  contribution  up to 6  percent  of their  annual
     salary.  During  the years  ended  June 30,  1999 and 1998,  the  Company's
     matching  contribution expense was $83,046 and $53,480,  respectively.  The
     Company  match was in the form of Class A Common Stock issued to the plan's
     fiduciary. Shares issued in matching were 266,331 and 49,912 for the fiscal
     years 1999 and 1998, respectively.

17.  Significant Customers

     Revenues  from  the  three  largest   customers   accounted for  34 percent
     (16 percent, 11 percent and 9 percent each) of total revenues in fiscal
     1999, and revenues from three other customers accounted for 31 percent (11
     percent, 10 percent, 10 percent each) of total revenues in fiscal 1998.

18.  Concentration of Credit Risk

     The Company operates in one industry segment,  energy consulting  services.
     The  Company's  customers  generally  are  located  in the  United  States.
     Financial  instruments  that  subject the  Company to credit  risk  consist
     principally of accounts receivable.

     At June 30, 1999, accounts  receivable totaled $6,071,729,  and the Company
     has provided an allowance for doubtful accounts of $35,000.

<PAGE>F-27


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)


     For the years ended June 30, 1999, and 1998, bad debts totaled $123,000 and
     $30,000  respectively.  The Company performs periodic credit evaluations on
     its  customers'  financial  condition  and believes  that the allowance for
     doubtful accounts is adequate.

     At June 30, 1999,  the Company  maintained  cash balances with a commercial
     bank, which were approximately $387,000 in excess of FDIC insurance limits.

19.  Year 2000

     The Year 2000 issue is the result of computer  programs being written using
     two digits  rather  than four to define  the  applicable  year.  Any of the
     Company's or its suppliers' and customers' computer programs that have date
     sensitive  software may recognize a date using "00" as the year 1900 rather
     than the year 2000. This could result in system failures or miscalculations
     causing  disruptions  of  operations  including,   among  other  things,  a
     temporary inability to process  transactions,  send invoices,  or engage in
     similar normal business activities. The Company believes that substantially
     all  software  applications  currently  being  used for the  financial  and
     operational  systems have  adequately  addressed any year 2000 issues.  All
     hardware  systems  have been  assessed  and plans  have been  developed  to
     address  systems  modification  requirements.  The costs  incurred  to date
     related to its Year 2000  activities have not been material to the Company,
     and based upon  current  estimates,  the Company  does not believe that the
     total cost of its Year 2000 readiness programs will have a material adverse
     impact on the Company's  results of operations or financial  position.  Any
     risks the Company faces are expected to be external to ongoing  operations.
     The  Company  has  numerous  alternative  vendors  for  critical  supplies,
     materials and components.  Current vendors and  subcontractors who have not
     adequately  prepared for the year 2000 can be substituted in favor of those
     that have prepared.

20.  Subsequent Events

     Private Placement of Securities

     In  August  1999,  the  Company  completed  a private  placement  of equity
     securities  with its  Chairman  of the Board and other  related  investors.
     Terms of the  placement  include the issuance of 50,000  shares of Series E
     Convertible  Preferred Stock that is convertible  into 5,000,000  shares of
     Class A Common  Stock,  warrants  to purchase  1,250,000  shares of Class A
     Common Stock at $.50 per share and warrants to purchase 1,250,000 shares of
     Class  A  Common  Stock  at  $.75  per  share.  The  preferred  shares  are
     convertible  at a rate  which is  below  market  on the  date of  issuance,
     resulting in a beneficial  conversion  element.  The shares are immediately
     convertible and the beneficial conversion element of approximately $763,000
     will be recorded as a preferred  stock dividend in the first quarter ending
     September 30, 1999. A portion of the securities was sold to a director. The
     intrinsic value of preferred  shares sold to the director was $47,000,  and
     will  result  in a charge  against  earnings  in the first  quarter  ending
     September 30,1999.

     Sale or Disposal of Subsidiaries

     On  September  28,  1999,  the  Company  decided  to  explore  the  sale or
     disposition  of its  interests  in the lighting  contracting  subsidiaries,
     namely,  LTS,  REEP and ERSI.  As a result of this  decision,  the  Company

<PAGE>F-28

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

     recorded  a  reserve  on  the  disposition  of  the  combined  entities  of
     $1,010,000 at June 30, 1999.  Further,  the assets and liabilities of these
     entities have been  reclassified  to the category  liabilities in excess of
     assets held for sale.

     The  amounts  included  in the  financial  statements  as of June 30,  1999
consisted of the following:

ASSETS:
   Accounts receivable                                              $ 1,192,880
   Cost and estimated earnings in excess of billings
    on uncompleted contracts                                             87,924
   Property and equipment, net                                           54,335
   Other assets                                                         467,066
                                                              ------------------
      Total assets                                                    1,802,205
                                                              ------------------

LIABILITIES:
   Accounts payable                                                 $ 1,192,481
   Billings in excess of costs and estimated
    earnings on uncompleted contracts                                   318,696
   Accrued expenses and other liabilities                               526,889
                                                             ------------------
     Total liabilities                                                2,038,066
                                                             ------------------

   Liabilities in excess of assets held for sale                     $  235,861
                                                             ==================


     Total revenues generated by these subsidiaries were $7,704,000 and $233,000
     for the years ended June 30,  1999 and 1998,  respectively.  Income  (loss)
     before taxes for these  subsidiaries  was  ($1,392,000) and $19,000 for the
     years ended June 30, 1999 and 1998, respectively.

<PAGE>ii

                            ONSITE ENERGY CORPORATION

                      FINANCIAL STATEMENTS - JUNE 30, 1998




<PAGE>F-1
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




Independent Auditor's Report ..............................................F-2

Consolidated Balance Sheet - June 30, 1998.................................F-3

Consolidated Statements of Operations - For the Years ended
   June 30, 1998 and 1997..................................................F-4

Consolidated Statement of Stockholders' Equity (Deficit) -
   For the Years ended June 30, 1998 and 1997..............................F-5

Consolidated Statements of Cash Flows - For the Years ended
   June 30, 1998 and 1997..................................................F-7

Notes to Consolidated Financial Statement..................................F-8


<PAGE>F-2




                          INDEPENDENT AUDITOR'S REPORT




To the Board of Directors and Stockholders
Onsite Energy Corporation
Carlsbad, California

We have audited the  accompanying  consolidated  balance  sheet of Onsite Energy
Corporation and subsidiaries (the "Company") as of June 30, 1998 and the related
consolidated statements of operations,  stockholders' equity (deficit), and cash
flows for the years ended June 30, 1998 and 1997. These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  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 consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Onsite  Energy
Corporation  and  subsidiaries  at June  30,  1998  and  the  results  of  their
operations  and their cash flows for the years  ended June 30,  1998 and 1997 in
conformity with generally accepted accounting principles.



/s/ HEIN + ASSOCIATES LLP

HEIN + ASSOCIATES LLP
Certified Public Accountants

Orange, California
September  28,  1998,  except for the last  paragraph  of Note 20 which is as of
October 16, 1998



<PAGE>F-3


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                  June 30, 1998

                                     ASSETS

Current Assets:
    Cash                                                          $   2,093,006
    Cash-restricted                                                     157,836
    Accounts receivable, net of allowance for doubtful
      accounts of $15,030                                             3,518,870
    Inventory                                                           178,215
    Costs and estimated earnings in excess of billings
      on uncompleted contracts                                          944,820
    Other assets                                                        611,195
                                                                  -------------

           TOTAL CURRENT ASSETS                                       7,503,942

Property and equipment, net of accumulated depreciation
   and amortization                                                   1,958,178
Excess of purchase price over net assets acquired, net
   of amortization of $14,261                                         3,563,718
Other                                                                   116,830
                                                                  -------------
           TOTAL ASSETS                                           $  13,142,668
                                                                  =============
                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Notes payable - related  parties                              $     468,329
    Current portion of notes payable                                  1,846,870
    Accounts  payable                                                 3,380,271
    Billings in excess of costs and estimated earnings on
       uncompleted  contracts                                         2,888,659
    Accrued expenses and other liabilities                            1,613,180
                                                                  -------------
          TOTAL CURRENT LIABILITIES                                  10,197,309

Long-Term Liabilities:
    Accrued future operation and maintenance costs
      associated with energy services agreements                        465,359
    Notes payable, less current portion                                   3,010
                                                                  -------------
          TOTAL LIABILITIES                                          10,665,678
                                                                  -------------
Commitments and contingencies
  (Notes 3, 4, 15, 17, 18, 19 and 20)                                        -

Stockholders' Equity:
    Preferred Stock,  Series C, 842,500 shares
        authorized,  208,205 issued and outstanding
        (Aggregate $1,041,025 liquidation preference)                       208
    Preferred Stock, Series D, 157,500 shares authorized,
        issued and outstanding and held in escrow (Note 4)                   -
    Common Stock, $.001 par value, 24,000,000 shares authorized:
       Class A common stock, 23,999,000 shares
           authorized, 18,243,188 issued and outstanding                 18,243
       Class B common stock, 1,000 shares authorized,
             none issued and outstanding                                     -
    Additional paid-in capital                                       23,208,598
    Notes receivable - related parties                               (1,335,217)
    Accumulated deficit                                             (19,414,842)
                                                                  -------------
         TOTAL STOCKHOLDERS' EQUITY                                   2,476,990
                                                                  -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $  13,142,668
                                                                  =============


The accompanying notes are an integral part of these financial statements


<PAGE>F-4


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   For the Years Ended June 30, 1998 and 1997


<TABLE>
<CAPTION>


                                                                 1998                1997
                                                            ----------------   -----------------

<S>                                                           <C>                <C>
Revenues                                                      $12,267,148        $ 9,561,375

Cost of sales                                                  10,057,277          6,692,198
                                                              -----------        -----------

    Gross margin                                                2,209,871          2,869,177

Selling, general, and administrative expenses                   3,879,237          3,139,018
Depreciation and amortization                                     539,499            587,077
Loss on disposition of partnership interests                       -                 425,240
Gain on sale of assets                                             -                 (17,686)
                                                              -----------        -----------

     Operating loss                                            (2,208,865)        (1,264,472)

Other income (expense):
   Interest (expense)                                             (27,400)          (159,028)
   Interest income                                                 25,283             43,402
                                                              -----------        -----------

     Total other income (expense)                                  (2,117)          (115,626)
                                                              -----------        -----------

Loss before provision for income taxes                         (2,210,982)        (1,380,098)

Provision for income taxes                                          7,500              8,500
                                                              -----------        -----------

Net loss                                                      $(2,218,482)       $(1,388,598)
                                                              ===========        ===========

Net loss allocated to common stockholders                     $(2,267,629)       $(1,388,598)
                                                              ===========        ===========

Basic and diluted loss per common share                       $    (0.16)        $    (0.13)
                                                              ==========         ==========


Weighted average shares outstanding                            13,790,185         10,818,498
                                                              ===========        ===========

</TABLE>

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


<PAGE>F-5


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                   For the Years Ended June 30, 1998 and 1997


<TABLE>
<CAPTION>

                                    Common Stock                                    PREFERRED STOCK
                                ----------------------- -------------------------------------------------------------------------
                                       Class A                 Series A                 Series B                Series C
                                ----------------------- -----------------------   ----------------------- -----------------------


                                  SHARES      AMOUNT      SHARES      Amount        SHARES      Amount      SHARES       Amount
                                ----------- ----------- ----------- -----------   ----------- -----------  ----------  ----------
<S>                            <C>          <C>        <C>         <C>           <C>        <C>           <C>         <C>
Balance July 1, 1996             6,263,463     $6,263      3,810    $      4        605,641   $    605           -      $     -

Issued to Onsite 401k plan          48,562         49          -           -             -           -           -            -

Conversion of accounts
  payable to Class A
  common stock                      62,077         62          -           -             -           -           -            -

Common shares issued for
  Series A and B
  preferred dividends              347,048        347          -           -             -           -           -            -

Conversion of Series A
  preferred stock                3,571,494      3,572     (3,810)         (4)            -           -           -            -

Conversion of Series B
  preferred stock                  605,641        605          -           -       (605,641)      (605)          -            -

Exercise of stock option            45,887         46          -           -             -           -           -            -

Net Loss                                 -          -          -           -             -           -           -            -
                                --------------------------------------------------------------------------------------------------

Balance June 30, 1997           10,944,172     10,944          -           -             -           -           -            -

Issued to Onsite 401k plan          49,912         50          -           -             -           -           -            -

Issued pursuant to private
  offering, Net of expenses      2,000,000      2,000          -           -             -                       -            -

Stock issued for acquisitions    4,940,000      4,940          -           -             -           -           -            -

Exercise of stock options          309,104        309          -           -             -           -           -            -

Sale of Series C
  preferred stock                        -          -          -           -             -           -       200,000        200

Series C preferred
  stock dividends                        -          -          -           -             -           -         8,205          8

Compensation recognized upon
  issuance of warrants                   -          -          -           -             -           -            -           -

Notes receivable acquired in
  acquisitions                           -          -          -           -             -           -            -           -

Net loss                                 -          -          -           -             -           -            -           -
                                --------------------------------------------------------------------------------------------------

Balance June 30, 1998           18,243,188    $18,243          -       $   -             -      $    -       208,205     $  208
                                ==================================================================================================

</TABLE>


The accompanying notes are an integral part of these financial statements


<PAGE>F-6


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                   For the Years Ended June 30, 1998 and 1997
                                  (CONTINUED)



<TABLE>
<CAPTION>

                                                                       NOTES
                                     Common        ADDITIONAL       RECEIVABLE
                                     SHARES         PAID-IN           RELATED        ACCUMULATED
                                    ISSUABLE        CAPITAL           PARTIES          DEFICIT         TOTAL
                                  ------------------------------------------------------------------------------

<S>                             <C>             <C>                <C>           <C>                <C>
Balance July 1, 1996              $  608,439      $16,336,469        $      -      $ (15,758,615)     $1,193,165

Issued to Onsite 401k plan                -            24,931               -                  -          24,980

Conversion of accounts
  payable to Class A
  common stock                            -            66,973               -                  -          67,035

Common shares issued for
  Series A and B
  preferred dividends               (608,439)         608,092               -                  -               -

Conversion of Series A
  preferred stock                         -            (3,568)              -                  -               -

Conversion of Series B
  preferred stock                         -                 -               -                  -               -

Exercise of stock option                  -            20,064               -                  -          20,110

Net Loss                                  -                 -               -         (1,388,598)     (1,388,598)
                                  -------------------------------------------------------------------------------

Balance June 30, 1997                     -        17,052,961               -        (17,147,213)        (83,308)

Issued to Onsite 401k plan                -            17,399               -                  -          17,449

Issued pursuant to private
  offering, Net of expenses               -           951,542               -                  -         953,542

Stock issued for acquisitions             -         4,031,923               -                  -       4,036,863

Exercise of stock options                 -            86,854               -                  -          87,163

Sale of Series C preferred stock          -           999,800               -                  -       1,000,000

Series C preferred stock dividends        -            49,139               -            (49,147)              -

Compensation recognized upon
  issuance of warrants                    -            18,980               -                  -          18,980

Notes receivable acquired in
  acquisitions                            -                 -      (1,335,217)                 -      (1,335,217)

Net loss                                  -                 -               -         (2,218,482)     (2,218,482)
                                  -------------------------------------------------------------------------------

Balance June 30, 1998             $       -       $23,208,598    $ (1,335,217)      $(19,414,842)    $ 2,476,990
                                  ===============================================================================

</TABLE>


The accompanying notes are an integral part of these financial statements



<PAGE>F-7

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS For
                     the Years Ended June 30, 1998 and 1997


<TABLE>
<CAPTION>


                                                                     1998             1997
                                                                ---------------  ----------------

<S>                                                           <C>                <C>
Cash flows from operating activities:

Net loss                                                        $ (2,218,482)     $ (1,388,598)
Adjustments to reconcile net loss to net cash provided by
   operating activities:
   Amortization of goodwill                                          280,927           400,000
   Amortization of acquired contract costs                                 -           399,032
   Additions (reductions) to reserve for future operation
     and maintenance costs                                            43,927           (45,925)
   Provision for bad debts                                            30,192            37,093
   Depreciation                                                      258,572           187,077
   Compensation recognized upon issuance of stock warrants            18,980                 -
   Loss on disposition of partnership interests                            -           425,240
   Gain on sale of assets                                                  -           (17,686)
Change in operating assets and liabilities:
   Accounts receivable                                              (781,792)          747,923
   (Increase) decrease in costs and estimated earnings
      in excess of billings on uncompleted contracts                (225,324)        2,051,592
   Inventory                                                          (5,758)                -
   Other assets                                                     (435,120)          260,322
   Cash-restricted                                                   115,331           (50,467)
   Accounts payable                                                1,351,806        (1,464,594)
   Increase (decrease) in billings in excess of costs
     and estimated earnings on uncompleted contracts               1,739,390        (1,130,080)
   Accrued expenses and other liabilities                            641,631          (344,632)
   Deferred income                                                         -           (25,000)
                                                                ------------      ------------

      Net cash provided by operating activities                      814,280            41,297
                                                                ------------      ------------

Cash flows from investing activities:
   Purchases of property and equipment                              (119,075)           (4,473)
   Proceeds from sale of assets                                            -           540,081
   Loan to Shareholders                                               (7,911)                -
   Acquisition of businesses, net of cash acquired                (1,203,805)                -
                                                                ------------      ------------

      Net cash provided by (used in) investing activities         (1,330,791)          535,608
                                                                ------------      ------------

Cash flows from financing activities:
   Proceeds from notes payable - related party                       290,000                 -
   Proceeds from issuance of common stock                            953,542                 -
   Proceeds from issuance of preferred stock                       1,000,000                 -
   Proceeds from exercise of stock options                            87,163            45,090
   Repayment of notes payable - related party                        (46,804)       (1,071,571)
   Repayment of long-term debt                                      (201,278)                -
                                                                ------------      ------------

      Net cash provided by (used in) in financing activites        2,082,623        (1,026,481)
                                                                ------------      ------------

Net increase (decrease) in cash                                    1,566,112          (449,576)

Cash, beginning of year                                              526,894           976,470
                                                                ------------      ------------
Cash, end of year                                               $  2,093,006      $    526,894
                                                                ============      ============

Supplemental disclosures of non-cash transactions:

   Payment of Series A and B Preferred Stock dividends
     with common stock                                          $          -      $        347
                                                                ============      ============
   Payment of Series C Preferred Stock dividends
     with Series C Preferred Stock                              $     49,147      $          -
                                                                ============      ============
   Payment of accrued liabilities with common stock             $     17,449      $     67,035
                                                                ============      ============
   Liabilities accrued for acquisition costs                    $    285,594      $          -
                                                                ============      ============
   Conversion of preferred stock to common stock                $         -       $      4,176
                                                                ============      ============
   Fair market value of assets, less liabilities of
     businesses acquired with common stock                      $  4,036,863      $          -
                                                                ============      ============

Supplemental disclosures of cash transactions:
   Interest paid                                                $     33,385      $    159,028
                                                                ============      ============
   Income taxes paid                                            $     36,175      $     41,290
                                                                ============      ============
</TABLE>


The accompanying notes are an integral part of these financial statements


<PAGE>F-8


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.  Organization and Nature of Operations:

Onsite  Energy   Corporation,   which  does  business  as  ONSITE  SYCOM  Energy
Corporation ("the Company"),  is an energy efficiency  services company ("ESCO")
that  develops,  designs,  constructs,  owns and operates  comprehensive  energy
efficiency  projects  and assists  customers  in reducing  the cost of purchased
electricity and fuel. The Company also offers  professional  consulting services
in the areas of market assessment,  business strategies, public policy analysis,
environmental studies and utility  deregulation.  It is the Company's mission to
save its  customers  money and improve the  quality of the  environment  through
independent energy solutions.

The  Company was formed  pursuant to a  reorganization  between  Western  Energy
Management, Inc., a Delaware corporation ("WEM"), and Onsite Energy Corporation,
a California  corporation  formed in 1982  ("Onsite-Cal"),  which was  effective
February 15, 1994. Under the reorganization, Onsite-Cal merged with and into the
Company and a newly formed  subsidiary of the Company  merged with and into WEM,
which  survived  and  became a wholly  owned  subsidiary  of the  Company.  This
transaction was accounted for as a purchase of Onsite-Cal by the Company.

In October 1997, the Company  acquired  Westar Business  Services,  Inc.("WBS"),
which was renamed  Onsite  Business  Services,  Inc.  ("OBS")  (see Note 4). OBS
provides utility services and industrial water services  primarily in the states
of Kansas, Missouri and Oklahoma.

In February  1998,  OBS acquired the  operating  assets of  Mid-States  Armature
Works, Inc. ("Mid-States") through a newly formed subsidiary  Onsite/Mid-States,
Inc.  ("OMS")  (see Note 4). OMS  provides  specialized  medium and high voltage
electrical  fabrication,   installation,  maintenance  and  repair  services  to
municipal  utility  customers  and  others,  primarily  in the states of Kansas,
Nebraska, Missouri, Iowa, and Oklahoma.

On April 8, 1998, the Company formed Onsite Energy de Panama, S.A., a Panamanian
corporation  to facilitate the  acquisition of potential  projects in Panama and
Latin America. As of June 30, 1998, there has been no operating activity in this
subsidiary.

In June 1998, the Company acquired Lighting  Technology  Services,  Inc. ("LTS")
(see Note 4). LTS  provides  energy  efficiency  projects  through  retrofits of
lighting and controls either  independently or as a subcontractor to the Company
and other energy services companies primarily in Southern California.

On June 30, 1998,  the Company  acquired the assets and certain  liabilities  of
SYCOM   Enterprises,   LLC  through  a  newly-formed   subsidiary  SYCOM  ONSITE
Corporation ("SO Corporation") (see Note 4). SO Corporation is also an ESCO with
customers primarily on the east coast of the United States.

The Company also owned general and limited  partnership  interests in Television
City Cogen, L.P., a California limited partnership  ("TCC").  Effective February
17, 1997, the Company sold its interests in TCC.


<PAGE>F-9


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

Unless the context indicates  otherwise,  reference to the Company shall include
all of its wholly-owned subsidiaries.


2.  Summary of Significant Accounting Policies

    Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
all of its wholly-owned subsidiaries.  All significant intercompany balances and
transactions have been eliminated.

    Revenue Recognition

Revenues on development and construction of energy efficiency projects requiring
contract  performance prior to commencement of deliveries are recorded using the
percentage of completion  method.  Under this method,  the revenue recognized is
that portion of the total contract price that the cost expended to date bears to
the  anticipated  final total costs based on current  estimates  of the costs to
complete  the  project.  When the total  estimated  costs to  complete a project
exceed  the  total  contract  amount,  thereby  indicating  a loss,  the  entire
anticipated loss is recognized currently.

Ongoing  revenues on contracts  containing  guaranteed  savings to customers are
generally recognized when the guaranteed savings are achieved.  No warranties or
reserves are applicable to these contracts.

Revenues  for  development,  management,  marketing  and  similar  services  are
recognized as the services are performed.

    Operation and Maintenance Agreements

Commencing July 1, 1993, the Company began entering into long term operation and
maintenance  agreements  with its customers.  In instances where estimated costs
exceed  estimated  revenue,  the Company  discounts the estimated future deficit
cash flows at an appropriate  long-term interest rate and recognizes expense and
a related  liability  in its  financial  statements.  As of June 30,  1998,  the
liability for deferred operations and maintenance costs is $465,359.

    Cash and Cash Equivalents

The Company considers all short-term, highly liquid investments with an original
maturity of three months or less to be cash equivalents.



<PAGE>F-10

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


    Restricted Cash

Restricted cash consists of amounts on deposit with financial  institutions  for
the purpose of securing  performance  milestones  under several of the Company's
demand side management ("DSM") contracts.  Funds become available to the Company
over a period  of 24 to 36  months  following  completion  of the last  contract
provided  certain  conditions  and  milestones  are achieved.  In the event that
conditions  or  milestones  are not  achieved,  the Company  will be required to
forfeit its right to some or all of the funds on deposit.  As of June 30,  1998,
the Company  believes that all conditions  and  milestones  will be achieved and
that no funds under these DSM contracts will be subject to forfeiture.

    Property and Equipment

Property and equipment are recorded at cost.  Replacements  and improvements are
capitalized,  while repairs and  maintenance are charged to expense as incurred.
Depreciation and amortization are provided using the  straight-line  method over
the assets  estimated  useful lives ranging from five to thirty one and one-half
years. Leasehold improvements and leased equipment are amortized over the useful
life or term of the respective  lease,  whichever is less. When an asset is sold
or otherwise disposed of, the cost and accumulated  depreciation or amortization
is  removed  from the  accounts  and any  resulting  gain or loss is  recognized
currently.

    Excess of Purchase Price Over Net Assets Acquired

Excess of purchase price over net assets  acquired  ("Goodwill")  represents the
purchase  price in  excess  of the  fair  value of the net  assets  of  acquired
businesses  and is being  amortized  using  the  straight-line  method  over its
estimated  useful life. The carrying value is evaluated at least  annually.  The
Company considers  current facts and  circumstances,  including  expected future
operating  income  and cash  flows to  determine  whether  it is  probable  that
impairment has occurred.

    Income Taxes

The Company accounts for income taxes under the liability method, which requires
recognition of deferred tax assets and  liabilities  for the expected future tax
consequences of events that have been recognized in the financial  statements or
tax returns.  Deferred tax assets and  liabilities  are determined  based on the
difference  between financial  statement and tax bases of assets and liabilities
using  enacted  tax rates in effect  for the year in which the  differences  are
expected to reverse.

    Earnings Per Common and Common Equivalent Share

In February 1997, the Financial Accounting Standards Board ("FASB") issued a new
statement  titled  "Earnings  per  Share"  ("FASB128").  The  new  statement  is
effective for both interim and annual  periods  ending after  December 15, 1997.
FASB128  replaces the  presentation  of primary and fully  diluted  earnings per
share with the  presentation  of basic and  diluted  earnings  per share.  Basic
earnings  per share  excludes  dilution  and is  calculated  by dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding  for  the  period.   Income  available  to  common  stockholders  is
calculated by subtracting  preferred  stock  dividends from net income.  Diluted
earnings  per  share  reflects  the  potential  dilution  that  could  occur  if
securities or other contracts to issue

<PAGE>F-11

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

common stock were  exercised  or converted  into common stock or resulted in the
issuance of common stock that then shared in the earnings of the entity.  Common
stock equivalents for the years ending June 30, 1998 and 1997 were anti-dilutive
and excluded in the earnings per share computation.

    Impairment of Long-Lived Assets

In the event that facts and  circumstances  indicate that the cost of assets may
be  impaired,  an  evaluation  of  recoverability  would  be  performed.  If  an
evaluation  were  required,   the  estimated  future   undiscounted  cash  flows
associated  with the asset would be compared to the asset's  carrying  amount to
determine if a write-down to market value or  discounted  cash flow is required.
There were no impairments of long-lived assets for the years ended June 30, 1998
or 1997.

    Stock-Based Compensation

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" ("APB25") and related interpretations
in accounting for its employee stock options.  In accordance with FASB Statement
No. 123 "Accounting for Stock-Based Compensation" ("FASB123"),  the Company will
disclose  the impact of adopting  the fair value  accounting  of employee  stock
options.  Transactions in equity  instruments  with  non-employees  for goods or
services  have been  accounted  for using the fair value method as prescribed by
FASB123.

    Impact of Recently Issued Standards

The FASB has issued Statement of Financial  Accounting Standards 130, "Reporting
Comprehensive   Income"  ("FASB130")  and  Statement  of  Financial   Accounting
Standards  131  "Disclosures   About  Segments  of  an  Enterprise  and  Related
Information"  ("FASB131").  FASB130  establishes  standards  for  reporting  and
display of  comprehensive  income,  its  components  and  accumulated  balances.
Comprehensive  income is defined to include all changes in equity  except  those
resulting from investments by owners and  distributions  to owners.  Among other
disclosures,  FASB130 requires that all components of comprehensive income shall
be  classified  based on their  nature and shall be  reported  in the  financial
statements  in the  period in which  they are  recognized.  A total  amount  for
comprehensive  income shall be displayed in the financial  statements  where the
components  of other  comprehensive  income  are  reported.  FASB131  supersedes
Statement of Financial Accounting Standards 14 "Financial Reporting for Segments
of a Business  Enterprise." FASB131 establishes standards on the way that public
companies  report  financial  information  about  operating  segments  in annual
financial  statements  issued to the public.  It also establishes  standards for
disclosures  regarding  products  and  services,   geographic  areas  and  major
customers.  FASB131 defines operating  segments as components of a company about
which separate financial information is available that is evaluated regularly by
the chief operating  decision maker in deciding how to allocate resources and in
assessing performance.


<PAGE>F-12


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


FASB130 and FASB131 are effective for financial statements for periods beginning
after December 15, 1997 and require comparative information for earlier years to
be restated.  Results of operations and financial position will be unaffected by
implementation of these standards.

FASB  Statement  No.  132,  "Employers'  Disclosures  about  Pensions  and Other
Postretirement   Benefits,"  ("FASB132")  was  issued  in  February  1998.  This
statement   revises  the   disclosure   requirement   for   pensions  and  other
postretirement benefits. This statement is effective for the Company's financial
statements for the year ended June 30, 1999 and the adoption of this standard is
not expected to have a material effect on the Company's financial statements.

FASB  Statement No. 133,  "Accounting  for  Derivative  Instruments  and Hedging
Activities,"  ("FASB133")  was issued in June 1998.  This statement  establishes
accounting and reporting  standards for derivative  instruments  and for hedging
activities.  It requires  that an entity  recognize  all  derivatives  as either
assets or liabilities  in the statement of financial  position and measure those
instruments  at fair  value.  This  statement  is  effective  for the  Company's
financial  statements  for the year ended June 30, 2001 and the adoption of this
standard is not expected to have a material  effect on the  Company's  financial
statements.

    Use of Estimates

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

The  Company's  financial  statements  are based  upon a number  of  significant
estimates,   including  the  allowance  for  doubtful  accounts,  percentage  of
completion  on long term  contracts,  the  estimated  useful lives  selected for
property and  equipment and  intangible  assets,  realizability  of deferred tax
assets,  and accrued future  operation and  maintenance  costs  associated  with
energy services agreements.  Due to the uncertainties inherent in the estimation
process, it is at least reasonably possible that these estimates will be further
revised in the near term and such revisions could be material.

    Fair Value of Financial Instruments

The estimated  fair values for financial  instruments  under FASB  Statement No.
107, "Disclosures about Fair Value of Financial  Instruments," are determined at
discrete  points in time based on relevant market  information.  These estimates
involve  uncertainties  and cannot be determined with  precision.  The estimated
fair values of the Company's  financial  instruments,  which  includes all cash,
accounts  receivables,   accounts  payable,   long-term  debt  and  other  debt,
approximates the carrying value in the consolidated financial statements at June
30, 1998.


<PAGE>F-13

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


    Concentrations of Credit Risk

Credit risk  represents  the  accounting  loss that would be  recognized  at the
reporting  date if  counterparties  failed  completely to perform as contracted.
Concentrations  of credit risk (whether on or off balance sheet) that arise from
financial  instruments exist for groups of customers or groups of counterparties
when they have similar economic  characteristics  that would cause their ability
to meet contractual  obligations to be similarly effected by changes in economic
or other conditions. In accordance with FASB No. 105, "Disclosure of Information
about  Financial   Instruments   with   Off-Balance-Sheet   Risk  and  Financial
Instruments with  Concentrations  of Credit Risk," the credit risk amounts shown
in Note 18 do not take into account the value of any collateral or security.


3.      Basis of Presentation

As shown in the accompanying financial statements,  the Company has reported net
losses of $2,218,482  and $1,388,598 for the years ended June 30, 1998 and 1997,
respectively,  and has an  accumulated  deficit  of  $19,414,842  and a  working
capital deficit of $2,693,367 as of June 30, 1998.

During the year ended June 30,  1998,  the Company  took steps to  mitigate  the
losses and enhance its future  viability.  Management  believes that the Company
will be able to generate additional revenues and operating  efficiencies through
its acquisitions as well as by other means to achieve profitable operations.  In
addition,  subsequent  to year-end,  the Company has exercised its right under a
stock subscription agreement to require Westar Capital, Inc., ("Westar Capital")
to purchase an additional 200,000 shares of Series C Convertible Preferred Stock
for $1,000,000 (see Note 20). The Company can require Westar Capital to purchase
an  additional  200,000  shares  of  Series C  Convertible  Preferred  Stock for
$1,000,000.  Management  believes  that these  actions will allow the Company to
continue as a going concern.


4.  Acquisitions and Dispositions

On  October  28,  1997,  the  Company  entered  into a  Plan  and  Agreement  of
Reorganization  with  Westar  Capital to  acquire  WBS (now  OBS).  The  Company
acquired all of WBS's  issued and  outstanding  stock in exchange for  1,700,000
shares of the  Company's  Class A Common Stock.  On March 31, 1998,  the Company
issued an  additional  800,000  shares of Class A Common  Stock  pursuant to the
agreement.  The stock  issuances  were  valued at the average of the bid and ask
stock prices on the date of issuance.  The  transaction  was  accounted for as a
purchase.   The  resulting  purchase  price  including   acquisition  costs  was
$1,498,716  which  resulted in no amounts being  allocated to excess of purchase
price over assets acquired.

In February 1998,  OBS acquired the operating  assets of Mid-States for $290,000
through its newly created subsidiary,  OMS. The transaction was accounted for as
a purchase.

Effective  June 13, 1998,  the Company  acquired all of the  outstanding  common
shares of LTS, in exchange for 690,000  shares of the  Company's  Class A Common
Stock plus $500,000.  The stock  issuances were valued at the average of the bid
and ask stock prices on the date of issuance. The

<PAGE>F-14

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


former LTS  shareholders  also may receive a one-time  earn-out payment in 1999,
payable in either cash,  or, at the  Company's  option,  the  Company's  Class A
Common Stock. The earn-out payment will be based on LTS' actual pre-tax earnings
contribution  for a 12 month period ending March 31, 1999. The  transaction  was
accounted for as a purchase.  The resulting purchase price including acquisition
costs was $995,788  which  resulted in $1,445,922  being  allocated to excess of
purchase price over net assets acquired.

On June 30, 1998, the Company  acquired all the assets and specific  liabilities
of SYCOM Enterprises, LLC through a newly-created subsidiary (SO Corporation) in
exchange for 1,750,000  shares of the Company's Class A Common Stock.  The stock
issuances were valued at the average of the bid and ask stock prices on the date
of  issuance.  In  addition,  under  a  Sale  and  Noncompetition  Agreement  SO
Corporation  acquired  the right to the  services  and  expertise  of all of the
employees of SYCOM Corporation and SYCOM Enterprises,  L.P., affiliates of Sycom
Enterprises,  LLC. in exchange for the right to receive 157,500 shares of Series
D Convertible  Preferred Stock that is convertible into 15,750,000 shares of the
Company's Class A Common Stock.  The Series D Stock (including the shares of the
Company's  Class A Common  Stock into  which the Series D Stock is  convertible)
will be held in escrow and will be released  when:  (i) the market  value of the
Company's  Class A  Common  Stock  reaches  $2.00  per  share;  (ii)  annualized
after-tax  earnings  total $0.15 per share  (including the Class A Common Shares
into which the Series D Stock is convertible)  over four  consecutive  quarters;
and  (iii)  certain  debts of SYCOM  Corporation  and  SYCOM  Enterprises,  L.P.
(including those to the Company and its affiliates)  have been satisfied.  These
share  values and  earnings  thresholds  increase  by 10 percent  per year after
December 31, 1999.  Pursuant to the terms of a Share Repurchase  Agreement,  the
Company may  repurchase  the escrowed  Series D Stock  (including  the Company's
Class A Common  Stock into which the Series D Stock is  convertible)  for $0.001
per share if: (i) the Sale and Noncompetition Agreement is terminated;  and (ii)
after June 30, 2000,  such  repurchase is  justifiable  based on the  reasonable
business judgment of the Company's Board of Directors  considering the following
factors: (a) the key employees of SYCOM Corporation no longer are being retained
by SO Corporation;  and (b) there is no reasonably  foreseeable  likelihood that
all of the following  conditions  shall be satisfied:  specific debts to a third
party and the Company will be satisfied,  and both share performance  benchmarks
described  in the Escrow  Agreement  shall be  achieved.  The  Company  also may
repurchase the escrowed  Series D Stock (and the Company's  Class A Common Stock
into which the Series D Stock is convertible)  during the 30 day period prior to
the scheduled  release date (that is, June 30, 2006) if any one of the specified
conditions for release of the Series D Stock has not been satisfied.  Due to the
uncertainty of the ultimate  issuance of the preferred  shares, no value will be
attributed to such preferred shares until they are released from escrow.

The Company has agreed to make loans to SYCOM Corporation and SYCOM Enterprises,
L.P.  from time to time  equal to their  recurring  general  and  administrative
expenses  and debt service to third  parties  with  interest at 9.75% per annum.
(See Note 11).  The  Company may require  immediate  repayment  of such loans if
certain  earnings  thresholds  are not met.  If the Company  requires  immediate
repayment then certain third party debt owing by SYCOM Corporation  and/or SYCOM
Enterprises,  L.P.  must be repaid by a like amount.  The debt  repayment to the
Company can be in the form of cash or a reduction  in the number of the escrowed
shares of the  Series D Stock (or Class A Common  Stock  into which the Series D
Stock can be converted).  The debt repayment to the third party lender can be in
the form of cash or a distribution  of the escrowed shares of the Series D Stock
(or Class A Common  Stock into which the Series D Stock can be  converted).  The
Company has also agreed to lend up to $1,000,000 to

<PAGE>F-15

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


SYCOM  Enterprises,  LLC, to allow its  shareholders to pay  anticipated  income
taxes  resulting from the sale. Any amounts loaned will accrue interest at 9.75%
per annum and will be secured by the  Company's  Class A Common  Stock issued in
the acquisition at the rate of 1.75 common shares per $1.00 loaned.

The resulting  purchase price  including  acquisition  costs was $2,060,439 with
$2,132,056 being allocated to excess of purchase price over net assets acquired.

The  following  presents  pro forma  information  as if all of the  acquisitions
described above occurred on July 1, 1996:

                                                       Year Ended
                                            June 30, 1998        June 30, 1997

Revenue                                    $  38,225,107        $   49,725,191
                                           =============        ==============

Operating Income (Loss)                    $  (9,416,694)       $    3,632,789
                                           =============        ==============

Net Loss                                   $ (11,730,057)       $      (69,870)
                                           =============        ==============

Basic and Diluted loss per common share    $       (0.64)       $           **
                                           =============        ==============

     **per share value less than one cent.


5.  Accounts Receivable

    Accounts Receivable consisted of the following as of June 30, 1998:

       Contract receivables
            Completed contracts                                 $    472,590
            Contracts in progress                                  2,432,781
                                                                ------------
                                                                   2,905,371
       Trade receivables                                             628,529
                                                                ------------
                                                                   3,533,900
       Less: Allowance for doubtful accounts                         (15,030)
                                                                ------------
                                                                $  3,518,870
                                                                ============


<PAGE>F-16

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


Costs and Estimated Earnings on Uncompleted Contracts

    Costs and estimated earnings on contracts as of June 30, 1998,  consisted of
the following:

          Costs incurred                                  $  11,796,701
          Estimated earnings                                  2,234,198
                                                          -------------
                                                             14,030,899
          Less: Billings to date                            (15,974,738)
                                                          -------------
                                                          $  (1,943,839)
                                                          =============

          Included in the accompanying Balance Sheet
             under the following captions:

          Costs and estimated earnings in excess of
             billings on uncompleted contracts            $     944,820

          Billings in excess of costs and earnings on
             uncompleted contracts                           (2,888,659)
                                                          -------------
                                                          $  (1,943,839)
                                                          =============

7.  Property and Equipment

    Property and equipment at June 30, 1998, consisted of:

                                                                  Estimated
                                                                 Useful Lives
                                                                 ------------

         Office furniture                       $    474,915      5-7 years
         Equipment and Tools                         722,639      7-10 years
         Vehicles                                     39,971       5 years
         Water Treatment Plants                      993,516    Contract life
                                                               (50 to 56 months)
         Land                                         44,000          -
         Building                                     80,000     31.5 years
         Leasehold improvements                       42,135     5-20 years
                                                ------------
                                                   2,397,176
         Less:  Accumulated depreciation
           and amortization                         (438,998)
                                                ------------
                                                $  1,958,178
                                                ============

Depreciation  expense amounted to $258,572 and $187,077 for the years ended June
30, 1998 and 1997, respectively.


<PAGE>F-17

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

8.   Notes Payable

     Notes payable at June 30, 1998, consisted of the following:

Note payable to a third party, interest at 12.00%,
with all unpaid interest and principal due July 31, 1998,
unsecured                                                          $      7,532

Notes payable with payments upon completion of certain
milestones with interest at 18.0%,  past due,  secured
by accounts receivable and other assets                               1,132,961

Notes payable with payments upon completion of certain
milestones,  interest at 13.5% due July 1998 through
December 1998,  secured by accounts  receivable and
other assets                                                            669,126

Notes payable with monthly  installments of $1,175
including interest at 10.75%, maturing August through
September 1998, collateralized by certain automobiles                     8,667

Notes payable, non-interest bearing, due in  monthly
installments of $1,000, unsecured                                         6,777

Note payable, due in monthly installments of $200,
including interest at 10.75%,  maturing December 1998,
collateralized by certain computer equipment                              1,839

Note payable,  due in monthly  installments of $1,631,
including interest at 9% maturing September 1999, unsecured              22,978
                                                                    -----------

     Total notes payable                                              1,849,880

     Less:  Current portion                                           1,846,870
                                                                    -----------
     Total Long Term Notes Payable                                  $     3,010
                                                                    ===========


<PAGE>F-18

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


9.  Notes Payable - related parties

Notes payable - related parties consisted of the following at June 30, 1998:

Note payable to related party, interest at 8.0%,
  due on demand                                                    $   178,329

Note payable due to related party, interest at
  12.0% per annum, due April 1999                                      290,000
                                                                   -----------
                                                                   $   468,329
                                                                   ===========
10. Accrued expenses and other liabilities

    At June 30, 1998,  accrued expenses and other  liabilities  consisted of the
following:

Payroll and related payroll taxes                       $    383,910
Accrued Interest                                              68,877
Additional consideration related to acquisition              200,000
Accrued job costs                                            798,476
Other accrued liabilities                                    161,917
                                                        ------------

     Total                                              $  1,613,180
                                                        ============

11. Stockholders' Equity

    Stock Subscription Agreement

On October 28, 1997,  the Company  entered into a Stock  Subscription  Agreement
(the "Stock  Agreement")  with Westar Capital.  Pursuant to the Stock Agreement,
the Company  completed a private  placement of 2,000,000 shares of the Company's
Class A Common  Stock at $0.50  per share and  200,000  shares of the  Company's
newly-created  Series C  Convertible  Preferred  Stock at $5.00 per share.  Each
share of  Series C  Convertible  Preferred  Stock is  convertible  into five (5)
shares of the Company's  Class A Common Stock.  Conversion can take place by the
holder at any time.  The  Company  has the right to  require  conversion  if the
average  closing price of the  Company's  Class A Common Stock equals or exceeds
$2.00 per share.

    Class A and Class B Common Stock

Holders  of Class A Common  Stock  are  entitled  to one vote per  share for the
election  of  directors  and other  corporate  matters  which  shareholders  are
entitled  or  permitted  to vote.  Holders of Class B Common  Stock shall not be
entitled to vote but are  entitled  to receive  dividends  ratably  with Class A
Common  Stock when and as  declared  by the Board of  Directors.  As of June 30,
1998, there were no shares of Class B Common Stock issued and outstanding.


<PAGE>F-19

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


    Warrants

On September 11, 1997, the Company issued warrants to purchase 525,988 shares of
Class A Common Stock at $0.1875 per share,  which expire on September  11, 2002,
to an officer and to an entity  affiliated with a director as consideration  for
posting  collateral and guaranteeing  performance  bonds. The Company recognized
$18,980 in expense related to these warrants.

On June 30,  1998,  the Company  paid  $50,000  and issued  warrants to purchase
160,000 shares of Class A Common Stock at $1.125 per share, which expire on June
30, 2003, to entities affiliated with a director as  consideration  for services
rendered in the acquisition of the assets of SYCOM Enterprises, LLC. The Company
recognized  compensation  expense  in the  amount of  $92,016  related  to these
warrants which has been accounted for as additional purchase price.

As of June 30, 1998,  the Company has issued and  outstanding a total of 952,833
warrants to purchase  shares of its Class A Common  Stock.  The exercise  prices
range  from  $0.1875  to $4.00 per share  with  expiration  dates  ranging  from
December 1998 through June 2003.

    Preferred Stock

On October 23, 1997, the Company  amended its  Certificate of  Incorporation  to
eliminate the Series A and B Convertible Preferred Stock.

Each holder of a share of Series C Convertible  Preferred  Stock ("Series C") is
entitled  to one vote per  share  for each  share of Class A Common  Stock  that
Series C is convertible  into and to an annual  dividend at the rate of 9.75% of
the  Series C  liquidation  preference  ($5.00  per  share)  payable  quarterly.
Dividends are cumulative. Each share of Series C is convertible at the option of
the holder into five shares of Class A Common Stock.  Dividends in the amount of
$49,147  were paid in the form of 8,205 shares of Series C during the year ended
June 30, 1998.

Holders of Series D Convertible Preferred Stock ("Series D") are not entitled to
dividends or to vote.  Each share of Series D is  convertible,  at the option of
the holder,  into 100 shares of Class A Common Stock. All shares of Series D are
held in escrow (see Note 4).

    Notes Receivable - Related Parties

As of June 30, 1998,  Notes  Receivable - Related Parties  includes  receivables
with the previous owners of LTS, who are current employees and directors of LTS,
in the amount of $180,027.  Such loans accrue  interest at 10% per annum and are
due in March 2003.

Also included are amounts due from affiliates of SYCOM  Enterprises,  LLC in the
amount of $1,155,190. The loan accrues interest at 9.75% per annum, is due on or
before June 30, 2006 and is  collateralized by certain assets of an affiliate of
SYCOM Enterprises, LLC. Additionally see Note 4.


<PAGE>F-20

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


12. Stock Option Plans:

    WEM 1990 Non-Statutory Stock Option Plan (formerly WEM Stock Option Plan)

Effective  February 15,  1994,  the Company  adopted the WEM 1990  Non-Statutory
Stock Option Plan (the "1990 Plan").  The 1990 Plan provides for the granting of
options to  directors,  officers,  employees and  consultants  to purchase up to
100,000  shares  of the  Company's  Class  A  Common  Stock.  The  1990  Plan is
administered  by a  committee  of outside  directors  appointed  by the Board of
Directors.

    As of June 30, 1998, the status of the 1990 Plan was as follows:

                                  Outstanding    Exercise Price     Exercisable
                                    Options        Per Share          Options
                                  -----------    --------------     -----------

     July 1, 1996                     500            $6.10              500
       Options Granted                500            $0.2956           =====
       Options Cancelled             (500)           $6.10
                                   ----------

     June 30, 1997                    500            $0.2956            500
       Options Exercised             (500)           $0.2956           =====
                                   ----------
     June 30, 1998                      0                                 0
                                   ==========                         ======

    WEM 1991 Non-Statutory Stock Option Plan

Effective  February 15, 1994,  Onsite adopted the WEM 1991  Non-Statutory  Stock
Option  Plan (the "1991  Plan").  The 1991 Plan  provides  for the  granting  of
options to  non-employee  directors,  officers,  employees  and  consultants  to
purchase up to 160,000  shares of the Company's  Class A Common Stock.  The 1991
Plan is administered by a committee of outside directors  appointed by the Board
of Directors.

    As of June 30, 1998, the status of the 1991 Plan was as follows:

                                 Outstanding     Exercise Price      Exercisable
                                   Options          Per Share          Options
                                 -----------     --------------      -----------

     July 1, 1996                  90,000       $5.3125 - $29.70       90,000
        Options cancelled          (5,000)           $29.70            ======
                                 ---------
     June 30, 1997 and
        1998                      85,000             $5.3125           85,000
                                 =========                             ======

    Non-Plan Options

During fiscal year 1993, WEM issued stock options that were not part of the 1990
Plan or the 1991 Plan (the "Non-Plan Options"). Effective February 15, 1994, the
Company  adopted the  Non-Plan  Options,  and has  provided  for the granting of
options to various  parties to  purchase up to 113,000  shares of the  Company's
Class A Common Stock.

     As of June 30, 1998, the status of the Non-Plan Options was as follows:

<PAGE>F-21

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


                               Outstanding      Exercise Price      Exercisable
                                 Options           Per Share          Options
                               -----------      --------------      -----------

     July 1, 1996                105,000        $5.3125 - $6.10       105,000
       Options Cancelled          (1,000)            $5.3125          =======
       Options Granted           104,000             $0.2956
       Options Cancelled        (104,000)       $5.3125 - $6.10
                                ----------

     June 30, 1997               104,000             $0.2956          104,000
       Options Exercised        (103,100)            $0.2956          =======
       Options Cancelled            (900)            $0.2956
                                ---------

        June 30, 1998                  0                                    0
                                =========                             =======

    The Onsite 1993 Stock Option Plan

During fiscal 1994,  the Company  adopted the Onsite 1993 Stock Option Plan (the
"1993 Plan"). The 1993 Plan, as amended, provides for the granting of options to
directors,  officers,  employees  and  consultants  to purchase up to  3,300,000
shares of Class A Common  Stock and is  administered  by a committee  of outside
directors appointed by the Board of Directors.

    As of June 30, 1998, the status of the 1993 Plan was as follows:

                              Outstanding       Exercise Price     Exercisable
                                Options            Per Share         Options
                              -----------       --------------     -----------

     July 1, 1996              1,807,483        $0.25 - $5.625       1,395,901
       Options granted         1,508,440        $0.25 - $5.3125      =========
       Options cancelled        (816,645)       $0.25 - $0.50
       Options exercised         (42,553)       $0.25 - $0.50
                               ----------

     June 30, 1997             2,456,725        $0.24 - $5.3125      1,729,593
       Options granted           880,954        $0.23 - $0.9063      =========
       Options exercised        (206,004)       $0.25 - $0.5000
       Options cancelled        (133,417)       $0.25 - $0.2956
                               ----------

     June 30, 1998             2,998,258        $0.23 - $5.3125      1,596,651
                               =========                             =========

At June 30, 1998, no additional  options were available for granting to purchase
shares of Class A Common Stock.


<PAGE>F-22

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


    A summary of option  transactions under the 1993 Plan during the years ended
    June 30, 1998, and 1997, is as follows:

                                                           Weighted-Average
               Fixed Options            Shares              Exercise Price
             --------------------- -------------------- -----------------------

               July 1, 1996            1,807,483                $   0.7573
                  Granted              1,508,440                $   0.2909
                  Exercised              (42,553)               $   0.4628
                  Cancelled             (816,645)               $   0.4764
                                       ----------

               June 30, 1997           2,456,725                $   0.5789

                  Granted                880,954                $   0.6224
                  Exercised             (206,004)               $   0.2752
                  Cancelled             (133,417)               $   0.2797
                                       ---------

               June 30, 1998           2,998,258                $   0.6259
                                       =========

During the year ended June 30, 1997,  the  Compensation  Committee  and Board of
Directors  approved a repricing  for 400,440  options to $0.2956  with  original
exercise  prices  ranging  between $1.94 and $6.10.  This was accounted for as a
reprice of options to the fair market  value on the date of the  repricing.  The
weighted  average  contractual  life for all  options as of June 30,  1998,  was
approximately six years, with exercise prices ranging from $0.23 to $5.31.

    Proforma Information

As stated in Note 2, the  Company  has not  adopted  the fair  value  accounting
prescribed by FAS 123 for  employees.  Had  compensation  cost for stock options
issued to employees  been  determined  based on the fair value at grant date for
awards in 1998 and 1997 consistent with the provisions of FAS 123, the Company's
net loss and net loss per share would have been adjusted to the proforma amounts
indicated below:

                                              Year Ended June 30,
                                        -----------------------------
                                           1998               1997
                                        -----------         --------

     Net Loss                          $ (2,480,017)     $ (1,471,328)
                                       =============     =============
     Basic and Diluted Loss
        Per Common Share               $      (0.18)     $      (0.14)
                                       =============     =============


<PAGE>F-23


                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


The fair  value of each  option  is  estimated  on the date of grant  using  the
Black-Scholes   option-pricing   model  using  the  following   weighted-average
assumptions:  expected volatility of 116.9%, an expected life of three years for
option shares,  no dividends  would be declared  during the expected term of the
options,  and a risk-free  interest  rate using the monthly US Treasury  T-Strip
Rate  at  the  option  grant  date  for  fiscal  years  ended  1998,  and  1997,
respectively.

The weighted-average fair value of stock options granted to employees during the
years ended June 30, 1998 and 1997, was $0.36 and $0.19, respectively.


13. Income Taxes

Income tax expense for the years  ended June 30, 1998 and 1997 is  comprised  of
the following:

     Year ended June 30, 1998         Current        Deferred           Total
                                   ------------     ----------       ----------
          Federal                  $          -     $        -       $        -
          State                           7,500              -            7,500
                                   ------------     ----------       ----------
                                   $      7,500     $        -       $    7,500
                                   ============     ==========       ==========


     Year ended June 30, 1997         Current        Deferred           Total
                                   ------------     ----------       ----------
          Federal                  $          -     $        -       $        -
          State                           8,500              -            8,500
                                   ------------     ----------       ----------
                                   $      8,500     $        -       $    8,500
                                   ============     ==========       ==========



The  actual  income  tax  expense  differs  from the  "expected"  tax  (benefit)
(computed by applying the U.S. Federal corporate income tax rate of 34% for each
period) as follows:

                                                        1998           1997
                                                    ------------    ----------
     Amount of expected tax (benefit)               $  (751,800)   $  (469,200)
     Non-deductible expenses                             13,900          4,400
     State taxes, net                                     4,900          5,600
     Effect of change in state tax rate                  27,600              -
     Change in valuation allowance for deferred
       tax assets                                       712,900        467,700
                                                    -----------    -----------
              Total                                 $     7,500    $     8,500
                                                    ===========    ===========


<PAGE>F-24

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


The components of the net deferred tax asset  recognized as of June 30, 1998 and
1997, are as follows:

                                                     1998              1997
                                                 -----------        ---------
Current deferred tax assets (liabilities):
     Litigation settlement accrual               $    16,000        $   6,700
     Deferred operation and maintenance
       reserve                                       185,400          169,200
     Vacation accrual                                 44,400           29,100
     Deferred compensation                                 -           27,300
     Inventory reserve                                 6,000                -
     Book compensation on issuance of
       stock options                                   7,600                -
     Allowance for doubtful accounts                   6,000                -
     Other                                               600           35,000
                                                 -----------        ---------
                                                     266,000          267,300
     Valuation allowance                            (266,000)        (267,300)
                                                 -----------        ---------
       Net current deferred tax asset            $         -        $       -
                                                 ===========        =========


                                                    1998               1997
                                                ------------       ------------
Long-Term deferred tax assets (liabilities):
     Net operating loss carryforwards           $  6,943,200       $  4,504,600
     Goodwill due to difference in
       amortization                                  453,300            392,500
     Depreciation                                   (137,100)                 -
     Capital loss carryforward                             -             66,100
     Alternative minimum tax credit                   11,200             15,200
     Other                                               800                  -
                                                ------------       ------------
                                                   7,271,400       $  4,978,400
     Valuation allowance                          (7,271,400)        (4,978,400)
                                                ------------       ------------
       Net current deferred tax asset           $          -       $          -
                                                ============       ============

The deferred tax asset  includes the future  benefit of the LTS  pre-acquisition
deductible  temporary  differences  and net  operating  losses of $184,100.  The
deferred  asset has been fully  reserved  through the valuation  allowance.  Any
future tax  benefit  realized  for these  items will first  reduce any  goodwill
remaining from this acquisition and then reduce income tax expense.

The deferred tax asset also includes the future benefit of the tax deduction for
the exercise of stock options of $13,000.  The deferred  asset is fully reserved
through the valuation  allowance.  Any future tax benefit realized for this item
will be a credited to paid in capital.

At  June  30,  1998,  the  Company  has  net  operating  loss  carryforwards  of
approximately  $19,116,000,  which  expire in the years 2006 through  2013.  The
Company has  California  net operating  loss  carryforwards  at June 30, 1998 of
$5,018,000, which expire in years 1999 through 2003.


<PAGE>F-25

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


The  benefit of the net  operating  losses to offset  future  taxable  income is
subject to reduction or  limitation  of use as a result of certain  consolidated
return filing regulations and additional limitations relating to a 50% change in
ownership due to various stock transactions.


14. Related Parties


During the fiscal year ended June 30, 1998,  the Company  paid two  directors of
the Company,  professional  fees for due  diligence in the amount of $48,078 and
$6,451, respectively.


As of the fiscal year end June 30, 1998, OBS has outstanding accounts receivable
with Western Resources, Inc. the parent company of a shareholder of the Company,
in the amount of $69,924 in  relation  to water  treatment  plants in  Lawrence,
Kansas and Tecumseh,  Kansas. OBS has recognized  $323,454 in revenue related to
these water treatment facilities. OBS also has outstanding accounts payable with
Western  Resources  in the amount of  $369,961.  In  addition,  OBS has  accrued
liabilities with Western Resources in the amount of $254,409.


Westar  Capital has guaranteed any shortfalls of energy savings on the Company's
contract  with a  customer.  Such  guaranty  is  backed by an  insurance  police
purchased by the Company for a short fall of energy savings. In addition, Westar
Capital  and an  affiliate  have  indemnified  a  bonding  company  for  bid and
performance bonds obtained by the Company.


Also see Notes 9 and 11.


15. Commitments and Contingencies

    Leases

The Company leases its administrative facility under a noncancellable  operating
lease expiring in 2001 with a three-year  renewal option.  As of August 1, 1998,
the Company increased its office space that is included under the current lease.
The Company expanded its regional offices to include Kansas City, Kansas,  where
there is a one year lease  expiring May 1999, and San Ramon,  California,  where
office space is rented on a three year lease that expires March 2001. OBS leases
office  space  that has a one year  lease  with an  option  to  renew,  expiring
November  1998.  OMS leases a small building from the former owner on a month by
month basis to store testing equipment.  This lease will continue  indefinitely.
LTS currently has a one-year lease that expires July 1999.


<PAGE>F-26

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


    Future minimum lease payments under operating leases is as follows:

                Year ending June 30,

                       1999                                   $    448,704
                       2000                                        377,399
                       2001                                        377,399
                       2002                                          1,440
                       2003                                          1,440
                    Thereafter                                       1,440
                                                              ------------

                Total minimum lease payments                  $  1,207,822
                                                              ============

Total rent expense, including month-to-month equipment rentals, was $201,995 and
$272,641 in 1998, and 1997, respectively.

    Employment Agreements

Effective April 1, 1998, the Company entered into employment agreements with the
President  and  Chief  Operating  Officer,  and  with  the  Vice  President  and
Responsible  Managing  Officer  of LTS  which  expire on March  31,  2000.  Such
agreements  provide  for  minimum  salary  levels  totaling  $235,000  per  year
excluding bonuses,  as well as severance payments upon termination of employment
without cause.

    Ongoing Maintenance for Water Treatment Plants

OBS has two  contracts  with  Western  Resources  whereby  OBS  constructed  and
maintains equipment for supplying demineralized water for boiler makeup water at
Lawrence Energy Center and Tecumseh Energy Center.  Both contracts  terminate on
December 31, 2001,  unless renewed at the end of the term as agreed upon by both
parties.  OBS is responsible for producing the quality of demineralized water as
specified.  If damage occurs due to the specified quality of demineralized water
not being  produced,  OBS is liable for the cost of the repairs to the equipment
limited to a maximum of $300,000 per incident.

    Environmental Costs

The  Company is  subject  to  federal,  state and local  environmental  laws and
regulations. Environmental expenditures are expensed or capitalized depending on
their future economic benefit. Expenditures that relate to an existing condition
caused by past operations and that has no future economic benefits are expensed.
Liabilities  for  expenditures  of  a  non-capital   nature  are  recorded  when
environmental  assessments  are  probable,  and  the  costs  can  be  reasonably
estimated.  In February 1998, the Company received a notice from the South Coast
Air Quality  Management  District for alleged  reporting  violations in calendar
year  1996 on the  facility  previously  owned by TCC.  No  remedial  action  is
required.  The Company may be subject to certain penalties,  but management does
not believe  this matter will have a material  adverse  impact on the  Company's
financial  condition  or results  of  operations.  Although  the level of future
expenditures for  environmental  matters cannot be determined


<PAGE>F-27

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


with any degree of certainty,  it is  management's  opinion that such costs when
determined will not have a material adverse effect on the financial  position or
results of  operations  of the  Company.

    Guaranteed Savings

The Company is  contingently  liable to its  customers  pursuant to  contractual
terms in the event annual guaranteed savings are not achieved by the customer.

    Litigation

In January 1998, the Oregon Bureau of Labor and  Industries  (the "BLI") filed a
suit against LTS and two other parties for alleged unpaid wages in the amount of
$509,205 for 32 employees who worked on a lighting retrofit project in the state
of Oregon.  A trial date of April 13,  1999 has been set,  but the  parties  are
attempting  to obtain the approval of  mediation  rules in order to mediate this
matter.  Management also has had discussions with the BLI to resolve this issue;
however, no agreement has been reached.  Management  believes,  based on current
information, that any settlement would not have a material adverse impact on the
Company.

16. Defined Contribution Plan

The  Company  sponsors  a  401(k)  defined   contribution   plan,  which  covers
substantially all employees.  Company  contributions are determined  annually at
the discretion of management and vest at the rate of 20% per year of employment.
During  the  years  ended  June  30,  1998  and  1997,  the  Company's  matching
contribution was $53,480 and $43,088, respectively.

17. Significant Customers

Revenues from the three largest customers accounted for 31% (11%, 10%, 10% each)
of total  revenues in fiscal  1998,  and  revenues  from three  other  customers
accounted for 32% (10%, 9%, 13% each) of total revenues in fiscal 1997.

18. Concentration of Credit Risk

The Company operates in one industry  segment,  energy  services.  The Company's
customers generally are located in the United States. Financial instruments that
subject the Company to credit risk consist principally of accounts receivable.

At June 30, 1998, accounts  receivable totaled  $4,478,720,  and the Company has
provided an allowance for doubtful accounts of $15,030.

<PAGE>F-28

                   ONSITE ENERGY CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

For the years  ended June 30,  1998,  and 1997,  bad debts  totaled  $30,192 and
$37,093  respectively.  The Company performs periodic credit  evaluations on its
customers'  financial  condition  and believes  that the  allowance for doubtful
accounts is adequate.

At June 30, 1998, the Company  maintained cash balances with a commercial  bank,
which were approximately $1,552,187 in excess of FDIC insurance limits.

19.     Year 2000

The Company is developing  plans to address  issues related to the impact on its
computer systems of the year 2000. The Company believes that  substantially  all
software  applications  currently  being used for the financial and  operational
systems have adequately  addressed any year 2000 issues.  Most hardware  systems
have been assessed and plans are being developed to address systems modification
requirements. The financial impact of making any required systems changes is not
expected  to be  material  to the  Company's  consolidated  financial  position,
liquidity or results of operations.  Any risks the Company faces are expected to
be external to ongoing operations.  The Company has numerous alternative vendors
for  critical   supplies,   materials  and   components.   Current  vendors  and
subcontractors  who  have  not  adequately  prepared  for the  year  2000 can be
substituted in favor of those that have prepared.


20. Subsequent Events

On July 14, 1998, the Company  exercised its right under the Stock  Subscription
Agreement to require Westar Capital to purchase an additional  200,000 shares of
Series C Preferred Stock for $1,000,000.

On  October  16,  1998,  Energy  Conservation  Consultants,   Inc.  ("ECCI"),  a
Louisiana-based  company,  filed a suit (United States District County,  Eastern
District of Louisiana, Case No. 98-2914) against OBS alleging breach of contract
in connection with one of the Company's  projects.  The suit seeks reimbursement
for expenses  allegedly incurred by ECCI in the preparation of an audit and lost
profits in the aggregate amount of $748,000.  Management is attempting to settle
the matter; however, no agreement has been reached.  Management believes,  based
on current  information,  that any settlement  would not have a material adverse
impact on the Company.

<PAGE>iii
                            ONSITE ENERGY CORPORATION

                   FINANCIAL STATEMENTS - September 30, 1999

<PAGE>1


                            Onsite Energy Corporation
                      Condensed Consolidated Balance Sheet
                               September 30, 1999
                                   (Unaudited)

<TABLE>
<S>                                                                            <C>

ASSETS

Current Assets:
    Cash                                                                         $      585,325
    Accounts receivable, net of allowance for doubtful accounts of $35,000            4,690,765
    Inventory                                                                           183,760
    Capitalized project costs                                                           206,169
    Costs and estimated earnings in excess of billings on uncompleted contracts         723,299
    Assets held for sale                                                                328,172
    Other current assets                                                                 43,423
                                                                                 --------------
           TOTAL CURRENT ASSETS                                                       6,760,913

    Cash-restricted                                                                     118,775
    Property and equipment, net of accumulated depreciation and amortization
    $1,122,000                                                                        1,284,791
    Other assets                                                                         41,221
                                                                                 --------------
           TOTAL ASSETS                                                          $    8,205,700
                                                                                 ==============
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current liabilities:
    Notes payable - related parties                                              $       81,456
    Notes payable                                                                     1,499,394
    Accounts payable                                                                  9,384,270
    Billings in excess of costs and estimated earnings on uncompleted contracts         955,798
    Accrued expenses and other liabilities                                              893,922
                                                                                 --------------
          TOTAL CURRENT LIABILITIES
                                                                                     12,814,840
Long-Term Liabilities:
    Accrued future operation and maintenance costs associated with energy
services agreements                                                                     324,010
                                                                                 --------------
          TOTAL LIABILITIES                                                          13,138,850
                                                                                 --------------
Commitments and contingencies

Shareholders' Equity (Deficit):
    Preferred Stock, Series C, 842,500 shares authorized, 649,120 issued and
      outstanding (Aggregate $3,245,600 liquidation preference)                             649
    Preferred Stock, Series D, 157,500 shares authorized, issued and
      outstanding and held in escrow                                                          -
    Preferred Stock, Series E, 50,000 shares authorized, issued and outstanding              50
    Common Stock, $.001 par value, 24,000,000 shares authorized:  Class A common
      stock, 23,999,000 shares authorized, 18,641,302 issued and outstanding             18,641
      Class B common stock, 1,000 shares authorized, none issued and outstanding              -
    Additional paid-in capital                                                       27,413,164
    Notes receivable - stockholders                                                  (4,335,523)
    Accumulated deficit                                                             (28,030,131)
                                                                                 --------------
         TOTAL SHAREHOLDERS' DEFICIT                                                 (4,933,150)
                                                                                 --------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)                             $    8,205,700
                                                                                 ==============
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


</TABLE>

<PAGE>2


                            Onsite Energy Corporation
                 Condensed Consolidated Statements of Operations
                                   (Unaudited)

<TABLE>
<S>                                              <C>
                                                    Three Months Ended September 30,
                                                        1999               1998
                                                   ---------------    ---------------
       Revenues                                    $   9,575,572     $    9,318,550

       Cost of sales                                   7,443,959          7,893,029
                                                   --------------    ---------------

           Gross margin                                2,131,613          1,425,521

       Selling, general, and administrative            2,979,350          2,691,458
         expenses
       Depreciation and amortization expense             143,625            290,622
       Recovery of reserve provided for sale
         or disposal of subsidiary                      (358,670)                 -
                                                   --------------    ---------------

            Operating loss                              (632,692)        (1,556,559)
                                                   --------------     --------------

       Other income (expense):
          Interest expense                              (108,284)           (91,871)
          Interest income                                  5,623             37,924
                                                   --------------     --------------

            Total other expense                         (102,661)           (53,947)
                                                   --------------     --------------

       Loss before provision for income taxes           (735,353)        (1,610,506)

       Provision for income taxes                          3,600                  -
                                                   --------------     --------------

       Net loss                                    $    (738,953)     $  (1,610,506)
                                                   ==============     ==============

       Net loss allocated to common shareholders   $  (1,501,715)     $  (1,636,081)
                                                   ==============     ==============

       Basic and diluted loss per common share:    $       (0.08)     $       (0.09)
                                                   ==============     ==============

       Weighted average number of shares
         used in per common share calculation:        18,628,894         18,295,536
                                                   ==============     ==============

</TABLE>

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


<PAGE>3


                            Onsite Energy Corporation
                 Condensed Consolidated Statement of Cash Flows



<TABLE>
<S>                                                         <C>
                                                               Three Months Ended September 30,
                                                                   1999              1998
                                                              ---------------   ---------------
 Cash flows from operating activities:

 Net loss                                                      $   (738,953)     $   (1,610,506)
 Adjustments to reconcile net loss to net cash provided
   by (used in) operating activities:
     Amortization of excess purchase price over net
       assets acquired                                                8,279             125,598
     Amortization of acquired contract costs                        (59,147)                  -
     Non-cash compensation related to stock issuance                 47,500
     Provision for bad debts                                              -              74,970
     Depreciation                                                   135,345             165,024
     Recovery of reserve provided for sale or disposal
       of subsidiary                                               (358,670)                  -
 (Increase) decrease:
     Accounts receivable                                            705,086          (2,544,304)
     Costs and estimated earnings in excess of billings
       on uncompleted contracts                                     381,431             204,360
     Inventory                                                        1,802              16,786
     Other assets                                                   (15,387)            318,343
     Cash-restricted                                                 29,063                   -
 Increase (decrease):
      Accounts payable                                              980,634           2,082,451
      Billings in excess of costs and estimated earnings
        on uncompleted contracts                                   (440,965)                  -
      Accrued expenses and other liabilities                       (591,842)           (170,664)
      Deferred income                                                (5,130)                  -
                                                               -------------     ---------------
        Net cash provided by (used in) operating activities          79,046          (1,337,942)
                                                               -------------     ---------------
 Cash flows from investing activities:
      Purchases of property and equipment                           (21,186)            (38,544)
      Loan to shareholders                                         (242,424)           (806,735)
                                                               -------------     ---------------
        Net cash used in investing activities                      (263,610)           (845,279)
                                                               -------------     ---------------
 Cash flows from financing activities:
      Proceeds from issuance of preferred stock                   1,000,000           1,000,000
      Proceeds from exercise of stock options                             -              15,301
      Proceeds from borrowings, net                                       -             366,690
      Repayment of notes payable - related party                   (130,458)           (143,794)
      Repayment of notes payable                                 (1,000,061)                  -
                                                               -------------     ---------------

        Net cash provided by financing activities                  (130,519)          1,238,197
                                                               -------------     ---------------

 Net decrease in cash                                              (315,083)           (945,024)

 Cash, beginning of year                                            900,408           2,093,006
                                                               -------------     ---------------
 Cash, end of quarter                                          $    585,325      $    1,147,982
                                                               =============     ===============
</TABLE>

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

<PAGE>5



                            ONSITE ENERGY CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 NOTE 1:  As contemplated by the Securities and Exchange  Commission  under Item
          310 of  Regulation  S-B, the  accompanying  financial  statements  and
          footnotes  have been  condensed  and do not  contain  all  disclosures
          required by generally accepted  accounting  principles and, therefore,
          should be read in  conjunction  with the Form 10-KSB for Onsite Energy
          Corporation dba ONSITE SYCOM Energy  Corporation (the "Company") as of
          and for the year ended June 30, 1999 and all other subsequent filings.
          In the opinion of management,  the  accompanying  unaudited  financial
          statements  contain all  adjustments  consisting  of normal  recurring
          adjustments)  necessary to present  fairly its financial  position and
          results of its operations for the interim period.

 NOTE 2:  The  consolidated  balance  sheet as of September  30,  1999,  and the
          consolidated  statements  of  operations  and cash flows for the three
          months ended  September  30, 1999 and 1998,  represent  the  financial
          position and results of operations of the Company.

 NOTE 3:  Cautionary  Statement for Purposes of the "Safe Harbor"  Provisions of
          the  Private  Securities  Litigation  Reform  Act of  1995.  With  the
          exception of historical facts stated herein,  the matters discussed in
          this quarterly  report are "forward  looking"  statements that involve
          risks and  uncertainties  that could  cause  actual  results to differ
          materially from projected  results.  The "forward looking"  statements
          contained herein are cross-referenced to this paragraph. Such "forward
          looking"  statements  include,  but are not  necessarily  limited  to,
          statements regarding anticipated levels of future revenue and earnings
          from operations of the Company,  projected costs and expenses  related
          to the Company's energy services  agreements,  and the availability of
          future  debt and equity  capital  on  commercially  reasonable  terms.
          Factors that could cause actual results to differ materially  include,
          in  addition  to the other  factors  identified  in this  report,  the
          cyclical and volatile  price of energy,  the  inability to continue to
          contract  sufficient  customers  to replace  contracts  as they become
          completed,  unanticipated  delays in the  approval of proposed  energy
          efficiency measures by the Company's customers,  delays in the receipt
          of, or failure to receive necessary governmental or utility permits or
          approvals,  or the renewals thereof,  risks and uncertainties relating
          general  economic and  political  conditions,  both  domestically  and
          internationally,  changes  in the law and  regulations  governing  the
          Company's  activities as an energy services company and the activities
          of  the  nation's  regulators  and  public  utilities  seeking  energy
          efficiency as a cost effective  alternative to constructing  new power
          generation facilities, results of project specific and company working
          capital and financing  efforts and market  conditions,  and other risk
          factors detailed in the Company's  Securities and Exchange  Commission
          filings  including  the risk factors set forth in the  Company's  Form
          10-KSB for the fiscal year ended June 30, 1999. Readers of this report
          are  cautioned  not  to  put  undue  reliance  on  "forward   looking"

<PAGE>6

          statements   which  are,  by  their  nature,   uncertain  as  reliable
          indicators of future performance.  The Company disclaims any intent or
          obligation  to publicly  update these  "forward  looking"  statements,
          whether as a result of new information, future events or otherwise.

<PAGE>IV


                    AUDITED FINANCIAL STATEMENTS OF SYCOM LLC

                       (as of December 31, 1997 and 1996)

<PAGE>F-1

                         INDEX TO FINANCIAL STATEMENTS
                                       OF
                               SYCOM ENTERPRISES



Independent Auditors' Report                                             F-2

Combined Financial Statements

  Balance sheets                                                 F-3  to F-4

  Statements of operations and accumulated deficit                       F-5

  Statements of cash flows                                       F-6  to F-7

  Notes to combined financial statements                         F-8  to F-28



<PAGE>F-2

Independent Auditors' Report


To the Board of Directors
SYCOM Enterprises


We have audited the accompanying combined balance sheets of SYCOM Enterprises as
of December 31, 1997 and 1996 and the related combined statements of operations,
capital  deficit  and cash  flows  for the years  then  ended.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits 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 combined  financial  statements  referred to above  present
fairly, in all material respects, the financial position of SYCOM Enterprises at
December 31, 1997 and 1996 and the results of its  operations and its cash flows
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 2 to the
financial statements, the Company has suffered recurring losses from operations,
has negative cash flows from operations and has significant  working capital and
net  capital  deficiencies  that raise  substantial  doubt  about its ability to
continue as a going concern.  Management's  plans in regard to these matters are
also  described in Notes 2 and 13. The  financial  statements do not include any
adjustments that might result from the outcome of this uncertainty.

As described in Note 1, the Company changed its method of accounting for certain
contract revenue in 1997 and 1996.


\s\ BDO SEIDMAN, LLP
Certified Public Accountants

Washington, D.C.
April 3, 1998, except
for Note 13 which is
as of June 30, 1998



<PAGE>F-3



                                SYCOM Enterprises

                             Combined Balance Sheets

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


                                                                                                       Restated
December 31,                                                                     1997                     1996
- ------------                                                               -------------             --------------

Assets

Current assets
   Cash                                                                     $     195,598            $  1,088,131
   Restricted cash (Note 4)                                                     1,965,723               1,570,910
   Accounts receivable, net allowance of $170,000
     and $70,000 (Note 5)                                                       3,937,781               5,936,707
   Costs and estimated earnings in excess
     of billings on uncompleted contracts (Note 5)                                284,753                       -
   Inventories                                                                     82,273                       -
   Prepaids and other                                                               2,927                  28,009
                                                                            --------------           ------------

Total current assets                                                            6,469,055               8,623,757

Property and equipment, net (Note 6)                                              479,950                 264,134

Contract rights and costs, net of
   amortization of $1,654,265 and $1,429,625                                      623,330                 847,970

Projects being installed (Note 1)                                                       -               8,067,246

Projects in commercial operation, net of
   amortization of $24,156,114 and $23,578,027 (Note 1)                        23,007,069              21,559,291

Other assets                                                                       99,650                  48,818
                                                                            --------------           ------------
                                                                            $  30,679,054            $39,411,216
                                                                            ==============           ============
</TABLE>

See accompanying notes to combined financial statements.

<PAGE>F-4

                                SYCOM Enterprises

                             Combined Balance Sheets (cont.)


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

                                                                                                   Restated
December 31,                                                                     1997                1996
- -----------                                                                 --------------       --------------
Liabilities and Capital Deficit

Current liabilities
   Current maturities of long-term debt (Notes 7 and 12)                     $   4,852,618          $  3,633,782
   Current maturity of loan for project
     in commercial operation (Note 8)                                              141,539                24,222
   Current maturity of other long-term payable (Note 9)                             10,500                     -
   Accounts payable                                                              4,145,931             3,715,946
   Accrued expenses                                                              1,023,391               559,374
   Billings in excess of costs and estimated
     earnings on uncompleted contracts (Note 5)                                    363,530                     -
   Accrued interest expense                                                        870,441             2,855,981
                                                                             --------------          -----------
Total current liabilities                                                       11,407,950            10,789,305

Deferred revenue (Note 3)                                                        1,228,595            11,997,391
Long-term debt, net of current maturities (Notes 7 and 12)                      16,350,383             7,843,613
Loan for project in commercial operation, net of
   current maturities (Note 8)                                                  15,034,239            13,601,002
Other long-term payable, net of current maturity (Note 9)                        1,049,794             1,161,719
                                                                             -------------            ----------
Total liabilities                                                               45,070,961            45,393,030

Commitments (Note 11)

Capital deficit
   Common stock, $.01 par value, 10,000 shares
     authorized, 8,492 shares issued and outstanding                                    85                    85
   Accumulated deficit                                                         (14,391,992)           (5,981,899)
                                                                              -------------          ------------

Total capital deficit                                                          (14,391,907)           (5,981,814)
                                                                              =============          ============
                                                                              $ 30,679,054           $39,411,216
                                                                              =============          ============
</TABLE>
See accompanying notes to combined financial statements.

<PAGE>F-5



                                SYCOM Enterprises


            Combined Statements of Operations and Accumulated Deficit

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



Years ended December 31,                                                         1997                   1996
- ------------------------------------------                                  -------------           ------------
Revenue (Note 1)                                                             $ 17,830,114           $ 35,322,291


Costs and expenses

   Cost of sales (Note 1)                                                      17,821,601             26,650,965
   General and administrative expenses                                          5,169,606              2,804,993
                                                                             ------------            -----------
Total costs and expenses                                                       22,991,207             29,455,958
                                                                             ------------            -----------

(Loss) income from operations                                                  (5,161,093)             5,866,333
                                                                             ------------            -----------
Other (expense) income

   Other (expense) income                                                          30,538                (33,914)
   Interest expense, net                                                       (3,758,894)            (1,473,767)
                                                                              ------------            -----------

Net other expense                                                              (3,728,356)            (1,507,681)
                                                                              ------------            -----------

Net (loss) income before cumulative effect of
   a change in accounting principle                                            (8,889,449)             4,358,652

Cumulative effect of a change
   in accounting principle (Note 1)                                               479,356                      -
                                                                              ------------            -----------

Net (loss) income                                                              (8,410,093)             4,358,652

Accumulated deficit, beginning of year                                         (5,981,899)           (10,340,551)
                                                                             -------------         --------------
Accumulated deficit, end of year                                             $(14,391,992)         $  (5,981,899)
                                                                             =============         ==============
</TABLE>

See accompanying notes to combined financial statements.


<PAGE>F-6


                                SYCOM Enterprises


                        Combined Statements of Cash Flows



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

Years ended December 31,                                                             1997                   1996
- ------------------------------------------------------                        -----------         --------------
Cash Flows From Operating Activities
   Net (loss) income                                                          $(8,410,093)         $   4,358,652
   Adjustments to reconcile net income (loss) to net
     cash used in operating activities
       Write-off of projects being installed                                    8,067,246                      -
       Revenue previously deferred                                             (4,364,849)            (7,630,913)
       Depreciation and amortization                                            1,905,861              9,208,114
       Allowance for doubtful accounts                                            100,000                 70,000
       Loss on disposal of assets                                                  21,933                 29,215
       (Increase) decrease in assets
         Restricted cash                                                         (394,813)              (756,328)
         Accounts receivable                                                    1,898,926             (3,417,300)
         Inventories                                                              (82,273)                     -
         Costs and estimated earnings in excess
           of billings on uncompleted contracts                                  (284,753)                     -
         Projects being installed                                                       -             (4,587,480)
         Projects in commercial operation                                      (3,009,712)           (14,831,769)
         Other assets                                                             (25,750)               172,762
       Increase (decrease) in liabilities
         Accounts payable                                                         429,985              1,035,245
         Accrued expenses                                                         464,017                392,671
         Deferred revenue                                                               -              2,579,393
         Billings in excess of costs and estimated
           earnings on uncompleted contracts                                      363,530                      -
         Accrued interest                                                         698,613                607,308
         Deferred charges                                                               -                 (7,478)
                                                                              ------------          ------------
Net cash used in operating activities                                          (2,622,132)           (12,777,908)
                                                                              ============          =============

</TABLE>

See accompanying notes to combined financial statements.
<PAGE>F-7



                                SYCOM Enterprises

                        Combined Statements of Cash Flows

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



Years Ended December 31,                                                             1997                   1996
- --------------------------------------------------                              ---------              ---------
Cash Flows From Investing Activities
   Proceeds from sale of assets                                                     3,600                  1,550
   Purchases of property and equipment                                           (360,636)              (183,389)
                                                                               -----------          -------------
Net cash used in investing activities                                            (357,036)              (181,839)
                                                                               -----------          -------------
Cash Flows From Financing Activities
   Borrowings under debt agreements                                             9,376,733             16,460,598
   Principal payments on debt                                                  (7,290,098)            (2,783,004)
                                                                               -----------          -------------
Net cash provided by financing activities                                       2,086,635             13,677,594
                                                                               -----------          -------------
Net (decrease) increase in cash                                                  (892,533)               717,847

Cash, at beginning of year                                                      1,088,131                370,284
                                                                               -----------          -------------

Cash, at end of year                                                              195,598              1,088,131
                                                                               ===========          =============
Supplemental Disclosure

Cash paid for interest                                                        $ 3,111,663          $   1,190,256
                                                                               ==========          =============
</TABLE>


see accompanying notes to combined financial statements

<PAGE>F-8

                                SYCOM Enterprises


                     Notes to Combined Financial Statements



1.      Summary of Accounting Policies

Basis of Combination

     The combined  financial  statements  reflect the activities of six entities
(collectively "the Company").  SYCOM Corporation  ("SYCOM" or "general partner")
and SSBKK, Inc. ("SSBKK" or "limited partner") are partners of SYCOM Enterprises
Limited  Partnership  (the  "Partnership")  and own 100% of SB Linden,  LLC ("SB
Linden"), SC Wood, LLC ("SC Wood") and SYCOM Enterprises, LLC ("Sycom LLC"). The
Company's  activities have been combined to reflect the common  ownership by the
stockholders of SYCOM and SSBKK. All material accounts and transactions  between
the Companies have been eliminated.

Organization

     SYCOM was incorporated in Delaware in August 1986 under the name Restaurant
Conservation Corp. to provide commercial energy  conservation  services.  During
1988, the company changed its name to RCC Corp., and is currently doing business
as SYCOM  Corporation.  During 1990, SYCOM entered into a partnership  agreement
through which it owns 50.1% of the Partnership.  As the general  partner,  SYCOM
functions primarily as the project management company for the Partnership. SSBKK
was  incorporated  in Delaware in 1993.  During 1995,  SSBKK purchased the 49.9%
interest in the Partnership from the former limited partners.

     The Partnership assumed certain contract rights and associated  liabilities
of the general partner at inception.  The combined  financial  statements do not
reflect assets or liabilities that the partners may have outside their interests
in the Partnership.

     SB  Linden  and SC Wood  were  organized  in  Delaware  in 1996  and  1997,
respectively,  to provide  commercial energy  conservation  services to specific
individual projects. (See Note 13).

     SYCOM  Enterprises,  LLC was  organized in 1997 in the same business as the
Partnership. (See Note 13).

<PAGE>F-9


Nature of Business

     The Company provides  services for the reduction of energy  consumption and
related energy costs to its customers  through the use of  engineering  analyses
and the  acquisition,  operation,  management and  maintenance of energy savings
devices  installed on  customers'  premises.  Long-term  contracts  with utility
companies provide one source of revenue that is directly related to the level of
savings  generated.  Another  source of revenue is provided  by energy  services
agreements entered into with non-utility customers. These agreements provide the
Company with a share of the savings or a negotiated  fee, based upon the savings
realized by the customer. The future recoverability of the costs associated with
these projects, which the Company has deferred, is dependent upon the successful
operation of the energy savings devices. Management has prepared a business plan
which includes  forecasted revenues which are sufficient to recover the deferred
costs.  Management  believes that these forecasted revenues are reasonable based
upon the detailed analyses and feasibility studies performed for each project as
well as management's past  experiences.  An additional source of revenue is also
provided by the  maintenance  and monitoring  services  performed by the Company
over the life of the contract.

Use of Estimates

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

Risk and Uncertainties

     The most  significant risk facing the Company is its ability to continue to
obtain financing to fund future project development,  as well as liquidate trade
accounts  payable  and  current  debt  maturities.   Additionally,  the  Company
currently  derives a majority of its  business by offering  customers  incentive
payments  through  public  utility  energy  savings  programs.  As  a  regulated
industry,  some public  utilities  currently offer incentives to their customers
and third parties such as the Company to conserve energy. Future deregulation of

<PAGE>F-10


the utility  industry or a reduction in the incentives to conserve  energy could
have a direct impact on the Company.

Change of Accounting Principle

     During  1997 the  Company  changed  its method of revenue  recognition  for
customer-funded  contracts from the completed  contract method to the percentage
of completion method. The percentage of completion method of revenue recognition
was  adopted  because the  Company  believes it results in a better  matching of
expenses with revenues and is the predominant method used in its industry. Also,
beginning in 1997 the Company is able to sufficiently  estimate its future costs
to allow adoption of the percentage of completion method of revenue recognition.
The Company applied the percentage of completion  method to all  customer-funded
contracts in progress at December 31, 1997. The effect of the change in 1997 was
to decrease  the net loss by  $430,929.  The  cumulative  effect of applying the
percentage  of  completion  method to  customer-funded  contracts in progress at
December  31, 1996 of  $479,356 is included in income of 1997 as the  cumulative
effect of a change in accounting principle.

     During  1996 the  Company,  based on  historical  trends over the past five
years,  changed its revenue recognition policy related to projects in commercial
operation. Prior to 1996, it was the Company's policy to wait one year after the
date of commercial operation ("DOCO") before recognizing revenue. The purpose of
the delay was to allow the  Company  to  better  evaluate  the  amount of future
warranty  claims  that  would  reduce  revenue.  Experience  has now shown  that
warranty  claims have had no impact on the  profitability  of projects  and that
revenue  recognition   therefore  should  not  be  delayed.   Approximately  14%
($4,900,000)  of the 1996  revenue  would  have been  recognized  in  subsequent
periods under the previous revenue recognition policy.

<PAGE>F-11



 Revenue Recognition

     The Company derives its revenue from two primary  sources:  the management,
maintenance,  monitoring  and  construction  of  customer-funded  energy savings
contracts including  lease-financed  projects paid from energy savings; and long
term shared energy savings contracts.  On customer-funded  contracts the Company
receives  revenue for the management and  installation of energy savings devices
at customer premises.

     Contract  revenues,  related to customer-funded  contracts,  are recognized
using  the  percentage-of-completion  method,  measured  by  the  percentage  of
contract  costs  incurred to estimated  total  contract costs for each contract.
Contract  costs include all direct  material and labor costs and those  indirect
costs related to contract performance such as indirect labor,  supplies,  tools,
repairs and depreciation. Selling, general, and administrative costs are charged
to expense as incurred. Provisions for estimated losses on uncompleted contracts
are made in the  period in which  such  losses  are  determined.  Changes in job
performance,  job  conditions,  and  estimated  profitability,  including  those
arising from contract  penalty  provisions,  and final contract  settlements may
result in  revisions  to costs and  income and are  recognized  in the period in
which the revisions are determined.  Profit  incentives are included in revenues
when their realization is reasonably  assured. An amount equal to contract costs
attributable to claims is included in revenues when  realization is probable and
the amount can be reliably estimated.

     The  asset,  "Costs  and  estimated  earnings  in  excess  of  billings  on
uncompleted  contracts,"  represents  revenues  recognized  in excess of amounts
billed.  The liability,  "Billings in excess of costs and estimated  earnings on
uncompleted contracts," represents billings in excess of revenues recognized.

     The Company  also  enters into  long-term  contracts  to provide  sustained
levels of energy savings to its customers.  Once completed,  these projects will
earn revenue from both  contracts  with  customers and  incentive  payments from
utility  companies  for the  duration  of the  contract  based on actual  energy
savings achieved.  The energy savings are largely  quantifiable at the beginning
of the contract  life insofar as the  measurement  formula is based on empirical
specifications of the installed energy savings equipment and measured  operating
hours or on  contract  provisions  designed  to limit  the  financial  impact of

<PAGE>F-12


significant changes to baseline measurements.  The Company recognizes revenue as
the  energy  savings  are  measured.   Management  forecasts  that  the  revenue
attributable  to Projects in Commercial  Operation for which there is no current
recognition is $79,924,900.

     With respect to the second source of revenue,  during 1992, the Partnership
entered  into an  agreement  with a company  whereby the  Partnership  agreed to
develop  energy  savings  projects and sell the resulting  income streams to the
company at a discount.  Projected  revenue  attributable  to the sale of project
income streams for which there is no current recognition is $6,848,000.

     The Company  receives  revenue on both types of contracts  over the life of
the project as reimbursement for maintenance and other costs incurred.

Income Taxes

     There is no provision  for income  taxes for the Company as taxable  income
passes  through  to  and  is  reported  by  the  general  and  limited  partners
individually.  The partners have each elected S Corporation  status.  Therefore,
their respective  shares of any income or loss are included in the shareholders'
individual income tax returns.

Property and Equipment

     Property and equipment are stated at cost.  Depreciation  is computed using
various  methods over the estimated  useful lives of the assets which range from
three to ten years.

Contract Rights and Costs

     Contract  rights  represent the excess of  liabilities  assumed over assets
acquired  upon  transfer  of certain  contracts  from the general  partner.  The
contract  rights are being  amortized on a straight  line basis over the 10-year
life of the  related  contracts.  Management  evaluates  the  recoverability  of
contract  rights  on  a  periodic  basis  and,  if  necessary,   recognizes  any
impairment.

<PAGE>F-13



Projects Being Installed and Projects In Commercial Operation

     Projects Being  Installed and Projects in Commercial  Operation  consist of
costs  incurred  to purchase  energy  savings  devices,  install the devices and
manage  their  installation  plus an  allocation  of overhead on shared  savings
contracts.  Once a project is placed in  service,  the costs of  Projects  Being
Installed are  classified  as Projects in Commercial  Operation and amortized as
energy savings revenue is recognized.  For those projects where the revenues are
sold,  the  costs are  offset  against  the  revenue  from the sale.  Management
periodically  evaluates  the  recoverability  of Projects  Being  Installed  and
Projects in Commercial  Operation and, if necessary,  recognizes any impairment.
Upon adoption of the percentage of completion  method of revenue  recognition on
January 1, 1997, the Company wrote off the amount associated with projects being
installed since it had recognized the related contract revenue.

Interest Costs

     The Company  capitalizes  interest costs on borrowings  incurred to finance
the development and construction of its projects.  Once the project is completed
and the project goes into commercial operation, capitalization of interest costs
ceases.  During the years ended December 31, 1997 and 1996, the Company incurred
interest  expense of $3,859,599  and  $1,797,564,  and  capitalized  interest of
$275,144 and $2,293,975, respectively.

Concentration of Credit Risk

     Financial   instruments   which   potentially   expose   the   Company   to
concentrations of credit risk consist primarily of trade accounts receivable and
future amounts due under energy savings agreements.  The Company's customer base
is concentrated on the east coast of the United States.  In addition,  companies
in the energy services  industry are either  directly or indirectly  involved in
all projects  developed by the Company.  The Company reviews a customer's credit
history  before  extending  credit,  and  establishes  an allowance for doubtful
accounts based on factors  surrounding the credit risk of specific customers and
historical trends. In 1997 and 1996, five customers  accounted for approximately
75% and 51% of total revenues, respectively.

<PAGE>F-14


Financial Instruments

     The Company  utilizes  interest  rate  agreements  to manage  interest rate
exposure.  The  principle  objective of such  contracts is to minimize the risks
and/or costs associated with financing activities.  The Company does not utilize
financial instruments for trading or speculative purposes. The counterparties to
these contractual arrangements are financial institutions with which the Company
also has other financial relationships. The Company is exposed to credit loss in
the event of nonperformance by these  counterparties.  However, the Company does
not anticipate nonperformance by the other parties.

Prior Period Adjustment

     The  Company's  financial  statements  as of December 31,  1996,  have been
restated to reflect a liability  that existed for interest  associated  with the
other long-term payable. The effect of the restatement is as follows:

                                         As previously                 As
December 31, 1996                           reported               restated
- -----------------                     -------------------         -------------

 Balance sheet:
  Projects in commercial operation        $21,158,135            $ 21,559,291
  Accrued interest expense               $  2,454,825            $  2,855,981
- -------------------------------------------------------------------------------


Reclassification

     Certain  amounts  reported  in the prior  year have  been  reclassified  to
conform  with the  presentation  of related  amounts in the  current  year.  The
reclassifications have no effect on previously reported results of operations.

2.      Going Concern

     The accompanying  combined financial statements have been prepared assuming
that the Company will  continue as a going  concern.  The Company has  sustained
recurring  operating  losses  and cash flow  deficits.  Also,  the  Company  has
significant  cash  commitments  to trade  creditors  and  amounts due under note
agreements  with  unrelated  third  parties  (see  Notes 7, 8, 11 and  12).  The
Company's  ability to meet its obligations is dependent  primarily on attracting

<PAGE>F-15


additional  debt  or  equity,  in  the  near  term,  and  ultimately  generating
sufficient  net income and  related  cash  flows from  operations  to meet these
commitments as they become due.


3.      Deferred  revenues

     Deferred  revenues  consist of amounts  advanced to the Company for project
Revenues  installation.  During 1992, the Partnership  entered into an agreement
with an unrelated  company (Public Service  Conservation  Resources  Corporation
("PSCRC")  which  provides  for the  sale of the  income  streams  from  certain
existing and future projects.  Under the terms of the agreement, the Partnership
receives  advances  toward the sale of these income streams upon  achievement of
certain milestone events during the installation phase of the project.  Advances
under this  agreement  totaled  $8,488,094  at December  31,  1996.  Advances at
December 31, 1997 were  transferred  to a note payable from the Company to PSCRC
as part of the litigation settlement with PSCRC (see Note 12).


4.      Restricted cash

     The restricted collateralizes letters of credit issued to a company to Cash
cover  potential  liquidated  damages if projects are not installed by specified
dates, or if energy savings  performance on projects drops below certain levels.
Management  does  not  believe  the  Company  is  in  jeopardy  of  missing  the
installation deadlines or incurring the performance penalties.

5.      Contracts in Progress

Accounts receivables consist of the following at December 31, 1997:
- ------------------------------------------------------------------------


Billed:
 Completed contracts                                         $2,806,386
 Contracts in progress                                          808,499
Unbilled and other                                              492,896
                                                            -----------
                                                              4,107,781

Allowance for doubtful accounts                                (170,000)
                                                            ------------
Net accounts receivables                                     $3,937,781
                                                            ============

<PAGE>F-16



The billed and  unbilled  accounts  receivables  at  December  31, 1997 are
expected to be collected before December 31, 1998.

Costs  and  estimated   earnings  on   uncompleted  contracts  consist  of the
following at December 31, 1997:

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

Costs incurred on uncompleted contracts                           $  3,015,335
Estimated earnings                                                     555,622
Billings to date                                                    (3,649,734)
                                                                 --------------
Net accounts receivables                                         $     (78,777)
                                                                 ==============

Included  in  the  accompanying  consolidated  balance sheets under the
following captions:

Costs and estimated earnings in excess of
 billings on uncompleted contracts                               $     284,753

Billings in excess of costs and estimated
 earnings on uncompleted contracts                                    (363,530)
                                                                 --------------

                                                                 $     (78,777)
                                                                 ==============

     At December 31, 1997,  contracts in progress have future estimated contract
revenues  and costs to  complete of  approximately  $4,221,000  and  $2,656,000,
respectively.


<PAGE>F-17



6.      Property and Equipment

Major classes of property and equipment consist of the following:

December 31,                                     1997               1996
- -----------------------------                ------------       ------------

Leasehold improvements                          $   21,965        $     7,674
Computer equipment                                 323,302            291,130
Computer software                                   58,784             28,223
Equipment, furniture and fixtures                  390,447            159,899
Automobiles                                          5,224             19,890
                                             -------------       ------------
                                                   799,722            506,816

Less accumulated depreciation                     (319,772)          (242,682)
                                             -------------       ------------
Net property and equipment                       $ 479,950          $ 264,134
                                             ==============      =============


7.  Debt

     The Company's debt financing can be categorized into project  financing and
working capital financing.

Project Financing

     The Company has entered into loan  agreements to fund the  construction  of
certain  projects.  Under the  terms of the loan  agreements,  amounts  borrowed
during the project  construction  period bear  interest at various rates and are
due on demand upon  completion  of the project  unless  converted  to  permanent
financing  at the  Company's  option.  The  Company is not  required to make any
periodic payments under the terms of the construction loan provision.

     The Company treats each construction loan converted to permanent  financing
as a separate  note with  monthly  payments  bearing  interest at a bank's prime
interest rate, fixed at that date, plus eight percent. At the time of conversion
to  permanent  financing,  the  Company  classifies  the  construction  loan  as
long-term debt.

     As of  December  31,  1997 and  1996,  the  outstanding  borrowings  on the
agreements  for  uncompleted  contracts,  excluding  any  amounts  converted  to
permanent financing, were $112,503 and $1,451,824, respectively.

<PAGE>F-18

Working Capital Financing

     On July 2, 1993, the Partnership  entered into a revolving  credit and term
loan agreement ("Agreement"). The Agreementt permitted the Partnership to borrow
a maximum of $1,800,000  under a revolving  credit line based on future  funding
requirements of the Partnership  which were to be established on December 31 and
June 30 of each fiscal year through June 30, 1999.  During 1995, the Partnership
exercised an option to convert the outstanding  amount to a five year term loan.
The agreement also provided the  Partnership  with a $1,200,000  term loan which
was due on June 30, 1999.

     The loans were  collateralized by certain service and termination  reserves
due under existing and future contracts to sell project income streams (See Note
3). The Partnership used the proceeds from these loans to fund its operations in
1996.  These loans were  transferred to a note payable as part of the litigation
settlement with PSCRC (Notes 12 and 13).


<PAGE>F-19



Long-term  project  debt and working  capital debt  at   December 31  consisted
of  the following:
<TABLE>
<S>                           <C>                                               <C>               <C>

                                                                                         1997             1996
                               ------------------------------                   -------------       -----------

                                 Note payable to a company with
                                 interest at 10%.  See note 12.                   $14,910,915                -

                                 Note payable to a company with
                                 interest at 14.5%, monthly
                                 payments of principal and interest  of
                                 $18,318, due March 2007.                           1,157,293                -

                                 Note payable to a company with
                                 interest at 13.5%, due in  installments
                                 through July 1998,         collateralized
                                 by certain        equipment, fixtures and
                                 receivables.
                                                                                    1,148,722                -

                                 Note payable to a company with interest at 14%,
                                 monthly  installments of principal and interest
                                 of $28,306,  due March 2000;  collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and intangibles.
                                                                                      838,725        1,019,182

                                 Note  payable  to a company  with  interest  at
                                 14.5%,  monthly  installments  of principal and
                                 interest   of   $23,907,   due   August   1999;
                                 collateralized by certain equipment,  fixtures,
                                 inventory, receivables
                                 and intangibles.                                     824,225          904,711


<PAGE>F-20



                                                                                         1997             1996
                                 -----------------------------------------------   -----------      -----------

                                 Note payable to a company with interest at 16%,
                                 monthly  installments of principal and interest
                                 of $17,660, due August 1999;  collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and intangibles.
                                                                                      445,486          493,762

                                 Note payable to a company with
                                 interest at 13.5%, due April 1998,
                                 collateralized by certain  equipment,
                                 fixtures and  receivables                            323,605                -

                                 Note  payable to a bank with  interest  at 10%,
                                 monthly  installments of principal and interest
                                 of $6,641, due October 2002;  collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and
                                 intangibles                                          304,506           351,177

                                 Note payable to a company with
                                 interest at 13.5%, due July 1998,
                                 collateralized by certain  equipment,
                                 fixtures and      receivables                        249,530                 -

                                 Note payable to a company with
                                 interest at 13.5%, due October      2002,
                                 collateralized by certain  equipment,
                                 fixtures and      receivables                        163,500                 -


<PAGE>F-21


                                                                                         1997             1996
                                 -----------------------------------------------   ------------     -----------

                                 Note payable to a company with interest at 14%,
                                 monthly  installments of principal and interest
                                 of $14,894 due November,  2000;  collateralized
                                 by  certain  equipment,   fixtures,  inventory,
                                 receivables and intangibles.
                                                                                     158,469           372,074

                                 Note payable to a company with
                                 interest at 13.5%, due January 1998,
                                 collateralized by certain  equipment,
                                 fixtures and      receivables                       137,964                 -

                                 Notes payable to a company with
                                 interest at 13.5%, due June 1998,
                                 collateralized by certain  equipment,
                                 fixtures and receivables                             97,765                 -

                                 Note  payable  to bank  with  interest  at 10%,
                                 monthly  installments  of $1,453 plus interest,
                                 due  October  2002;  collateralized  by certain
                                 equipment, fixtures, inventory, receivables
                                 and intangibles                                      66,657            76,873

                                 Note  payable  to bank  with  interest  at 10%,
                                 monthly  installments  of $1,354 plus interest,
                                 due  October  2002;  collateralized  by certain
                                 equipment, fixtures, inventory, receivables
                                 and intangibles                                      62,127            71,649

                                 Note  payable  to a company  with  interest  at
                                 10.5%,   monthly   payments  of  principal  and
                                 interest of $25,126, due November 1997;
                                 unsecured.                                           49,601           285,048

<PAGE>F-22


                                 Note  payable  to a company  with  interest  at
                                 10.5%,  monthly  installments  of principal and
                                 interest    of   $1,600,    due   March   2000;
                                 collateralized by certain equipment,  fixtures,
                                 inventory, receivables
                                 and intangibles.                                      38,212           52,570

                                 Note payable to a company with interest at 14%,
                                 monthly  installments of principal and interest
                                 of $2,310, due December 1998; collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and intangibles.                          36,351           53,787

                                 Note payable to a company with interest at 15%,
                                 monthly  payments of principal  and interest of
                                 $68,444,  due December 2004;  collateralized by
                                 certain   future  project  income  streams  and
                                 contract rights                                            -        3,813,991

                                 Demand note payable to a company    with
                                 interest at 15%, unsecured                                 -        1,013,716

                                 Note payable to a company with  interest at 20%
                                 the first year and the  remaining 5 years at an
                                 annual rate ranging from 15% to 7% in the final
                                 year,   monthly   payments  of  principal   and
                                 interest   of    $33,052,    due   June   1999;
                                 collateralized    by   certain    service   and
                                 termination  reserves as well as future project
                                 income streams.                                             -          881,836


<PAGE>F-23


                                                                                         1997              1996
                                 ------------------------------------------------- ------------       ----------

                                 Demand note payable to a company    with
                                 interest at 15%, secured                                   -           397,500

                                 Note payable to a company with interest at 14%,
                                 monthly  installments of principal and interest
                                 of $2,056, due December 2002; collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and intangibles.
                                                                                            -            71,088

                                 Demand note payable to a company    with
                                 interest at 15%, unsecured.                                -            63,870

                                 Note payable to a company with interest at 14%,
                                 monthly  installments of principal and interest
                                 of $6,336, due October 1997;  collateralized by
                                 certain   equipment,    fixtures,    inventory,
                                 receivables and intangibles.                               -            45,467

                                 Construction loans payable                           112,503         1,451,824

                                 Other notes payable                                   76,845            57,270
                                                                                   -----------       -----------


                                                                                   21,203,001        11,477,395

                                 Less current maturities                           (4,852,618)       (3,633,782)
                                                                                   -----------       -----------


                                                                                  $16,350,383      $  7,843,613
                                                                                  ===========      =============
</TABLE>


<PAGE>F-24



Scheduled  repayments  at December 31, 1997 are as follows:

1998                                                              $  4,852,618
1999                                                                 1,422,091
2000                                                                 1,971,328
2001                                                                 1,817,936
2002                                                                 1,943,245
Thereafter                                                           9,195,783
                                                                  ------------
                                 Total                             $21,203,001
                                                                  ============

8.      Loan for Profect in Commercial Operations

     On August 15, 1996, the Company  entered into a project  finance  agreement
(the Project in "Agreement") with an international  bank. The Agreement provided
for  financing  in the  amount  of up to  $15,200,000  for the  acquisition  and
installation  of  certain  natural  gas  engines  and engine  driven  pumps at a
customer's  facility.  On February 27, 1997,  the bank converted the loan from a
construction to a permanent loan. This loan is  collateralized  by all assets as
well as all future  project  income  streams.  The principal due at December 31,
1997 and 1996 was $15,175,778 and $13,625,224, respectively.

     The loan is payable in  quarterly  installments  through  January 2011 with
interest  accruing  at LIBOR + 1.375% in years  1-5;  1.625%  in years  6-10 and
1.875% in years 11-14.5.


 Scheduled  repayments  at December 31, 1997 are as follows:

1998                                                             $     141,539
1999                                                                   249,056
2000                                                                   390,545
2001                                                                   533,937
2002                                                                   483,975
Thereafter                                                          13,376,726
                                                                  ------------
                                 Total                            $ 15,175,778
                                                                  ============

<PAGE>F-25



     The Company has entered into  interest  rate swap  agreements to reduce the
impact  of  changes  in  interest  rates on its  floating  rate  debt.  The swap
agreements are contracts to exchange  floating rate for fixed interest  payments
quarterly over the life of the agreements without the exchange of the underlying
notional  amounts.  The notional amounts of interest rate agreements are used to
measure  interest  to be paid or  received  and do not  represent  the amount of
exposure to credit loss. For interest rate instruments  that  effectively  hedge
interest rate exposure,  the net cash amounts paid or received on the agreements
are  accrued  and  recognized  as  an  adjustment  to  interest  expense.  If an
arrangement is replaced by another instrument and no longer qualifies as a hedge
instrument, then it is marked to market and carried on the balance sheet at fair
value.

     As of December 31, 1997 and 1996,  the Company had the  following  interest
rate swap in effect:

                                                     1997               1996
                                               -----------         ----------

Notional amount                                  $15,175,778       $13,625,224
Average pay rate                                       7.063%            7.063%
Average receive rate                                   5.678%            6.665%
Period                                       Matures January, 2011


9.      Other  Long-Term Payable

     Other  long-term  payable  consists of accrued  interest and the  remaining
turnkey payment payable to an engineering and construction company that procured
and installed the energy conservation measures.


10.     Related Party Transactions

     The Partnership also has subcontracting  services provided by an affiliated
company. These amounted to approximately  $3,515,303,  in 1997 and $4,337,083 in
1996.  Accounts  payable  included  $217,991  and  $1,189,731  related  to these
services at December 31, 1997 and 1996, respectively.


<PAGE>F-26


11.     Commitments

     Rent expense,  exclusive of amounts allocated to projects, was $157,081 for
1997 and $144,686 for 1996.  At December 31,  1997,  future  minimum  rental and
lease payments are as follows:

1998                                                               $   350,503
1999                                                                   305,542
2000                                                                   308,657
2001                                                                   312,257
2002                                                                   210,802
                                                                  ------------

                                 Total                              $1,487,761
                                                                  ============

12.     Litigation  Settlement

     During 1997 PSCRC delivered a letter to the Partnership  formally demanding
repayment of funds  borrowed by, or advanced to, the  Partnership,  inclusive of
interest,  late charges and  attorneys'  fees. On March 31, 1997,  PSCRC filed a
lawsuit  against the  Partnership  in the Superior  Court of New Jersey  seeking
repayment of principal and interest, plus late charges,  expenses and attorney's
fees. The  Partnership  filed a counterclaim  and was awarded  satisfaction on a
part of that claim.  On January 8, 1998,  the Company  entered into an agreement
with  PSCRC in  settlement  of all  amounts  owed to PSCRC by the  Company.  The
settlement amount totaled  $14,910,215 and has been recorded  effective December
31, 1997.

     The  settlement  is payable in monthly  payments of principal  and interest
commencing June 1, 1998, and continuing on the first day of each month until the
balance with all accrued  interest is paid in full, or January 7, 2005, when all
outstanding principal and interest is due and payable.


<PAGE>F-27


     Scheduled  repayments  of  principal  and  interest,  under the  settlement
agreement, are as follows in the years ended December 31,

1998                                                              $  2,819,394
1999                                                                 1,580,044
2000                                                                 2,715,132
2001                                                                 2,715,132
2002                                                                 2,715,132
2003                                                                 2,715,132
2004                                                                 2,715,132
2005                                                                 4,366,185
                                                                 -------------
                                 Total                              22,341,283

                                 Less interest portion              (7,430,368)
                                                                 --------------

                                 Principle balance                 $14,910,915
                                                                 ==============

13.     Sale of Affiliates

     Subsequent to December 31, 1997, the Company entered into negotiations with
a contractor  to sell SC Wood.  The terms of the  agreement  sold the assets and
future  revenues of the Colonial  project  operated by SC Wood to the contractor
for the sum of $1 plus  forgiveness of certain amounts owed the contractor.  The
settlement of accounts is as follows:

  Assets sold:
   Accounts receivable                                              $  (27,977)
   Projects in commercial operation, net                              (809,883)

  Amounts received or forgiven:
   Accounts payable                                                    444,065
   Accrued expenses                                                    763,265

 Amounts payable from agreement                                       (181,564)

Cash received                                                                1
                                                                     ---------
Gain on sale of SC Wood                                              $ 187,906
                                                                     =========
<PAGE>F-28



     On June 30, 1998, Onsite Energy Corporation  ("Onsite") acquired all of the
assets and assumed certain  specific  liabilities of Sycom LLC. As consideration
for this purchase, Onsite issued 1,750,000 shares of its Class A common stock to
Sycom LLC. As part of the purchase Onsite, Sycom and the Partnership executed an
employment  and  noncompete  agreement  with  substantially  all of the existing
officers and employees. In consideration for the right to retain the services of
these  employees  Onsite  placed  in  escrow  157,500  shares  of its  Series  D
Convertible Preferred Stock, convertible into 15,750,000 shares of Onsite common
stock. The convertible  preferred stock will be released to Sycom when the PSCRC
debt has been  liquidated  (see Note 12), when any loans from Onsite to Sycom or
the  Partnership  have been liquidated and when the average closing market price
of Onsite's  common  stock over any period of 20 days is not less than $2.00 per
share and net income per share for four  consecutive  quarters  is not less than
$.15.

     As part of the  employment  agreement,  Onsite agrees to lend Sycom and the
Partnership an amount equal to any remaining general and administrative expenses
and debt service to third parties which Sycom or the Partnership cannot pay. Any
amounts borrowed will bear interest at 9.75%.  Sycom may repay any loans in cash
or with shares of the convertible preferred stock.

     Also,  Onsite  agreed  to loan the  shareholders  of Sycom  and SSBKK up to
$1,000,000 to pay anticipated  federal and state income taxes resulting from the
sale.  Such loans will bear interest at 9.75%.  The  shareholders  may repay any
amounts  borrowed in cash or Onsite  common stock  obtained from the sale of the
assets of Sycom LLC.





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