Calpine (CPN)

[Logon26]

MONTHLY OPERATING STATEMENT FOR THE PERIOD
FROM AUGUST 1, 2007, TO AUGUST 31, 2007

Total cost of revenue 692
Gross profit $168
Equipment, development project and other impairments --
Sales, general and administrative expense 11
Other operating expenses 3
Income from operations 154
Interest expense 95
Interest (income) (5 )
Other (income) expense, net (9 )
Income before reorganization items and provision for income taxes 73
Reorganization items 27
Income before provision for income taxes 46
Provision for income taxes 6
Net income $ 40