Exhibit 1-2

FIRSTENERGY FACILITIES SERVICES GROUP, LLC

Consolidated Balance Sheet (Unaudited)

                          December 31, 2004                          

(In Thousands)

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	8,410
Receivables:
Associated companies		418
Other		95,032
Material and supplies		6,957
Prepayments and other		3,402
		114,219
INVESTMENTS:
Nonutility property, net		20,722
Other		773
		21,495
DEFERRED CHARGES:
Goodwill		-
Accumulated deferred income tax benefits		38,843
Other		-
		38,843
TOTAL ASSETS	$	174,557
LIABILITIES & CAPITALIZATION
CURRENT LIABILITIES:
Currently payable long-term debt	$	500
Short-term borrowings		-
Notes payable to associated companies		8,877
Notes payable other		3,481
Accounts payable
Other		45,314
Associated companies		95
Accrued taxes		2,573
Other		16,123
		76,963
CAPITALIZATION:
Common stockholder’s equity		90,753
Long-term debt		6,841
		97,594
TOTAL LIABILITIES & CAPITALIZATION	$	174,557

Exhibit 1-2

FIRSTENERGY FACILITIES SERVICES GROUP, LLC

Consolidated Statement of Operations (Unaudited)

(In Thousands)

	Three Months			Twelve Months
	Ended			Ended
	Dec. 31, 2004			Dec. 31, 2004
Revenues	$	107,435		$	396,498
Cost of revenues		95,809			352,772
Gross margin		11,626			43,726
Selling, general and administrative expenses		10,812			37,521
Depreciation		1,143			4,645
		(329	)		1,560
Goodwill impairment		47,439			47,439
Purchase agreement incentive plans		34			134
Operating loss		(47,802	)		(46,013	)
Interest income		130			284
Interest expense		(340	)		(1,054	)
Gain on sale of fixed assets		379			896
Other income/(expense), net		36			265
Total other income		205			391
Loss before income taxes		(47,597	)		(45,622	)
Income taxes benefits		(10,129	)		(9,631	)
Net loss	$	(37,468	)	$	(35,991	)