Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

Balance Sheet

                     June 30, 2005                     

(Unaudited)

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	268
Receivables:
Customers		129,195
Associated companies		154,179
Other		2,285
Material and supplies		2,018
Prepayments and other		9,975
		297,920
PROPERTY, PLANT AND EQUIPMENT:
In service		16,157
Less: Accumulated provision for depreciation		5,772
		10,385
Construction work in progress		1,413
		11,798
INVESTMENTS:
Other		194,346
		194,346
DEFERRED CHARGES:
Goodwill		24,248
Accumulated deferred income taxes		37,443
Other		125,150
		186,841
TOTAL ASSETS	$	690,905
LIABILITIES & CAPITALIZATION
CURRENT LIABILITIES:
Notes payable to associated companies	$	149,621
Accounts payable
Other		90,962
Associated companies		127,033
Accrued taxes		24,144
Other		14,342
		406,102
CAPITALIZATION:
Common stockholder’s equity		269,250
Long-term debt		-
		269,250
DEFERRED CREDITS:
Retirement benefits		10,809
Other		4,744
		15,553
TOTAL LIABILITIES & CAPITALIZATION	$	690,905

                                  Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

            Statement of Operations

(Unaudited)

	Three Months
	Ended			Year-to-date
	June 30, 2005			June 30, 2005
REVENUES	$	987,520		$	1,950,881
EXPENSES:
Fuel, purchased power and gas		877,546			1,744,518
Other operating expenses		47,424			88,365
Provision for depreciation and amortization		446			861
General taxes		2,892			5,862
Total expenses		928,308			1,839,606
EQUITY IN SUBSIDIARY EARNINGS		2,600			28,818
INCOME BEFORE INTEREST & INCOME TAXES		61,812			140,093
NET INTEREST CHARGES:
Interest expenses		1,325			2,627
Capitalized interest		(20	)		(32	)
Net interest charges		1,305			2,595
INCOME TAXES		20,024			40,990
DISCONTINUED OPERATIONS		(995	)		5,114
NET INCOME	$	39,488		$	101,622