Exhibit 1-2

FIRSTENERGY FACILITIES SERVICES GROUP, LLC

Consolidated Balance Sheet (Unaudited)

                         September 30, 2005                          

(In Thousands)

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	5,632
Receivables:
Associated companies		4,583
Other		59,583
Material and supplies		5,942
Prepayments and other		891
		76,631
INVESTMENTS:
Nonutility property, net		11,592
Other		(1,458	)
		10,134
DEFERRED CHARGES:
Goodwill		-
Accumulated deferred income tax benefits		28,085
Other		-
		28,085
TOTAL ASSETS	$	114,850
LIABILITIES & CAPITALIZATION
CURRENT LIABILITIES:
Currently payable long-term debt	$	324
Short-term borrowings		-
Notes payable to associated companies		2,281
Notes payable other		12,811
Accounts payable
Other		30,019
Associated companies		92
Accrued taxes		3,651
Other		7,187
		56,365
CAPITALIZATION:
Common stockholder’s equity		52,924
Long-term debt		5,561
		58,485
TOTAL LIABILITIES & CAPITALIZATION	$	114,850

Exhibit 1-2

FIRSTENERGY FACILITIES SERVICES GROUP, LLC

Consolidated Statement of Operations (Unaudited)

(In Thousands)

	Three Months
	Ended			Year-to-date
	Sept. 30, 2005			Sept. 30, 2005
Revenues	$	59,415		$	161,258
Cost of revenues		55,109			145,414
Gross margin		4,306			15,844
Selling, general and administrative expenses		3,841			17,125
Depreciation		143			399
		322			(1,680	)
Purchase agreement incentive plans		12			79
Operating income/(loss)		310			(1,759	)
Interest income		191			607
Interest expense		(506	)		(1,212	)
Gain on sale of fixed assets		1			8
Other income, net		45			157
Total other expense		(269	)		(440	)
Income/(Loss) before income taxes		41			(2,199	)
Income taxes		40			3,654
Income/(loss) before discontinued operations		1			(5,853	)
Discontinued operations		-			129
Net Income/(loss)	$	1		$	(5,724	)