Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

Balance Sheet

                March 31, 2005               

(Unaudited)

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	5,915
Receivables:
Customers		165,624
Associated companies		146,967
Other		5,115
Notes receivable from associated companies		-
Material and supplies		217
Prepayments and other		9,200
		333,038
PROPERTY, PLANT AND EQUIPMENT:
In service		16,158
Less: Accumulated provision for depreciation		5,358
		10,800
Construction work in progress		1,001
		11,801
INVESTMENTS:
Other		191,921
		191,921
DEFERRED CHARGES:
Goodwill		24,248
Accumulated deferred income taxes		33,099
Other		137,386
		194,733
TOTAL ASSETS	$	731,493
LIABILITIES & CAPITALIZATION
CURRENT LIABILITIES:
Notes payable to associated companies	$	176,069
Accounts payable
Other		92,148
Associated companies		158,239
Accrued taxes		49,354
Accrued interest		-
Other		9,551
		485,361
CAPITALIZATION:
Common stockholder’s equity		232,790
Long-term debt		-
		232,790
DEFERRED CREDITS:
Retirement benefits		9,977
Other		3,365
		13,342
TOTAL LIABILITIES & CAPITALIZATION	$	731,493

Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

          Statement of Operations

(Unaudited)

	Three Months
	Ended
	March 31, 2005
REVENUES	$	963,363
EXPENSES:
Fuel, purchased power and gas		866,972
Other operating expenses		40,940
Provision for depreciation and amortization		415
General taxes		2,971
Total expenses		911,298
EQUITY IN SUBSIDIARY EARNINGS		26,217
INCOME BEFORE INTEREST & INCOME TAXES		78,282
NET INTEREST CHARGES:
Interest expenses		1,302
Capitalized interest		(12	)
Net interest charges		1,290
INCOME TAXES		20,967
DISCONTINUED OPERATIONS		6,109
NET INCOME	$	62,134