Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

Balance Sheet

                September 30, 2005               

(Unaudited)

ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	2
Receivables:
Customers		125,767
Associated companies		122,162
Other		2,017
Material and supplies		3,744
Prepayments and other		44,400
		298,092
PROPERTY, PLANT AND EQUIPMENT:
In service		15,363
Less: Accumulated provision for depreciation		5,375
		9,988
Construction work in progress		1,645
		11,633
INVESTMENTS:
Other		183,883
		183,883
DEFERRED CHARGES:
Goodwill		24,248
Accumulated deferred income taxes		37,821
Other		181,402
		243,471
TOTAL ASSETS	$	737,079
LIABILITIES & CAPITALIZATION
CURRENT LIABILITIES:
Notes payable to associated companies	$	121,568
Accounts payable
Other		69,110
Associated companies		167,615
Accrued taxes		28,505
Other		56,575
		443,373
CAPITALIZATION:
Common stockholder’s equity		274,508
Long-term debt		-
		274,508
DEFERRED CREDITS:
Retirement benefits		13,551
Other		5,647
		19,198
TOTAL LIABILITIES & CAPITALIZATION	$	737,079

Exhibit A-1

FIRSTENERGY SOLUTIONS CORP.

Statement of Operations

(Unaudited)

	Three Months
	Ended			Year-to-Date
	Sept. 30, 2005			Sept. 30, 2005
REVENUES	$	1,075,568		$	2,986,804
EXPENSES:
Fuel, purchased power and gas		948,434			2,653,308
Other operating expenses		100,178			188,542
Provision for depreciation and amortization		428			1,289
General taxes		3,181			9,043
Total expenses		1,052,221			2,852,182
EQUITY IN SUBSIDIARY EARNINGS/(LOSS)		(10,201	)		18,617
INCOME BEFORE INTEREST & INCOME TAXES		13,146			153,239
NET INTEREST CHARGES:
Interest expenses		1,408			4,035
Capitalized interest		(24	)		(55	)
Net interest charges		1,384			3,980
INCOME TAXES		9,119			50,108
DISCONTINUED OPERATIONS		528			5,642
NET INCOME	$	3,171		$	104,793