<PAGE>
ALLEGHENY ENERGY SOLUTIONS, INC.
STATEMENT OF INCOME
FOR THE PERIOD ENDED SEPTEMBER 30, 2000
<TABLE>
<CAPTION>
Three Months Ended Year To Date Ended
September 30, 2000 September 30, 2000
OPERATING REVENUES:
<S> <C> <C>
Wholesale and Other $126,094 $924,606
126,094 924,606
Total Operating Revenues
OPERATING EXPENSES:
Customer Accounting & Services 42,984 77,710
Administrative & General 633,650 1,828,577
Total Operation & Maintenance 676,634 1,906,287
Depreciation
Taxes other than income taxes 13,349 30,689
Federal and state income taxes (233,977) (420,068)
Total Operating Expenses 456,006 1,516,908
Operating Income (329,912) (592,302)
Other Income, Net 249,205 431,041
Interest Charges 0 0
Net Income ($80,707) ($161,261)
</TABLE>