<PAGE>
ALLEGHENY ENERGY SOLUTIONS, INC.
STATEMENT OF INCOME
FOR THE PERIOD ENDED JUNE 30, 2000
Three Months Ended Year To Date Ended
June 30, 2000 June 30, 2000
OPERATING REVENUES:
Wholesale and Other $337,265 $798,512
337,265 798,512
Total Operating Revenues
OPERATING EXPENSES:
Customer Accounting & Services 24,124 34,726
Administrative & General 852,215 1,194,927
Total Operation & Maintenance 876,339 1,229,653
Depreciation
Taxes other than income taxes 12,636 17,340
Federal and state income taxes (228,925) (186,091)
Total Operating Expenses 660,050 1,060,902
Operating Income (322,785) (262,390)
Other Income, Net 97,688 181,836
Interest Charges 0 0
Net Income ($225,097) ($80,554)