<PAGE><TABLE>
EUA ENERGY CAPITAL & SERVICES I
Statements of Income
Periods Ended September 30, 2000
(expressed in millions, rounded to hundred thousands of dollars)
(Unaudited, subject to adjustment)
<CAPTION>
Quarter Six Months
------- ----------
<S> <C> <C>
Operating revenues $- $0.2
-- ----
Operating expenses:
Operation - 0.1
Depreciation and amortization - 0.1
-- ----
Total operating expenses - 0.2
-- ----
Operating income - -
-- ----
Other income and deductions:
Interest and dividend income - 0.1
-- ----
Total other income - 0.1
-- ----
Net income $- $0.1
== ====
</TABLE>