UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 8-K
                                 CURRENT REPORT
                         PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                Date of Report (Date of earliest event reported)
                                November 18, 2002


Commission              Registrant, State of Incorporation                            I.R. S. Employer
File Number             Address, and Telephone Number                                 Identification No.
- -----------             -----------------------------                                 ------------------

                                                                                   
0-18135                 AEP GENERATING COMPANY (An Ohio Corporation)                  31-1033833
1-3457                  APPALACHIAN POWER COMPANY (A Virginia Corporation)            54-0124790
0-346                   CENTRAL POWER AND LIGHT COMPANY (A Texas Corporation)         74-0550600
1-2680                  COLUMBUS SOUTHERN POWER COMPANY (An Ohio Corporation)         31-4154203
1-3570                  INDIANA MICHIGAN POWER COMPANY (An Indiana Corporation)       35-0410455
1-6858                  KENTUCKY POWER COMPANY (A Kentucky Corporation)               61-0247775
1-6543                  OHIO POWER COMPANY (An Ohio Corporation)                      31-4271000
0-343                   PUBLIC SERVICE COMPANY OF OKLAHOMA                            73-0410895
                        (An Oklahoma Corporation)
1-3146                  SOUTHWESTERN ELECTRIC POWER COMPANY                           72-0323455
                        (A Delaware Corporation)
0-340                   WEST TEXAS UTILITIES COMPANY (A Texas Corporation)            75-0646790
                        1 Riverside Plaza, Columbus, Ohio  43215-2373
                        Telephone (614) 223-1000

Item 5.  Other Events
        This   Current   Report  on  Form  8-K   (Report)   is  limited  to  the
reclassification  of financial  statements of AEP  Generating  Company  (AEGCo),
Appalachian  Power  Company  (APCo),  Central  Power  and Light  Company  (CPL),
Columbus  Southern Power Company (CSPCo),  Indiana Michigan Power Company (I&M),
Kentucky Power Company (KPCo), Ohio Power Company (OPCo), Public Service Company
of Oklahoma (PSO),  Southwestern Electric Power Company (SWEPCo), and West Texas
Utilities  Company (WTU), to reflect certain  reclassifications  of revenue from
forward  trading  activities  to a net basis of  reporting  and its impacts upon
management's  discussion and analysis,  the financial statements and the related
notes,  and the selected  financial  data as  originally  reported in our Annual
Report on Form 10-K for the fiscal year ended December 31, 2001 (Form 10-K).  NO
ATTEMPT HAS BEEN MADE IN THIS REPORT TO MODIFY OR UPDATE  OTHER  DISCLOSURES
EXCEPT AS  REQUIRED  TO REFLECT  THE EFFECTS OF THE RECLASSIFICATIONS DESCRIBED
BELOW.

         As previously  disclosed in our  Quarterly  Report on Form 10-Q for the
quarter  ended  September  30,  2002,  prior to the third  quarter  of 2002,  we
recorded and reported upon settlement,  sales under forward trading contracts as
revenues and purchased energy expenses.  Effective July 1, 2002, we reclassified
revenues  such  forward  trading  activity  to a net  basis of  reporting  which
resulted in a  substantial  reduction  in both  revenues  and  purchased  energy
expense as well as nonoperating  income and expense for APCo, CSPCo, OPCo, KPCo,
and I&M but did not have any  impact  on the  financial  condition,  results  of
operations  or cash  flows for such  companies.  Our third  quarter  Form  10-Q,
previously  filed with the  Securities  and Exchange  Commission,  reflects such
reclassifications.  This Report provides updated information to conform such
filing to the presentation reported in our third quarter Form 10-Q. Accordingly,
this report provides additional information  previously  reported  in our Form
10-K in Item 6. Selected  Financial  Data,  Item 7.  Management's  Discussion
and  Analysis  of Financial Condition and Results of Operations,  Item 8.
Financial Statements and Suplementary  Data, and Item 14.  Exhibits,  Financial
Statement  Schedules and Reports on Form 8-K to reflect the aforementioned
reclassifications.





                                    Contents
                                                                                                      Page
                                                                                                   
Glossary of Terms                                                                                       A-1

Forward Looking Information                                                                             A-4

AEP Generating Company
         Selected Financial Data                                                                        B-1
         Management's Narrative Analysis of Results of Operations                                       B-2
         Statements of Income and Statements of Retained Earnings                                       B-3
         Balance Sheets                                                                                 B-4
         Statements of Cash Flows                                                                       B-6
         Statements of Capitalization                                                                   B-7
         Index to Notes to Financial Statements                                                         B-8
         Independent Auditors' Report                                                                   B-9

Appalachian Power Company and Subsidiaries
         Selected Consolidated Financial Data                                                           C-1
         Management's Discussion and Analysis of Results of Operations                                  C-2
         Consolidated Statements of Income and Consolidated Statements of                               C-7
           Comprehensive Income
         Consolidated Balance Sheets                                                                    C-8
         Consolidated Statements of Cash Flows                                                         C-10
         Consolidated Statements of Retained Earnings                                                  C-11
         Consolidated Statements of Capitalization                                                     C-12
         Schedule of Long-term Debt                                                                    C-13
         Index to Notes to Consolidated Financial Statements                                           C-14
         Independent Auditors' Report                                                                  C-15

Central Power and Light Company and Subsidiaries
         Selected Consolidated Financial Data                                                           D-1
         Management's Discussion and Analysis of Results of Operations                                  D-2
         Consolidated Statements of Income                                                              D-6
         Consolidated Balance Sheets                                                                    D-7
         Consolidated Statements of Cash Flows                                                          D-9
         Consolidated Statements of Retained Earnings                                                  D-10
         Consolidated Statements of Capitalization                                                     D-11
         Schedule of Long-term Debt                                                                    D-12
         Index to Notes to Consolidated Financial Statements                                           D-13
         Independent Auditors' Report                                                                  D-14




Columbus Southern Power Company and Subsidiaries
                                                                                                   
         Selected Consolidated Financial Data                                                           E-1
         Management's Narrative and Analysis of Results of Operations                                   E-2
         Consolidated Statements of Income and
            Consolidated Statements of Retained Earnings                                                E-6
         Consolidated Balance Sheets                                                                    E-7
         Consolidated Statements of Cash Flows                                                          E-9
         Consolidated Statements of Capitalization                                                     E-10
         Schedule of Long-term Debt                                                                    E-11
         Index to Notes to Consolidated Financial Statements                                           E-12
         Independent Auditors' Report                                                                  E-13

Indiana Michigan Power Company and Subsidiaries
         Selected Consolidated Financial Data                                                           F-1
         Management's Discussion and Analysis of Results of Operations                                  F-2
         Consolidated Statements of Income and Consolidated Statements of                               F-7
             Comprehensive Income
         Consolidated Balance Sheets                                                                    F-8
         Consolidated Statements of Cash Flows                                                         F-10
         Consolidated Statements of Retained Earnings                                                  F-11
         Consolidated Statements of Capitalization                                                     F-12
         Schedule of Long-term Debt                                                                    F-13
         Index to Notes to Consolidated Financial Statements                                           F-15
         Independent Auditors' Report                                                                  F-16

Kentucky Power Company
         Selected Financial Data                                                                        G-1
         Management's Narrative Analysis of Results of Operations                                       G-2
         Statements of Income, Statements of Comprehensive Income                                       G-6
             and Statements of Retained Earnings
         Balance Sheets                                                                                 G-7
         Statements of Cash Flows                                                                       G-9
         Statements of Capitalization                                                                  G-10
         Schedule of Long-term Debt                                                                    G-11
         Index to Notes to Financial Statements                                                        G-12
         Independent Auditors' Report                                                                  G-13

Ohio Power Company and Subsidiaries
         Selected Consolidated Financial Data                                                           H-1
         Management's Discussion and Analysis of Results of Operations                                  H-2
         Consolidated Statements of Income and Consolidated Statements of                               H-7
             Comprehensive Income
         Consolidated Balance Sheets                                                                    H-8
         Consolidated Statements of Cash Flows                                                         H-10
         Consolidated Statements of Retained Earnings                                                  H-11
         Consolidated Statements of Capitalization                                                     H-12
         Schedule of Long-term Debt                                                                    H-13
         Index to Notes to Consolidated Financial Statements                                           H-15
         Independent Auditors' Report                                                                  H-16




Public Service Company of Oklahoma and Subsidiaries
                                                                                                    
         Selected Consolidated Financial Data                                                           I-1
         Management's Narrative Analysis of Results of Operations                                       I-2
         Consolidated Statements of Income and
            Consolidated Statements of Retained Earnings                                                I-5
         Consolidated Balance Sheets                                                                    I-6
         Consolidated Statements of Cash Flows                                                          I-8
         Consolidated Statements of Capitalization                                                      I-9
         Schedule of Long-term Debt                                                                    I-10
         Index to Notes to Consolidated Financial Statements                                           I-11
         Independent Auditors' Report                                                                  I-12






Southwestern Electric Power Company and Subsidiaries
         Selected Consolidated Financial Data                                                           J-1
         Management's Discussion and Analysis of Results of Operations                                  J-2
         Consolidated Statements of Income and
            Consolidated Statements of Retained Earnings                                                J-6
         Consolidated Balance Sheets                                                                    J-7
         Consolidated Statements of Cash Flows                                                          J-9
         Consolidated Statements of Capitalization                                                     J-10
         Schedule of Long-term Debt                                                                    J-11
         Index to Notes to Consolidated Financial Statements                                           J-12
         Independent Auditors' Report                                                                  J-13




West Texas Utilities Company
                                                                                                   
         Selected Financial Data                                                                        K-1
         Management's Narrative Analysis of Results of Operations                                       K-2
         Statements of Income and Statements of Retained Earnings                                       K-6
         Balance Sheets                                                                                 K-7
         Statements of Cash Flows                                                                       K-9
         Statements of Capitalization                                                                  K-10
         Schedule of Long-term Debt                                                                    K-11
         Index to Notes to Consolidated Financial Statements                                           K-12
         Independent Auditors' Report                                                                  K-13


Notes to Financial Statements                                                                           L-1

Management's Discussion and Analysis of Financial Condition,
    Contingencies and Other Matters                                                                     M-1




                                GLOSSARY OF TERMS
         When the following terms and  abbreviations  appear in the text of this
report, they have the meanings indicated below.

               Term                                Meaning

                                 
2004 True-up Proceeding............ A filing to be made after January 10, 2004 under the Texas Legislation to finalize the
                                            amount of stranded costs and the recovery of such costs.
AEGCo.............................. AEP Generating  Company, an electric utility subsidiary of AEP.
AEP................................ American   Electric  Power  Company, Inc.    The   parent    company   of
                                            AEGCo,APCo, CSPCo, CPL, I&MCo, KPCo, OPCo, PSO, SWEPCo and WTU
AEP Credit,Inc..................... AEP Credit, Inc., a subsidiary of AEP which factors accounts receivable and accrued utility
                                            revenues for affiliated and unaffiliated domestic electric utility companies.
AEP East electric operating
companies.......................... APCo,   CSPCo,   I&M,   KPCo   and   OPCo.
AEPR............................... AEP Resources, Inc.
AEP System or the System........... The American Electric Power System, an integrated electric utility system, owned and
                                            operated by AEP's electric utility subsidiaries.
AEPSC.............................. American   Electric   Power  Service Corporation,  a  service  subsidiary
                                            providing management and professional services to AEP and its subsidiaries.
AEP Power Pool..................... AEP System Power Pool. Members are APCo, CSPCo, I&M, KPCo and OPCo.  The Pool shares the
                                            generation, cost of generation and resultant wholesale system sales of the member
                                            companies.
AEP West electric operating
companies.......................... CPL, PSO, SWEPCo and WTU.
AFUDC.............................. Allowance   for  funds  used  during construction, a noncash nonoperating
                                            income item that is capitalized  and recovered through  depreciation over
                                            the   service   life   of   domestic regulated electric utility plant.
Alliance RTO....................... Alliance Regional Transmission Organization, an ISO formed by AEP and four unaffiliated
                                            utilities.
Amos Plant......................... John E. Amos Plant, a 2,900 MW generation station jointly owned and operated by APCo and
                                            OPCo.
APCo............................... Appalachian Power Company,  an AEP electric utility subsidiary.
Arkansas Commission................ Arkansas Public Service Commission.
CLECO.............................. Central  Louisiana  Electric Company, Inc., an unaffiliated corporation.
COLI............................... Corporate owned life insurance program.
Cook Plant......................... The Donald C. Cook Nuclear Plant,  a two-unit,  2,110 MW nuclear plant owned by I&M.
CPL................................ Central  Power  and Light  Company,  an AEP electric  utility   subsidiary.
CSPCo.............................. Columbus Southern    Power    Company,    an    AEP    electric    utility    subsidiary.
CSW...............................  Central  and  South  West  Corporation,   a subsidiary of AEP.
CSW Energy......................... CSW Energy, Inc., an AEP subsidiary which invests in energy projects and builds power plants.
CSW International.................. CSW International, Inc., an AEP subsidiary which invests in energy projects and entities
                                        outside the United States.
D.C. Circuit  Court.................The United States Court of Appeals for the District of Columbia  Circuit.
DHMV............................... Dolet Hills Mining Venture.
DOE................................ United States Department of Energy.
ECOM............................... Excess Cost Over Market.
ENEC............................... Expanded Net Energy Costs.
EITF............................... The Financial  Accounting Standards Board's Emerging  Issues Task Force.
ERCOT.............................. The  Electric Reliability  Council  of  Texas.
FASB............................... Financial Accounting Standards Board.
Federal EPA........................ United States Environmental Protection Agency.
FERC............................... Federal Energy Regulatory Commission.
FMB ............................... First Mortgage Bond.
GAAP............................... Generally Accepted Accounting Principles.
I&M................................ Indiana  Michigan  Power  Company,  an  AEP electric  utility  subsidiary.




                                 
IPC................................ Installment Purchase Contract.
IRS................................ Internal Revenue Service.
IURC............................... Indiana  Utility  Regulatory   Commission.
ISO................................ Independent system operator.
Joint Stipulation.................. Joint Stipulation and Agreement for Settlement of APCo's WV rate proceeding.
KPCo............................... Kentucky Power Company, an AEP electric utility subsidiary.
KPSC............................... Kentucky Public Service Commission.
KWH................................ Kilowatthour.
Michigan Legislation............... The Customer Choice and Electricity Reliability Act, a Michigan law which provides for
                                            customer choice of electricity supplier.
Midwest ISO........................ An independent operator of transmission assets in the Midwest.
MLR................................ Member load ratio, the method  used  to allocate AEP Power Pool transactions to its members.
Money Pool......................... AEP System's Money Pool.
MPSC............................... Michigan Public Service Commission.
MTN................................ Medium Term Notes.
MW................................. Megawatt.
MWH................................ Megawatthour.
NEIL............................... Nuclear   Electric   Insurance   Limited.
Nox................................ Nitrogen oxide.
NOx Rule........................... A final rules issued by Federal EPA which requires NOx reductions in 22 eastern states
                                            including seven of the states in which AEP companies operates.
NP................................. Notes Payable.
NRC................................ Nuclear Regulatory Commission.
Ohio Act........................... The Ohio Electric  Restructuring  Act of 1999.
Ohio EPA........................... Ohio Environmental Protection Agency.
OPCo............................... Ohio Power Company,  an AEP electric utility subsidiary.
OVEC............................... Ohio Valley Electric Corporation, an electric  utility  company  in which
                                            AEP and  CSPCo  own a  44.2%  equity interest.
PCBs............................... Polychlorinated Biphenyls.
PJM................................ Pennsylvania - New Jersey - Maryland regional transmission  organization.
PRP................................ Potentially    Responsible    Party.
PSO................................ Public Service  Company of Oklahoma, an AEP electric utility  subsidiary.
PUCO............................... The Public  Utilities  Commission of Ohio.
PUCT............................... The  Public  Utility  Commission  of Texas.
PUHCA.............................. Public Utility  Holding  Company Act of 1935, as amended.
PURPA.............................. The   Public   Utility    Regulatory Policies      Act      of      1978.
RCRA............................... Resource  Conservation  and Recovery Act of 1976, as amended.
Registrant Subsidiaries............ AEP subsidiaries who are SEC registrants; AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo, PSO,
                                            SWEPCo and WTU.
Rockport Plant..................... A generating plant, consisting of two 1,300 MW coal-fired generating units near Rockport,
                                            Indiana owned by AEGCo and I&M.
RTO................................ Regional Transmission  Organization.
SEC................................ Securities and Exchange Commission.
SFAS............................... Statement  of  Financial  Accounting Standards  issued  by the  Financial
                                            Accounting Standards Board.
SFAS 71............................ Statement of Financial Accounting Standards No. 71, Accounting for the Effects of Certain
                                            Types of Regulation.




                                 
SFAS 101........................... Statement of Financial Accounting Standards No. 101, Accounting for the Discontinuance of
                                            Application of Statement 71.
SFAS 121........................... Statement of Financial Accounting Standards No. 121, Accounting for the Impairment of
                                            Long-Lived Assets and for Long-Lived Assets to be Disposed of.
SFAS 133........................... Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments
                                            and Hedging Activities.
SNF................................ Spent Nuclear Fuel.
SPP................................ Southwest Power Pool.
STP................................ South    Texas    Project    Nuclear Generating  Plant,  owned  25.2%  by
                                            Central Power and Light Company,  an AEP electric utility subsidiary .
STPNOC............................. STP  Nuclear  Operating  Company,  a non-profit Texas  corporation  which
                                            operates  STP on behalf of its joint owners including CPL.
Superfund.......................... The Comprehensive Environmental, Response, Compensation and Liability Act.
SWEPCo............................. Southwestern Electric Power Company, an AEP electric utility  subsidiary.
Texas Appeals  Court............... The Third District of Texas Court of Appeals.
Texas Legislation.................. Legislation   enacted   in  1999  to restructure  the  electric   utility industry in Texas.
Travis District Court.............. State  District Court of Travis County,  Texas.
TVA ............................... Tennessee Valley Authority.
UN................................. Unsecured Note.
VaR................................ Value at Risk,  a method to quantify risk       exposure.
Virginia SCC....................... Virginia State    Corporation     Commission.
WV................................. West Virginia.
WVPSC.............................. Public  Service  Commission  of West Virginia.
WPCo............................... Wheeling  Power   Company,   an  AEP electric  distribution   subsidiary.
WTU................................ West Texas Utilities Company, an AEP electric utility subsidiary.
Zimmer Plant....................... William H.  Zimmer  Generating   Station,  a 1,300 MW coal-fired unit owned 25.4%
                                            by Columbus Southern  Power   Company,   an  AEP subsidiary.


FORWARD LOOKING INFORMATION

This  discussion  includes  forward-looking  statements  within  the  meaning of
Section  21E of the  Securities  Exchange  Act of  1934.  These  forward-looking
statements reflect assumptions, and involve a number of risks and uncertainties.
Among the factors both foreign and domestic  that could cause actual  results to
differ  materially  from  forward  looking  statements  are:  electric  load and
customer growth;  abnormal weather  conditions;  available sources of and prices
for coal and gas;  availability of generating capacity;  risks related to energy
trading  and  construction  under  contract;  the  speed  and  degree  to  which
competition is introduced to our power  generation  business;  the structure and
timing of a competitive  market for  electricity  and its impact on prices,  the
ability to


recover net regulatory assets,  other stranded costs and implementation costs in
connection with deregulation of generation in certain states;  the timing of the
implementation  of AEP's  restructuring  plan;  new  legislation  and government
regulations;  the  ability to  successfully  control  costs;  the success of new
business  ventures;  the economic  climate and growth in our service and trading
territories; the ability to successfully challenge new environmental regulations
and to successfully litigate claims that the Company violated the Clean Air Act;
inflationary  trends;  litigation  concerning  AEP's merger with CSW; changes in
electricity  and gas market prices and interest  rates;  fluctuations in foreign
currency exchange rates, and other risks and unforeseen events.










                             AEP GENERATING COMPANY







AEP GENERATING COMPANY
Selected Financial Data
                                                               Year Ended December 31,
                                           2001            2000            1999            1998            1997
                                           ----            ----            ----            ----            ----
                                                                    (in thousands)
INCOME STATEMENTS DATA:
                                                                                          
  Operating Revenues                     $227,548        $228,516        $217,189        $224,146        $227,868
  Operating Expenses                      220,571         220,092         211,849         215,415         218,828
                                          -------   -     -------   -     -------   -     -------   -     -------
  Operating Income                          6,977           8,424           5,340           8,731           9,040
  Nonoperating Income                       3,484           3,429           3,659           3,364           3,603
  Interest Charges                          2,586           3,869           2,804           3,149           3,857
                                            -----   ---     -----   ---     -----   ---     -----   ---     -----
  Net Income                               $7,875          $7,984          $6,195          $8,946          $8,786
                                           ======          ======          ======          ======          ======



                                                                      December 31,
                                           2001            2000            1999            1998            1997
                                           ----            ----            ----            ----            ----
                                                                    (in thousands)
BALANCE SHEETS DATA:
                                                                                          
  Electric Utility Plant                 $648,254        $642,302        $640,093        $636,460        $633,450
  Accumulated Depreciation                337,151         315,566         295,065         277,855         257,191
                                          -------   -     -------   -     -------   -     -------   -     -------
  Net Electric Utility Plant             $311,103        $326,736        $345,028        $358,605        $376,259
                                         ========        ========        ========        ========        ========

  Total Assets                           $361,341        $374,602        $398,640        $403,892        $419,058
                                         ========        ========        ========        ========        ========

  Common Stock and Paid-in Capital       $ 24,434        $ 24,434        $ 30,235        $ 36,235        $ 40,235
  Retained Earnings                        13,761           9,722           3,673           2,770           2,528
                                           ------   ---     -----   ---     -----   ---     -----   ---     -----
  Total Common Shareholder's Equity      $ 38,195        $ 34,156        $ 33,908        $ 39,005        $ 42,763
                                         ========        ========        ========        ========        ========

  Long-term Debt (a)                     $ 44,793        $ 44,808        $ 44,800        $ 44,792        $ 69,570
                                         ========        ========        ========        ========        ========

  Total Capitalization
   And Liabilities                       $361,341        $374,602        $398,640        $403,892        $419,058
                                         ========        ========        ========        ========        ========

(a) Including portion due within one year.

AEP GENERATING COMPANY
Management's Narrative Analysis of Results of Operations

        AEP  Generating  Company is engaged in the generation and wholesale sale
of electric power to two affiliates under long-term agreements.

        Operating  revenues are derived  from the sale of Rockport  Plant energy
and capacity to two affiliated companies, I&M and KPCo pursuant to FERC approved
long-term unit power  agreements.  Under the terms of its unit power  agreement,
I&M is  required  to buy all of AEGCo's  Rockport  capacity  when the unit power
agreement  with KPCo  expires in 2004.  The unit power  agreements  provide  for
recovery of costs  including a FERC approved rate of return on common equity and
a return on other capital net of temporary cash investments.  Under terms of the
unit power  agreements,  AEGCo accumulates all expenses monthly and prepares the
bills  for its  affiliates.  In the  month  the  expenses  are  incurred,  AEGCo
recognizes the billing revenues and establishes a receivable from the affiliated
companies.

        Net income decreased $0.1 million or 1% as a result of a slight decrease
in the return on other  capital.  Lower  interest  charges  caused the return on
other capital to decrease.

        Income statement items which changed significantly were:

                                             Increase
                                            (Decrease)
(dollars in millions)      From Previous Year
                                         Amount      %

Operating Revenues                       $(1.0)    N.M.
Other Operation Expense                    0.7       7
Maintenance Expense                       (0.8)     (8)
Taxes Other Than Income Taxes              0.4      10
Interest Charges                          (1.3)    (33)

N.M. = Not Meaningful


        The decrease in operating  revenues reflects a decrease in the return on
other capital reflecting a decline in interest charges.

        Other  operation  expense  increased  due to the costs of an air quality
test project and increased benefits and compensation costs.

        The  decrease  in  maintenance  expense can be  attributed  to a shorter
duration of maintenance outages for boiler inspection and repair in 2001.

        Taxes other than income  taxes  increased  due to an increase in Indiana
real and personal  property taxes reflecting an unfavorable  accrual  adjustment
and a higher estimated liability accrued in 2001.

        The  decrease in  interest  charges  was  primarily  due to a decline in
interest rates in 2001. The Federal  Reserve reduced  short-term  interest rates
eleven times in 2001.  AEGCo  benefited from the declining  short-term  interest
rates since its  short-term  borrowings  and through July 13, 2001 its long-term
debt were based on short-term  interest rates.  AEGCo's  long-term debt interest
rates  varied  daily  until July 2001 when we chose to fix the rate at 4.05% for
five years.



AEP GENERATING COMPANY
Statements of Income
                                                                  Year Ended December 31,
                                                                  -----------------------
                                                     2001            2000              1999
                                                     ----            ----              ----
                                                             (in thousands)
OPERATING REVENUES:
                                                                           
  Sales to AEP Affiliates                          $227,338        $227,983         $152,559
  Other                                                 210             533           64,630
                                                        ---   -----     ---   --      ------

            TOTAL OPERATING REVENUES                227,548         228,516          217,189
                                                    -------   -     -------   -      -------

OPERATING EXPENSES:
  Fuel                                              102,828         102,978           94,481
  Rent - Rockport Plant Unit 2                       68,283          68,283           68,283
  Other Operation                                    11,025          10,295           10,451
  Maintenance                                         8,853           9,616           10,492
  Depreciation                                       22,423          22,162           21,845
  Taxes Other Than Income Taxes                       4,257           3,854            3,866
  Income Taxes                                        2,902           2,904            2,431
                                                      -----   ---     -----   ---      -----

            TOTAL OPERATING EXPENSES                220,571         220,092          211,849
                                                    -------   -     -------   -      -------

OPERATING INCOME                                      6,977           8,424            5,340

NONOPERATING INCOME                                      30               6               92

NONOPERATING EXPENSES                                    16              17               27

NONOPERATING INCOME TAX CREDITS                       3,470           3,440            3,594

INTEREST CHARGES                                      2,586           3,869            2,804
                                                      -----   ---     -----   ---      -----

NET INCOME                                           $7,875          $7,984           $6,195
                                                     ======          ======           ======



Statements of Retained Earnings
                                                         Year Ended December 31,
                                                         -----------------------
                                                     2001             2000             1999
                                                     ----             ----             ----
                                                             (in thousands)
                                                                             
RETAINED EARNINGS JANUARY 1                          $ 9,722         $3,673           $2,770

NET INCOME                                             7,875          7,984            6,195

CASH DIVIDENDS DECLARED                                3,836          1,935            5,292
                                                       -----  -       -----   -        -----

RETAINED EARNINGS DECEMBER 31                        $13,761         $9,722           $3,673
                                                     =======         ======           ======

See Notes to Financial Statements beginning on page L-1.



AEP GENERATING COMPANY
Balance Sheets
                                                                        December 31,
                                                                    2001                2000
                                                                    ----                ----
                                                                      (in thousands)
ASSETS

ELECTRIC UTILITY PLANT:
                                                                                
  Production                                                      $638,297            $635,215
  General                                                            3,012               2,795
  Construction Work in Progress                                      6,945               4,292
                                                                     -----   ---         -----
          Total Electric Utility Plant                             648,254             642,302

  Accumulated Depreciation                                         337,151             315,566
                                                                   -------   -         -------

          NET ELECTRIC UTILITY PLANT                               311,103             326,736
                                                                   -------   -         -------

OTHER PROPERTY AND INVESTMENTS                                         119                   6
                                                                       ---   -------         -

CURRENT ASSETS:
  Cash and Cash Equivalents                                            983               2,757
  Accounts Receivable:
   Affiliated Companies                                             22,344              21,374
   Miscellaneous                                                       147               2,341
  Fuel - at average cost                                            15,243              11,006
  Materials and Supplies - at average cost                           4,480               3,979
  Prepayments                                                          244                 145
                                                                       ---   -----         ---

          TOTAL CURRENT ASSETS                                      43,441              41,602
                                                                    ------   --         ------

REGULATORY ASSETS                                                    5,207               5,504
                                                                     -----   ---         -----

DEFERRED CHARGES                                                     1,471                 754
                                                                     -----   -----         ---

                    TOTAL                                         $361,341            $374,602
                                                                  ========            ========

See Notes to Financial Statements beginning on page L-1.



AEP GENERATING COMPANY
                                                                       December 31,
                                                                    2001                2000
                                                                    ----                ----
                                                                      (in thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
                                                                                
  Common Stock - Par Value $1,000:
    Authorized and Outstanding - 1,000 Shares                       $1,000              $1,000
  Paid-in Capital                                                   23,434              23,434
  Retained Earnings                                                 13,761               9,722
                                                                    ------   ---         -----
    Total Common Shareholder's Equity                               38,195              34,156
  Long-term Debt                                                    44,793                -
                                                                    ------   ----         ----


          TOTAL CAPITALIZATION                                      82,988              34,156
                                                                    ------   --         ------

OTHER NONCURRENT LIABILITIES                                            76                 358
                                                                -       --   -----         ---

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                  -                 44,808
  Advances from Affiliates                                          32,049              28,068
  Accounts Payable:
    General                                                          7,582               6,109
    Affiliated Companies                                             1,654               7,724
  Taxes Accrued                                                      4,777               4,993
  Rent Accrued - Rockport Plant Unit 2                               4,963               4,963
  Other                                                              3,481               4,443
                                                                     -----   ---         -----

          Total CURRENT LIABILITIES                                 54,506             101,108
                                                                    ------   -         -------

DEFERRED GAIN ON SALE AND LEASEBACK - ROCKPORT PLANT UNIT 2        116,617             122,188
                                                                   -------   -         -------

REGULATORY LIABILITIES:
  Deferred Investment Tax Credits                                   56,304              59,718
  Amounts Due to Customers for Income Taxes                         22,725              23,996
                                                                    ------   --         ------

          Total REGULATORY LIABILITIES                              79,029              83,714
                                                                    ------   --         ------

DEFERRED INCOME TAXES                                               27,975              32,928
                                                                    ------   --         ------

DEFERRED CREDITS                                                       150                 150
                                                                       ---   -----         ---

CONTINGENCIES (Note 8)

                    TOTAL                                         $361,341            $374,602
                                                                  ========            ========

See Notes to Financial Statements beginning on page L-1.



AEP GENERATING COMPANY
Statements of Cash Flows
                                                                     Year Ended December 31,
                                                                     -----------------------
                                                                 2001             2000             1999
                                                                 ----             ----             ----
                                                                         (in thousands)
                                                                                        
OPERATING ACTIVITIES:
  Net Income                                                    $7,875           $7,984           $6,195
  Adjustments for Noncash Items:
    Depreciation                                                22,423           22,162           21,845
    Deferred Federal Income Taxes                               (6,224)          (5,842)          (5,282)
    Deferred Investment Tax Credits                             (3,414)          (3,396)          (3,448)
    Amortization of Deferred Gain on Sale and
      Leaseback - Rockport Plant Unit 2                         (5,571)          (5,571)          (5,571)
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable                                          1,224            1,392           (2,213)
    Fuel, Materials and Supplies                                (4,738)           6,486           (6,263)
    Accounts Payable                                            (4,597)         (13,157)          14,394
    Taxes Accrued                                                 (216)             708            1,058
  Other Assets                                                    (569)           1,636               (6)
  Other Liabilities                                             (1,244)            (404)          (1,564)
                                                                ------   ----      ----   --      ------
            Net Cash Flows From Operating Activities             4,949           11,998           19,145
                                                                 -----   --      ------   --      ------

INVESTING ACTIVITIES:
  Construction Expenditures                                     (6,868)          (5,190)          (8,349)
  Proceeds From Sales of Property                                 -                -                 331
                                                                  ----   ----      ----   -----      ---
            Net Cash Flows Used For Investing
              Activities                                        (6,868)          (5,190)          (8,018)
                                                                ------   --      ------   --      ------

FINANCING ACTIVITIES:
  Return of Capital to Parent Company                             -              (5,801)          (6,000)
  Change in Short-term Debt (net)                                 -             (24,700)             250
  Change in Advances From Affiliates (net)                       3,981           28,068             -
  Dividends Paid                                                (3,836)          (1,935)          (5,292)
                                                                ------   --      ------   --      ------
            Net Cash Flows From (Used For)
              Financing Activities                                 145           (4,368)         (11,042)
                                                                   ---   --      ------   -      -------

Net Increase (Decrease) in Cash and Cash Equivalents            (1,774)           2,440               85
Cash and Cash Equivalents January 1                              2,757              317              232
                                                                 -----   -----      ---   -----      ---
Cash and Cash Equivalents December 31                            $ 983           $2,757            $ 317
                                                                 =====-          ======            =====

Supplemental Disclosure:
Cash paid for interest net of capitalized amounts was $1,509,000, $3,531,000 and
$2,468,000  and for income taxes was  $8,597,000,  $6,820,000  and $6,565,000 in
2001, 2000 and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.



AEP GENERATING COMPANY
Statements of Capitalization
                                                                   December 31,
                                                              2001             2000
                                                              ----             ----
                                                               (in thousands)
                                                                        
COMMON STOCK EQUITY (a)                                      $38,195          $ 34,156
                                                             -------          --------

LONG-TERM DEBT
Installment Purchase Contracts - City of Rockport (b)
 Series   Due Date
 1995 A,  2025 (c)                                            22,500           22,500
 1995 B,  2025 (c)                                            22,500           22,500
Unamortized Discount                                            (207)            (192)
Amount Due Within One Year                                      -             (44,808)
                                                                ----   -      -------
  Long-term Debt Excluding Amount Due Within One Year         44,793             -
                                                              ------   ----      ----
TOTAL CAPITALIZATION                                         $82,988         $ 34,156
                                                             =======         ========

(a) In 2000 and 1999,  AEGCo  returned  capital  to AEP in the  amounts  of $5.8
million and $6 million, respectively.  There were no other material transactions
affecting  common  stock  and  paid-in  capital  in  2001,  2000 and  1999.  (b)
Installment purchase contracts were entered into in connection with the issuance
of pollution control revenue bonds by the City of Rockport,  Indiana.  The terms
of the installment purchase contracts require AEGCo to pay amounts sufficient to
enable the payment of interest and  principal on the related  pollution  control
revenue bonds issued to refinance the  construction  costs of pollution  control
facilities at the Rockport Plant.
(c) These series have an adjustable  interest rate that can be a daily,  weekly,
commercial  paper or term rate as designated  by AEGCo.  Prior to July 13, 2001,
AEGCo  selected a daily rate which ranged from 0.9% to 5.6% during 2001 and from
1.65% to 6.1% during 2000 and averaged 2.8% in 2001 and 4.1% in 2000.  Effective
July 13,  2001,  AEGCo  selected a term rate of 4.05% for five years ending July
12,  2006.  The  interest  rates  were 5% for  Series A and 4.9% for Series B at
December 31, 2000.

See Notes to Financial Statements beginning on page L-1.

AEP GENERATING COMPANY
Index to Notes to Financial Statements

The  notes to  AEGCo's  financial  statements  are  combined  with the  notes to
financial statements for AEP and its other subisidiary registrants. Listed below
are the combined notes that apply to AEGCo. The combined footnotes begin on page
L-1.

                                                           Combined
                                                           Footnote
                                                           Reference

Significant Accounting Policies                            Note  1

Effects of Regulation                                      Note  6

Commitments and Contingencies                              Note  8

Business Segments                                          Note 11

Risk Management, Financial Instruments and Derivatives     Note 12

Income Taxes                                               Note 13

Leases                                                     Note 15

Lines of Credit and Sale of Receivables                    Note 16

Unaudited Quarterly Financial Information                  Note 17

Related Party Transactions                                 Note 20

INDEPENDENT AUDITORS' REPORT


To the Shareholder and Board of Directors
of AEP Generating Company:

         We have  audited the  accompanying  balance  sheets and  statements  of
capitalization  of AEP Generating  Company as of December 31, 2001 and 2000, and
the related statements of income,  retained earnings, and cash flows for each of
the  three  years  in the  period  ended  December  31,  2001.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance with auditing standards generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

         In our  opinion,  such  financial  statements  present  fairly,  in all
material  respects,  the  financial  position  of AEP  Generating  Company as of
December 31, 2001 and 2000, and the results of its operations and its cash flows
for each of the three years in the period ended  December 31, 2001 in conformity
with accounting principles generally accepted in the United States of America.



Deloitte & Touche LLP
Columbus, Ohio
February 22, 2002

                   APPALACHIAN POWER COMPANY AND SUBSIDIARIES






APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                             Year Ended December 31,
                                   2001              2000             1999                 1998                 1997
                                   ----              ----             ----                 ----                 ----
                                                                 (in thousands)
INCOME STATEMENTS DATA:
                                                                                              
  Operating Revenues           $1,784,259         $1,759,253       $1,586,050            $1,672,244          $1,628,515
  Operating Expenses            1,509,273          1,558,099        1,344,814             1,443,701           1,388,521
                                ---------   -      ---------  -     ---------  -          ---------   -       ---------
  Operating Income                274,986            201,154          241,236               228,543             239,994
  Nonoperating Income
   (Loss)                           6,868             11,752            8,096                (8,301)               (222)
  Interest Charges                120,036            148,000          128,840               126,912             119,258
                                  -------   ---      -------  ---     -------  ----         -------   ---       -------
  Income Before
   Extraordinary Item             161,818             64,906          120,492                93,330             120,514
  Extraordinary Gain                 -                 8,938             -                     -                   -
                              -      ----   -----      -----  ------     ----  --         ---------   ------       ----
  Net Income                      161,818             73,844          120,492                93,330             120,514
  Preferred Stock
   Dividend
   Requirements                     2,011              2,504            2,706                 2,497               7,006
                                    -----   -----      -----  -----     -----  ------         -----   -----       -----
  Earnings Applicable
   to Common Stock               $159,807           $ 71,340         $117,786              $ 90,833            $113,508
                                 ========           ========         ========              ========            ========



                                                                   December 31,
                                   2001              2000             1999                  1998                1997
                                   ----              ----             ----                  ----                ----
                                                                 (in thousands)
                                                                                              
BALANCE SHEETS DATA:
  Electric Utility
   Plant                       $5,664,657         $5,418,278       $5,262,951            $5,087,359          $4,901,046
  Accumulated
   Depreciation and
   Amortization                 2,296,481          2,188,796        2,079,490             1,984,856           1,869,057
                                ---------   -      ---------  -     ---------  -          ---------   -       ---------
  Net Electric Utility
   Plant                       $3,368,176         $3,229,482       $3,183,461            $3,102,503          $3,031,989
                               ==========         ==========       ==========            ==========          ==========

  Total Assets                 $5,107,938         $6,633,724       $4,354,400            $4,047,038          $3,883,430
                               ==========         ==========       ==========            ==========          ==========

  Common Stock and
   Paid-in Capital               $976,244           $975,676         $974,717              $924,091            $873,506
  Accumulated Other
   Comprehensive Income
   (Loss)                            (340)              -                -                     -                   -
  Retained Earnings               150,797            120,584          175,854               179,461             207,544
                                  -------   ---      -------  ---     -------  ---          -------   ---       -------
  Total Common
   Shareholder's Equity        $1,126,701         $1,096,260       $1,150,571            $1,103,552          $1,081,050
                               ==========         ==========       ==========            ==========          ==========

Cumulative Preferred Stock:
  Not Subject to
   Mandatory Redemption          $ 17,790           $ 17,790         $ 18,491              $ 19,359            $ 19,747
  Subject to Mandatory
   Redemption                      10,860             10,860           20,310                22,310              22,310
                                   ------   ----      ------  ----     ------  ----          ------   ----       ------
  Total Cumulative
   Preferred Stock               $ 28,650           $ 28,650         $ 38,801              $ 41,669            $ 42,057
                                 ========           ========         ========              ========            ========

  Long-term Debt (a)           $1,556,559         $1,605,818       $1,665,307            $1,552,455          $1,494,535
                               ==========         ==========       ==========            ==========          ==========

  Obligations Under
   Capital Leases (a)            $ 46,285           $ 63,160         $ 64,645              $ 65,175            $ 60,110
                                 ========           ========         ========              ========            ========

  Total Capitalization
   And Liabilities             $5,107,938         $6,633,724       $4,354,400            $4,047,038          $3,883,430
                               ==========         ==========       ==========            ==========          ==========

(a) Including portion due within one year.

APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Management's Discussion and Analysis of Results of Operations

         APCo is a public utility  engaged in the  generation,  purchase,  sale,
transmission  and  distribution of electric power to 917,000 retail customers in
southwestern  Virginia and southern West  Virginia.  APCo as a member of the AEP
Power Pool shares in the revenues  and costs of the AEP Power  Pool's  wholesale
sales to neighboring utility systems and power marketers including power trading
transactions. APCo also sells wholesale power to municipalities.

         The cost of the AEP Power Pool's generating capacity is allocated among
the Pool members based on their  relative peak demands and  generating  reserves
through the payment of capacity charges and the receipt of capacity credits. AEP
Power Pool members are also compensated for their  out-of-pocket costs of energy
delivered  to the AEP Power Pool and  charged for energy  received  from the AEP
Power Pool. The AEP Power Pool calculates each company's prior twelve month peak
demand relative to the total peak demand of all member  companies as a basis for
sharing  revenues and costs.  The result of this  calculation is the member load
ratio (MLR) which  determines  each company's  percentage  share of revenues and
costs.

Critical Accounting Policies - Revenue Recognition

Regulatory   Accounting  -  As  a  result  of  our   cost-based   rate-regulated
transmission and distribution  operations,  our financial statements reflect the
actions  of  regulators  that can  result in the  recognition  of  revenues  and
expenses in different time periods than enterprises that are not rate regulated.
In accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities  (future revenue  reductions or refunds) are recorded to reflect the
economic effects of regulation by matching  expenses with their recovery through
regulated revenues in the same accounting period.


         When  regulatory  assets are  probable  of recovery  through  regulated
rates, we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues and costs of AEP's trading activities are allocated to APCo as a member
of the AEP Power  Pool.  Trading  activities  involve the  purchase  and sale of
energy under physical forward  contracts at fixed and variable prices and buying
and selling  financial energy  contracts which includes  exchange traded futures
and options and over-the-counter  options and swaps.  Although trading contracts
are  generally  short-term,  there  are also  long-term  trading  contracts.  We
recognize  revenues from trading  activities  generally  based on changes in the
fair value of energy trading contracts.

           Recording the net change in the fair value of trading contracts prior
to settlement is commonly  referred to as mark-to-market  (MTM)  accounting.  It
represents the change in the unrealized  gain or loss  throughout the contract's
term.  When the  contract  actually  settles,  that is, the  energy is  actually
delivered  in a sale or received  in a purchase  or the parties  agree to forego
delivery and receipt of electricity  and net settle in cash, the unrealized gain
or loss is reversed  and the actual  realized  cash gain or loss is  recognized.
Therefore,  over  the  trading  contract's  term an  unrealized  gain or loss is
recognized as the contract's market value changes. When the contract settles the
total  gain or loss is  realized  in cash but only the  difference  between  the
accumulated unrealized net gains or losses recorded in prior months and the cash
proceeds is recognized.  Unrealized mark-to-market gains and losses are included
in the  Balance  Sheet as  energy  trading  contract  assets or  liabilities  as
appropriate.

           The majority of our trading  activities  represent  physical  forward
electricity  contracts  that are typically  settled by entering into  offsetting
contracts.  An example of our trading  activities is when, in January,  we enter
into a forward sales contract to deliver electricity in July. At the end of each
month  until the  contract  settles  in July,  we would  record our share of any
difference between the contract price and the market price as an unrealized gain
or loss.  In July when the contract  settles,  we would realize our share of the
gain or loss in cash and  reverse the  previously  recorded  unrealized  gain or
loss.

           Depending on whether the  delivery  point for the  electricity  is in
AEP's  traditional  marketing  area or not  determines  where  the  contract  is
reported on APCo's income statement.  AEP's traditional  marketing area is up to
two  transmission  systems  from the AEP  service  territory.  Physical  forward
trading sale and purchase  contracts with delivery  points in AEP's  traditional
marketing  area are included in revenues  when the  contracts  settle.  Prior to
settlement,  changes in the fair value of  physical  forward  sale and  purchase
contracts in AEP's traditional  marketing area are included in revenues on a net
basis.  Physical  forward sale and purchase  contracts  for delivery  outside of
AEP's  traditional  marketing area are included in nonoperating  income when the
contract  settles.  Prior to  settlement,  changes in the fair value of physical
forward  sale and  purchase  contracts  with  delivery  points  outside of AEP's
traditional marketing area are included in nonoperating income on a net basis.

        Continuing  with the above  example,  assume  that  later in  January or
sometime in February  through July we enter into an offsetting  forward contract
to buy  electricity  in July. If we do nothing else with these  contracts  until
settlement in July and if the volumes,  delivery  point,  schedule and other key
terms match then the  difference  between the sale price and the purchase  price
represents a fixed value to be realized  when the  contracts  settle in July. If
the purchase  contract is perfectly  matched  with the sales  contract,  we have
effectively fixed the profit or loss;  specifically it is the difference between
the contracted settlement price of the two contracts.  Mark-to-market accounting
for these  contracts  will have no further  impact on results of operations  but
will  have an  offsetting  and equal  effect  on  trading  contract  assets  and
liabilities.  Of course we could also do similar  transactions  but enter into a
purchase  contract  prior to  entering  into a sales  contract.  If the sale and
purchase contracts do not match exactly as to volumes,  delivery point, schedule
and other key terms,  then there could be continuing  mark-to-market  effects on
results of operations  from  recording  additional  changes in fair values using
mark-to-market accounting.

        Trading of electricity options,  futures and swaps, represents financial
transactions  with  unrealized  gains and losses  from  changes  in fair  values
reported net in  nonoperating  income  until the  contracts  settle.  When these
financial  contracts  settle,  we  record  our  share  of the  net  proceeds  in
nonoperating income and reverse to nonoperating income the prior unrealized gain
or loss.

        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.

         Volatility in commodities markets affects the fair values of all of our
open trading contracts  exposing APCo to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.

Results of Operations

Net Income

         Net income  increased $88 million or 119% in 2001  primarily due to the
effect of a court decision  related to a corporate  owned life insurance  (COLI)
program  recorded in 2000.  In  February  2001 the U.S.  District  Court for the
Southern  District of Ohio ruled  against  AEP and certain of its  subsidiaries,
including  APCo,  in a suit over  deductibility  of  interest  claimed  in AEP's
consolidated tax return related to COLI. In 1998 and 1999 APCo paid the disputed
taxes and interest  attributable  to the COLI  interest  deductions  for taxable
years  1991-98.  The payments  were included in Other  Property and  Investments
pending the resolution of this matter.  Also contributing to the increase in net
income was growth in and  strong  performance  by the  wholesale  marketing  and
trading  business  in the first  half of 2001  offset  in part by the  effect of
extremely  mild  November  and  December  weather  combined  with weak  economic
conditions which reduced retail energy sales.

         The adverse court  decision on COLI caused the $47 million  decrease in
2000's net income.  Income before  extraordinary  items decreased $56 million or
46% in 2000 primarily due to the COLI decision.  An extraordinary  gain from the
discontinuance  of SFAS 71  regulatory  accounting  of $9 million  after tax was
recorded in June 2000.
(See Note 2, "Extraordinary Items and Cumulative Effect".)

Operating Revenues

         Operating  revenues  increased  1% in 2001 due to  increases  in Energy
Delivery and Sales to AEP affiliates.  The increase in operating  revenue of 11%
in 2000 is mainly due to an increase in wholesale  marketing and trading  volume
and sales to AEP  affiliates.  The changes in the components of revenues were as
follows:

                    Increase (Decrease)
                    From Previous Year
                    (dollars in millions)
                     2001           2000
                  ---------------------------
                  Amount    %   Amount     %

Retail*          $  (38.9) (5) $      2  N.M.
Electricity
 Marketing
  and Trading       (28.0) (11)    147.7  140
Unrealized MTM       46.3  272    (22.0) N.M.
Other                 8.9   14    (18.2) (22)
                 --------      --------
  Total
   Marketing
   and Trading      (11.7)  (1)   109.5   12
Energy Delivery*     20.1    3      9.3    2
Sales to AEP
  Affiliates         16.6   11     54.4   54
                 --------      --------
     Total
      Revenues   $   25.0    1 $  173.2   11
                 ========      ========

N.M. = Not Meaningful

*Reflects  the  allocation of certain  transmission  and  distribution  revenues
included in bundled retail rates to energy delivery.

         The decrease in  wholesale  marketing  and trading  revenues in 2001 is
driven by decrease  trading  margins.  Wholesale  marketing and trading revenues
increased in 2000 as a result of an increase in electric  marketing  and trading
volume.  The  maturing of the  Intercontinental  Exchange,  the  development  of
proprietary  tools, and increased staffing of energy traders have resulted in an
increase in the number of forward  electricity  purchase  and sale  contracts in
AEP's traditional marketing area.


         While wholesale marketing and trading volumes rose,  kilowatthour sales
to industrial customers decreased in 2001. This decrease was due to the economic
recession.  Also, in the fourth  quarter,  sales to  residential  and commercial
customers  declined.  The recession  reduced demand,  especially,  in the fourth
quarter.

         The  increase in sales to AEP  affiliates  in 2001 and 2000 is due to a
significant  increase in AEP Power Pool transactions.  As the quantity of energy
sold by the AEP Power Pool rose, APCo's contribution of energy to the Pool rose,
accounting for the increase in APCo's revenues from sales to AEP affiliates. The
AEP Power Pool was able to make  additional  sales to third parties in 2000 as a
result of an affiliated  company's major industrial  customer's  decision not to
continue its purchased power agreement.

Operating Expenses

         The decrease in operating expenses in 2001 of 3% is due to decreases in
income taxes, other operation expense,  fuel expense and taxes other than income
taxes  partially  offset by  increases  in  electricity  marketing  expense  and
depreciation and amortization expenses. Operating expenses increased 16% in 2000
due to an increase in purchases from AEP affiliates, other operation expense and
income  taxes  offset  in part by  decreases  in fuel  expense  and  electricity
marketing  expense.  Changes in the  components  of  operating  expenses  are as
follows:

                     Increase (Decrease)
                     From Previous Year
                   (dollars in millions)
                   2001             2000
               -----------------------------
                Amount    %    Amount    %

Fuel           $  (17.6) (5) $  (75.6) (17)
Marketing
 Purchases         17.4  70     (35.3) (59)
AEP Affiliate
 Purchases         (8.9) (3)    224.8  172
Other Operation   (18.6) (7)     31.3   13
Maintenance         7.9   6       0.7    1
Depreciation and
  Amortization     17.3  11      14.2   10
Taxes Other Than
  Income Taxes    (11.8)(11)     (1.0)  (1)
Income Taxes      (34.5)(27)     54.2   72
               --------      --------
  Total        $  (48.8) (3) $  213.3   16
               ========      ========


         The decrease in fuel expense in 2001 is due to a decline in  generation
as a result of scheduled plant  maintenance.  Fuel expense decreased in 2000 due
to the combined effect of the discontinuance of deferral  accounting for over or
under recovery of fuel costs in the West Virginia jurisdiction effective January
1,  2000  under  the  terms of a rate  settlement  agreement  and a  decline  in
generation due to scheduled plant maintenance.

         Electricity  marketing  purchases increased in 2001 due to increases in
purchases of replacement power due to scheduled plant maintenance.  The decrease
in power  purchases in 2000 is due to increased  purchases  from AEP  affiliates
caused by an increase in available generation.

         Purchased power from AEP affiliates  decreased in 2001 as the result of
a decrease in AEP Power Pool capacity  charges due to a reduction in APCo's MLR.
The significant increase in purchased power from AEP affiliates in 2000 reflects
additional  purchases  of power from the AEP Power Pool as a result of increased
availability of generation.  The AEP Power Pool was able to supply more power to
APCo since an affiliate's nuclear unit returned to service in June 2000, a major
industrial customer  discontinued  purchasing power from an affiliate in January
2000, and generating unit outage management improved.

         Other operation  expense  decreased in 2001 mainly due to the effect of
AEPSC  billings  in 2000  for the  disallowance  of the  COLI  program  interest
deduction.  Additionally,  the decrease was the result of a gain recorded on the
disposition  of SO2 emission  allowances  offset in part by increased  wholesale
power trading incentive  compensation  expense.  The increase in other operation
expense  in 2000  was  due to  increased  wholesale  marketing  costs  including
increased  accruals  for  incentive  compensation,  increased  use  of  emission
allowances  due to stricter air quality  standards of Phase II of the 1990 Clean
Air Act Amendments which became effective January 1, 2000 and AEPSC billings for
the COLI disallowance.






         During  June 2000 we  discontinued  the  application  of SFAS 71 in the
Virginia and West Virginia  jurisdictions.  Consequently net  generation-related
regulatory  assets were transferred to the energy delivery  business'  regulated
distribution  business  where  the  Virginia  and  West  Virginia  jurisdictions
authorized the recovery of these transition  regulatory assets through regulated
rates.  Depreciation and amortization  expense increased in 2001 and 2000 due to
accelerated  amortization,  beginning in July 2000, of the transition regulatory
assets. Additional investments in the energy delivery business' distribution and
transmission  plant  also  contributed  to the  increases  in  depreciation  and
amortization expense.

         The  decrease in taxes  other than  income  taxes in 2001 is due to the
elimination  of the Virginia  gross receipts tax as a result of a tax law change
due to deregulation in that state.

         Income taxes  attributable  to operations  decreased in 2001 due to the
effect of the disallowance of COLI interest deductions in 2000 offset in part by
an  increase  in  pre-tax  operating  income.   The  increase  in  income  taxes
attributable to operations in 2000 was due to the  disallowance of COLI interest
deductions.

Nonoperating Income and Nonoperating Expenses

         The  increase in  nonoperating  income for both 2001 and 2000 is due to
increases in the wholesale  business'  trading  transactions  outside of the AEP
System's traditional marketing area. Nonoperating expenses increased in 2001 due
to trading overheads and traders' compensation.

Interest Charges

         Interest  charges  decreased  in 2001  primarily  due to the  effect of
recognizing in 2000 previously  deferred interest payments to the IRS related to
the COLI  disallowances and interest on resultant state income tax deficiencies.
Additionally,  the decrease in 2001 is due to the  retirement of first  mortgage
bonds  in  2000.  The  increase  in  interest  charges  in  2000  was due to the
recognition of deferred interest payments related to the COLI  disallowances and
interest on the resultant prior years state income taxes.

Extraordinary Gain

         The  extraordinary  gain  recorded  in June 2000 was the  result of the
discontinuance of SFAS 71 for the generation portion of APCo's business.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                        Year Ended December 31,
                                                        -----------------------
                                                   2001                2000               1999
                                                   ----                ----               ----
                                                             (in thousands)
                                                                                
OPERATING REVENUES:
  Electricity Marketing and Trading             $1,017,938          $1,029,657           $920,158
  Energy Delivery                                  595,036             574,918            565,660
  Sales to AEP Affiliates                          171,285             154,678            100,232
                                                   -------   ---       -------   ---      -------
     Total Operating Revenues                    1,784,259           1,759,253          1,586,050
                                                 ---------   -       ---------   -      ---------

OPERATING EXPENSES:
  Fuel                                             351,557             369,161            444,711
  Purchased Power:
    Electricity Marketing                           42,092              24,720             59,979
    AEP Affiliates                                 346,878             355,774            130,991
  Other Operation                                  260,518             279,114            247,859
  Maintenance                                      132,373             124,493            123,834
  Depreciation and Amortization                    180,393             163,089            148,874
  Taxes Other Than Income Taxes                     99,878             111,692            112,722
  Income Taxes                                      95,584             130,056             75,844
                                                    ------   ---       -------   ----      ------
     Total Operating Expenses                    1,509,273           1,558,099          1,344,814
                                                 ---------   -       ---------   -      ---------

OPERATING INCOME                                   274,986             201,154            241,236

NONOPERATING INCOME                                 49,507              31,204             21,042

NONOPERATING EXPENSES                               41,500              16,329             12,755

NONOPERATING INCOME TAX EXPENSE                      1,139               3,123                191

INTEREST CHARGES                                   120,036             148,000            128,840
                                                   -------   ---       -------   ---      -------

INCOME BEFORE EXTRAORDINARY ITEM                   161,818              64,906            120,492

EXTRAORDINARY GAIN - DISCONTINUANCE OF
 REGULATORY ACCOUNTING FOR GENERATION
 (Inclusive of Tax Benefit of $7,872,000)             -                  8,938               -
                                                      ----   -----       -----   ------      ----

NET INCOME                                         161,818              73,844            120,492

PREFERRED STOCK DIVIDEND REQUIREMENTS                2,011               2,504              2,706
                                                     -----   -----       -----   -----      -----

EARNINGS APPLICABLE TO COMMON STOCK               $159,807            $ 71,340           $117,786
                                                  ========            ========           ========



Consolidated Statements of Comprehensive Income
                                                                        Year Ended December 31,
                                                                        -----------------------
                                                       2001                2000               1999
                                                       ----                ----               ----
                                                                            (in thousands)
                                                                                  
NET INCOME                                          $161,818             $73,844           $120,492

OTHER COMPREHENSIVE INCOME (LOSS)
  Foreign Currency Exchange Rate Hedge                  (340)               -                  -
                                                        ----   ---          ----   ----        ----

COMPREHENSIVE INCOME                                $161,478             $73,844           $120,492
                                                    ========             =======           ========

See Notes to Financial Statements beginning on page L-1.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                           December 31,
                                                                 2001                2000
                                                                          (in thousands)
                                                                            
ASSETS

ELECTRIC UTILITY PLANT:
  Production                                                  $2,093,532          $2,058,952
  Transmission                                                 1,222,226           1,177,079
  Distribution                                                 1,887,020           1,816,925
  General                                                        257,957             254,371
  Construction Work in Progress                                  203,922             110,951
                                                                 -------   ---       -------
          Total Electric Utility Plant                         5,664,657           5,418,278
  Accumulated Depreciation and Amortization                    2,296,481           2,188,796
                                                               ---------   -       ---------
          NET ELECTRIC UTILITY PLANT                           3,368,176           3,229,482
                                                               ---------   -       ---------

OTHER PROPERTY AND INVESTMENTS                                    53,736              56,967
                                                                  ------   ----       ------

LONG-TERM ENERGY TRADING CONTRACTS                               316,249             322,038
                                                                 -------   ---       -------

CURRENT ASSETS:
  Cash and Cash Equivalents                                       13,663               5,847
  Advances to Affiliates                                            -                  8,387
  Accounts Receivable:
   Customers                                                     113,371             243,298
   Affiliated Companies                                           63,368              63,919
   Miscellaneous                                                  11,847              16,179
   Allowance for Uncollectible Accounts                           (1,877)             (2,588)
  Fuel - at average cost                                          56,699              39,076
  Materials and Supplies - at average cost                        59,849              57,515
  Accrued Utility Revenues                                        30,907              66,499
  Energy Trading Contracts                                       566,284           2,024,222
  Prepayments                                                     16,018               6,307
                                                                  ------   -----       -----

          TOTAL CURRENT ASSETS                                   930,129           2,528,661
                                                                 -------   -       ---------

REGULATORY ASSETS                                                397,383             447,750
                                                                 -------   ---       -------

DEFERRED CHARGES                                                  42,265              48,826
                                                                  ------   ----       ------

                    TOTAL                                     $5,107,938          $6,633,724
                                                              ==========          ==========

See Notes to Financial Statements beginning on page L-1.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
                                                               December 31,
                                                            2001                2000
                                                            ----                ----
                                                              (in thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - No Par Value:
                                                                       
    Authorized - 30,000,000 Shares
    Outstanding - 13,499,500 Shares                        $260,458            $260,458
  Paid-in Capital                                           715,786             715,218
  Accumulated Other Comprehensive Income (Loss)                (340)               -
  Retained Earnings                                         150,797             120,584
                                                            -------   ---       -------
    Total Common Shareholder's Equity                     1,126,701           1,096,260
  Cumulative Preferred Stock:
    Not Subject to Mandatory Redemption                      17,790              17,790
    Subject to Mandatory Redemption                          10,860              10,860
  Long-term Debt                                          1,476,552           1,430,812
                                                          ---------   -       ---------
          TOTAL CAPITALIZATION                            2,631,903           2,555,722
                                                          ---------   -       ---------

OTHER NONCURRENT LIABILITIES                                 84,104             105,883
                                                             ------   ---       -------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                         80,007             175,006
  Short-term Debt                                              -                191,495
  Advances From Affiliates                                  291,817                -
  Accounts Payable - General                                131,387             153,422
  Accounts Payable - Affiliated Companies                    84,518             107,556
  Taxes Accrued                                              55,583              63,258
  Customer Deposits                                          13,177              12,612
  Interest Accrued                                           21,770              21,555
  Energy Trading Contracts                                  549,703           2,080,025
  Other                                                      75,299              85,378
                                                             ------   ----       ------

          Total CURRENT LIABILITIES                       1,303,261           2,890,307
                                                          ---------   -       ---------

DEFERRED INCOME TAXES                                       703,575             682,474
                                                            -------   ---       -------

DEFERRED INVESTMENT TAX CREDITS                              38,328              43,093
                                                             ------   ----       ------

LONG-TERM ENERGY TRADING CONTRACTS                          257,129             258,788
                                                            -------   ---       -------

REGULATORY LIABILITIES AND DEFERRED CREDITS                  89,638              97,457
                                                             ------   ----       ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                $5,107,938          $6,633,724
                                                         ==========          ==========

See Notes to Financial Statements beginning on page L-1.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                                Year Ended December 31,
                                                                                -----------------------
                                                                       2001              2000              1999
                                                                       ----              ----              ----
                                                                                     (in thousands)

OPERATING ACTIVITIES:
                                                                                                   
  Net Income                                                           $ 161,818           $73,844          $ 120,492
  Adjustments for Noncash Items:
    Depreciation and Amortization                                        180,505           163,202            149,791
    Deferred Federal Income Taxes                                         42,498             8,602             13,033
    Deferred Investment Tax Credits                                       (4,765)           (4,915)            (4,972)
    Deferred Power Supply Costs (net)                                      1,411           (84,408)            35,955
    Mark-to-Market of Energy Trading Contracts                           (68,254)           (1,843)            (8,939)
    Provision for Rate Refunds                                              -               (4,818)             4,818
    Extraordinary Gain                                                      -               (8,938)              -
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable (net)                                            134,099          (166,911)            10,989
    Fuel, Materials and Supplies                                         (19,957)           18,487             (4,812)
    Accrued Utility Revenues                                              35,592           (13,081)            (7,433)
    Accounts Payable                                                     (45,073)          159,369             (9,273)
    Taxes Accrued                                                         (7,675)           14,220             13,319
    Revenue Refunds Accrued                                                 -                  181            (95,267)
    Incentive Plan Accrued                                                (2,451)           10,662              1,507
  Disputed Tax and Interest Related to COLI                                 -               72,440             (4,124)
  Change in Operating Reserves                                            (5,358)          (19,770)             7,451
  Rate Stabilization Deferral                                               -               75,601               -
  Change in Other Assets                                                  19,418           (13,021)            (8,669)
  Change in Other Liabilities                                            (27,954)            9,817            (22,455)
                                                                         -------   ----      -----   --       -------
            Net Cash Flows From Operating Activities                     393,854           288,720            191,411
                                                                         -------   --      -------   --       -------

INVESTING ACTIVITIES:
  Construction Expenditures                                             (306,046)         (199,285)          (211,416)
  Proceeds From Sales of Property and Other                                1,182               159             19,296
  Net Cost of Removal and Other                                           (8,434)           (7,500)           (24,373)
                                                                          ------   ---      ------   --       -------
            Net Cash Flows Used For Investing
             Activities                                                 (313,298)         (206,626)          (216,493)
                                                                        --------   -      --------   -       --------

FINANCING ACTIVITIES:
  Capital Contributions from Parent Company                                 -                 -                50,000
  Issuance of Long-term Debt                                             124,588            74,788            227,236
  Retirement of Cumulative Preferred Stock                                  -               (9,924)            (2,675)
  Retirement of Long-term Debt                                          (175,000)         (136,166)          (116,688)
  Change in Short-term Debt (net)                                       (191,495)           68,015             47,080
  Change in Advances From Affiliates                                     300,204            (8,387)              -
  Dividends Paid on Common Stock                                        (129,594)         (126,612)          (121,392)
  Dividends Paid on Cumulative Preferred Stock                            (1,443)           (1,938)            (2,257)
                                                                          ------   ---      ------   ---       ------
            Net Cash Flows From (Used For)
             Financing Activities                                        (72,740)         (140,224)            81,304
                                                                         -------   -      --------   ---       ------

Net Increase (Decrease) in Cash and Cash Equivalents                       7,816           (58,130)            56,222
Cash and Cash Equivalents January 1                                        5,847            63,977              7,755
                                                                           -----   ---      ------   ----       -----
Cash and Cash Equivalents December 31                                    $13,663           $ 5,847            $63,977
                                                                         =======           =======            =======

Supplemental Disclosure:
Cash paid for interest net of capitalized amounts was $117,283,000, $124,579,000
and  $125,900,000  and  for  income  taxes  was  $56,981,000,   $63,682,000  and
$55,157,000 in 2001, 2000 and 1999,  respectively.  Noncash  acquisitions  under
capital leases were  $2,510,000,  $14,116,000  and $13,868,000 in 2001, 2000 and
1999, respectively.

See Notes to Financial Statements beginning on page L-1.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Retained Earnings
                                                                      Year Ended December 31,
                                                                      -----------------------
                                                                2001              2000               1999
                                                                ----              ----               ----
                                                                           (in thousands)

                                                                                          
Retained Earnings January 1                                   $120,584          $175,854           $179,461
  Net Income                                                   161,818            73,844            120,492
                                                               -------   --       ------   -        -------
                                                               282,402           249,698            299,953
                                                               -------   -       -------   -        -------
Deductions:
  Cash Dividends Declared:
    Common Stock                                               129,594           126,612            121,392
    Cumulative Preferred Stock:
      4-1/2% Series                                                801               811                850
      5.90%  Series                                                278               307                425
      5.92%  Series                                                364               364                364
      6.85%  Series                                               -                  289                579
                                                                  ----   -----       ---   -----        ---
              Total Cash Dividends Declared                    131,037           128,383            123,610

  Capital Stock Expense                                            568               731                489
                                                                   ---   -----       ---   -----        ---
              Total Deductions                                 131,605           129,114            124,099
                                                               -------   -       -------   -        -------

Retained Earnings December 31                                 $150,797          $120,584           $175,854
                                                              ========          ========           ========

See Notes to Financial Statements Beginning on Page L-1.




APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization

                                                                                          December 31,
                                    2001 2000
                                 (in thousands)

                                                                                             
COMMON SHAREHOLDER'S EQUITY                                                      $1,126,701        $1,096,260
                                                                                 ----------        ----------

PREFERRED STOCK: No par value - authorized shares 8,000,000

            Call Price                                             Shares
           December 31,      Number of Shares Redeemed          Outstanding
Series(a)      2001 (b)        Year Ended December 31,       December 31, 2001
- ------     ------------     ----------------------------     -----------------
                              2001      2000      1999
                              ----      ----      ----

Not Subject to Mandatory Redemption:

4-1/2%         $110            -        7,011     8,671            177,905           17,790            17,790
                                                                                 ----------        ----------

Subject to Mandatory Redemption:

5.90% (c)      (d)             -       10,000    20,000             47,100            4,710             4,710
5.92% (c)      (d)             -         -         -                61,500            6,150             6,150
                                                                                 ----------        ----------

                                                                                     10,860            10,860
                                                                                 ----------        ----------

LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                                639,365           739,015
Installment Purchase Contracts                                                      234,904           234,782
Senior Unsecured Notes                                                              518,247           468,113
Junior Debentures                                                                   161,507           161,367
Other Long-term Debt                                                                  2,536             2,541
Less Portion Due Within One Year                                                    (80,007)         (175,006)
                                                                                 ----------        ----------

  Long-term Debt Excluding Portion Due Within One Year                            1,476,552         1,430,812
                                                                                 ----------        ----------

  TOTAL CAPITALIZATION                                                           $2,631,903        $2,555,722
                                                                                 ==========        ==========

(a)  The sinking fund provisions of each series subject to mandatory  redemption
     have  been met by  purchase  of  shares in  advance  of the due date.  APCo
     redeemed  84,500  shares of the 6.85% series of preferred  stock subject to
     mandatory redemption in 2000.
(b)  The  cumulative  preferred  stock is callable at the price  indicated  plus
     accrued  dividends.  The  involuntary  liquidation  preference  is $100 per
     share.  The  aggregate  involuntary  liquidation  price  for all  shares of
     cumulative preferred stock may not exceed $300 million. The unissued shares
     of  the  cumulative  preferred  stock  may  or may  not  possess  mandatory
     redemption characteristics upon issuance.
(c)  Commencing in 2003 and continuing  through 2007 APCo may redeem at $100 per
     share  25,000  shares of the 5.90%  series and  30,000  shares of the 5.92%
     series  outstanding  under  sinking fund  provisions  at its option and all
     outstanding  shares must be reacquired in 2008. Shares previously  redeemed
     may be applied to meet the sinking fund requirement.
(d)  Not callable until after 2002.

See Notes to Financial Statements beginning on page L-1.



APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt

First mortgage bonds outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
6-3/8  2001 - March 1    $   -      $100,000
7.38   2002 - August 15    50,000     50,000
7.40   2002 - December 1   30,000     30,000
6.65   2003 - May 1        40,000     40,000
6.85   2003 - June 1       30,000     30,000
6.00   2003 - November 1   30,000     30,000
7.70   2004 - September 1  21,000     21,000
7.85   2004 - November 1   50,000     50,000
8.00   2005 - May 1        50,000     50,000
6.89   2005 - June 22      30,000     30,000
6.80   2006 - March 1     100,000    100,000
8.50   2022 - December 1   70,000     70,000
7.80   2023 - May 1        30,237     30,237
7.15   2023 - November 1   20,000     20,000
7.125  2024 - May 1        45,000     45,000
8.00   2025 - June 1       45,000     45,000
Unamortized Discount       (1,872)    (2,222)
                         --------   --------
  Total                  $639,365   $739,015
                         ========   ========

         First  mortgage  bonds are secured by first  mortgage liens on electric
utility plant.  Certain indentures  relating to the first mortgage bonds contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

Installment  purchase  contracts have been entered into, in connection  with the
issuance of pollution  control  revenue  bonds by  governmental  authorities  as
follows:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
Industrial Development
 Authority of
 Russell County, Virginia:

7.70   2007 - November 1 $ 17,500   $ 17,500
5.00   2021 - November 1   19,500     19,500

Putnam County, West Virginia:

5.45   2019 - June 1       40,000     40,000
6.60   2019 - July 1       30,000     30,000

Mason County, West Virginia:

7-7/8  2013 - November 1   10,000     10,000
6.85   2022 - June 1       40,000     40,000
6.60   2022 - October 1    50,000     50,000
6.05   2024 - December 1   30,000     30,000
Unamortized Discount       (2,096)    (2,218)
  Total                  $234,904   $234,782
                         ========   ========


         Under the terms of the installment purchase contracts, APCo is required
to pay amounts sufficient to enable the payment of interest on and the principal
(at stated  maturities  and upon  mandatory  redemptions)  of related  pollution
control revenue bonds issued to finance the  construction  of pollution  control
facilities at certain plants.

Senior unsecured notes outstanding were as follows:

                            December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
 (a)   2001 - June 27   $   -      $ 75,000
 (a)   2003 - August 20  125,000       -
7.45   2004 - November 1  50,000     50,000
6.60   2009 - May 1      150,000    150,000
7.20   2038 - March 31   100,000    100,000
7.30   2038 - June 30    100,000    100,000
Unamortized Discount      (6,753)    (6,887)
  Total                 $518,247   $468,113
                        ========   ========

(a)  A floating  interest rate is determined  monthly.  The rate on December 31,
     2001 and 2000 was 2.839% and 6.95%, respectively.

Junior debentures outstanding were as follows:

                            December 31,
                                    2001 2000
                                 (in thousands)
8-1/4% Series A due
  2026 - September 30  $ 75,000     $ 75,000
8% Series B due 2027
  - March 31             90,000       90,000
Unamortized Discount     (3,493)      (3,633)
                       --------     --------
  Total                $161,507     $161,367
                       ========     ========

         Interest may be deferred  and payment of principal  and interest on the
junior  debentures is subordinated  and subject in right to the prior payment in
full of all senior indebtedness of the Company.

         At December 31, 2001,  future  annual  long-term  debt  payments are as
follows:

                             Amount
                             ------
                         (in thousands)
2002                       $   80,007
2003                          225,007
2004                          121,008
2005                           80,010
2006                          100,011
Later Years                   964,730
                           ----------
  Total Principal Amount    1,570,773
Unamortized Discount          (14,214)
    Total                  $1,556,559






APPALACHIAN POWER COMPANY AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The  notes to  APCo's  financial  statements  are  combined  with  the  notes to
financial statements for AEP and its other subsidiary registrants.  Listed below
are the combined notes that apply to APCo. The combined  footnotes begin on page
L-1.

                                    Combined
                                    Footnote
                                   Reference

Significant Accounting Policies                      Note  1

Extraordinary Items and Cumulative Effect            Note  2

Rate Matters                                         Note  5

Effects of Regulation                                Note  6

Customer Choice and Industry Restructuring           Note  7

Commitments and Contingencies                        Note 8

Benefit Plans                                        Note 10

Business Segments                                    Note 11

Risk Management, Financial Instruments
  and Derivatives                                    Note 12

Income Taxes                                         Note 13

Supplementary Information                            Note 14

Leases                                               Note 15

Lines of Credit and Sale of Receivables              Note 16

Unaudited Quarterly Financial Information            Note 17

Related Party Transactions                           Note 20

Subsequent Events                                    Note 21



INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of
Directors of Appalachian Power Company:

     We  have  audited  the   accompanying   consolidated   balance  sheets  and
consolidated  statements of  capitalization of Appalachian Power Company and its
subsidiaries  as of  December  31, 2001 and 2000,  and the related  consolidated
statements of income,  comprehensive income,  retained earnings,  and cash flows
for each of the  three  years in the  period  ended  December  31,  2001.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

    In our opinion,  such consolidated  financial  statements present fairly, in
all material  respects,  the financial position of Appalachian Power Company and
its  subsidiaries  as of December  31,  2001 and 2000,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2001 in conformity with accounting principles generally accepted in
the United States of America.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)






                CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES






CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                             Year Ended December 31,
                                  2001             2000               1999                 1998                  1997
                                  ----             ----               ----                 ----                  ----
                                                                 (in thousands)
INCOME STATEMENTS DATA:
                                                                                              
  Operating Revenues          $1,738,837        $1,770,402        $1,482,475             $1,406,117          $1,376,282
  Operating Expenses           1,443,106         1,463,304         1,188,490              1,123,330           1,124,963
                               ---------   -     ---------  -      ---------   -          ---------   -       ---------
  Operating Income               295,731           307,098           293,985                282,787             251,319
  Nonoperating Income
   (Loss)                          5,324             7,235             8,113                    760               8,277
  Interest Charges               116,268           124,766           114,380                122,036             131,173
                                 -------   ---     -------  ---      -------   ---          -------   ---       -------
  Income Before
   Extraordinary Item            184,787           189,567           187,718                161,511             128,423
  Extraordinary Loss              (2,509)             -               (5,517)                  -                   -
                                  ------   ------     ----  ----      ------   ------          ----   ------       ----
  Net Income                     182,278           189,567           182,201                161,511             128,423
  Preferred Stock
   Dividend
   Requirements                      242               241             6,931                  6,901               9,523
  Gain (Loss) on
   Reacquired Preferred
   Stock                            -                 -               (2,763)                  -                  2,402
                                    ----   ------     ----  ----      ------   ------          ----   -----       -----
  Earnings Applicable
   To Common Stock              $182,036          $189,326          $172,507               $154,610            $121,302
                                ========          ========          ========               ========            ========



                                                           Year Ended December 31,
                                  2001             2000               1999                   1998                1997
                                  ----             ----               ----                   ----                ----
                                                                 (in thousands)
                                                                                              
BALANCE SHEETS DATA:
  Electric Utility
   Plant                      $5,769,707        $5,592,444         $5,511,894            $5,336,191          $5,215,749
  Accumulated
   Depreciation
   And Amortization            2,446,027         2,297,189          2,247,225             2,072,686           1,891,406
                               ---------   -     ---------  -       ---------  -          ---------   -       ---------
  Net Electric Utility
   Plant                      $3,323,680        $3,295,255         $3,264,669            $3,263,505          $3,324,343
                              ==========        ==========         ==========            ==========          ==========
  Total Assets                $5,115,986        $5,467,684         $4,847,850            $4,735,476          $4,897,380
                              ==========        ==========         ==========            ==========          ==========

  Common Stock and
   Paid-in Capital              $573,888          $573,888           $573,888              $573,888            $573,888
  Retained Earnings              826,197           792,219            758,894               734,387             828,777
                                 -------   ---     -------  ---       -------  ---          -------   ---       -------
  Total Common
   Shareholder's Equity       $1,400,085        $1,366,107         $1,332,782            $1,308,275          $1,402,665
                              ==========        ==========         ==========            ==========          ==========
  Preferred Stock                $ 5,967           $ 5,967            $ 5,967              $163,204            $163,204
                                 =======           =======            =======              ========            ========

  CPL - Obligated,
   Mandatorily
   Redeemable Preferred
   Securities of
   Subsidiary Trust
   Holding Solely
   Junior Subordinated
   Dentures of CPL              $136,250          $148,500           $150,000              $150,000            $150,000
                                ========          ========           ========              ========            ========

  Long-term Debt (a)          $1,253,768        $1,454,559         $1,454,541            $1,350,706          $1,414,335
                              ==========        ==========         ==========            ==========          ==========

  Total Capitalization
   And Liabilities            $5,115,986        $5,467,684         $4,847,850            $4,735,476          $4,897,380
                              ==========        ==========         ==========            ==========          ==========


(a) Including portion due within one year.

CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Management's Discussion and Analysis of Results of Operations


       CPL is a  public  utility  engaged  in the  generation,  purchase,  sale,
transmission and distribution of electric power to approximately  689,000 retail
customers in southern Texas. CPL also sells electric power at wholesale to other
utilities, municipalities and rural electric cooperatives.

       Wholesale power  marketing and trading  activities are conducted on CPL's
behalf by AEP.  CPL  shares in the  revenues  and costs of the AEP Power  Pool's
wholesale  sales to and  forward  trades  with other  utility  systems and power
marketers.

Critical Accounting Policies - Revenue Recognition

Regulatory   Accounting  -  As  a  result  of  our   cost-based   rate-regulated
transmission and distribution  operations,  our financial statements reflect the
actions  of  regulators  that can  result in the  recognition  of  revenues  and
expenses in different time periods than enterprises that are not rate regulated.
In accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities  (future revenue  reductions or refunds) are recorded to reflect the
economic effects of regulation by matching  expenses with their recovery through
regulated revenues in the same accounting period.

         When  regulatory  assets are  probable  of recovery  through  regulated
rates, we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues and costs of AEP's trading  activities  are  allocated to CPL.  Trading
activities  allocated  to CPL  involve  the  purchase  and sale of energy  under
physical  forward  contracts  at fixed and  variable  prices.  Although  trading
contracts are generally short-term,  there are also long-term trading contracts.
We recognize revenues from trading activities  generally based on changes in the
fair value of energy trading contracts.

           Recording  the net change in the fair value of trading  contracts  as
revenues  prior to settlement is commonly  referred to as  mark-to-market  (MTM)
accounting.  It represents the change in the unrealized  gain or loss throughout
the contract's term. When the contract actually settles,  that is, the energy is
actually  delivered in a sale or received in a purchase or the parties  agree to
forego  delivery  and  receipt  of  electricity  and net  settle  in  cash,  the
unrealized gain or loss is reversed out of revenues and the actual realized cash
gain or loss is recognized in revenues.  Therefore,  over the trading contract's
term an unrealized  gain or loss is recognized  as the  contract's  market value
changes.  When the  contract  settles the total gain or loss is realized in cash
but only the difference  between the accumulated  unrealized net gains or losses
recorded  in  prior  months  and the cash  proceeds  is  recognized.  Unrealized
mark-to-market  gains and losses are  included  in the  Balance  Sheet as energy
trading contract assets or liabilities as appropriate.





        Our trading activities represent physical forward electricity  contracts
that are typically settled by entering into offsetting contracts.  An example of
our  trading  activities  is when,  in  January,  we enter into a forward  sales
contract  to deliver  electricity  in July.  At the end of each month  until the
contract  settles in July, we would record our share of any  difference  between
the  contract  price  and the  market  price  as an  unrealized  gain or loss in
revenues.  In July when the contract settles,  we would realize our share of the
gain or loss in cash and reverse to revenues the previously  recorded unrealized
gain or loss.  Prior to  settlement,  the change in the fair  value of  physical
forward sale and purchase contracts is included in revenues on a net basis. Upon
settlement of a forward  trading  contract,  the amount  realized is included in
revenues, with the prior change in unrealized fair value reversed in revenues.

        Continuing  with the above  example,  assume  that  later in  January or
sometime in February  through July we enter into an offsetting  forward contract
to buy  electricity  in July. If we do nothing else with these  contracts  until
settlement in July and if the volumes,  delivery  point,  schedule and other key
terms match then the  difference  between the sale price and the purchase  price
represents a fixed value to be realized  when the  contracts  settle in July. If
the purchase  contract is perfectly  matched  with the sales  contract,  we have
effectively fixed the profit or loss;  specifically it is the difference between
the contracted settlement price of the two contracts.  Mark-to-market accounting
for these  contracts  will have no further  impact on results of operations  but
will  have an  offsetting  and equal  effect  on  trading  contract  assets  and
liabilities.  Of course we could also do similar  transactions  but enter into a
purchase  contract  prior to  entering  into a sales  contract.  If the sale and
purchase contracts do not match exactly as to volumes,  delivery point, schedule
and other key terms,  then there could be continuing  mark-to-market  effects on
revenues from recording  additional changes in fair values using  mark-to-market
accounting.


        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.

       Volatility in commodities  markets  affects the fair values of all of our
open trading  contracts  exposing CPL to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.

Results of Operations

         Income before  extraordinary  item  decreased $5 million or 3% in 2001.
The decrease was primarily a result of a settlement of Texas municipal franchise
fees (see Note 8) and increased maintenance expense.

         Income  before  extraordinary  item  increased $2 million or 1% in 2000
primarily as a result of increased  retail energy sales, the post merger sharing
of AEP's power marketing and trading operations which increased  wholesale sales
to  neighboring  utilities and power  marketers and the effect of an unfavorable
adjustment in 1999 as a result of FERC's approval of a transmission coordination
agreement. These items were offset in part by a rise in interest expense.

Operating Revenues

         Operating  revenues decreased 2% in 2001 and increased 19% in 2000. The
increase in 2000 is  primarily  due to an increase in  wholesale  marketing  and
trading activities.

         The following analyzes the changes in operating revenues:

                         Increase (Decrease)
                         From Previous Year
                                (dollars in millions)
                               2001              2000
                               ----              ----
                       Amount        %     Amount      %
                       ------        -     ------      -

Retail*                 $4.2        -     $193.6     23
Wholesale
 Marketing
 and Trading           (79.1)     (11)      72.3     95
Unrealized
 MTM                    28.1      343       (8.2)     -
Other                   16.9       27       (8.9)   (12)
  Total
   Marketing
   and
   Trading             (29.9)      (2)     248.8     25
Energy
 Delivery*              (5.6)      (1)      29.1      6
Sales to AEP
 Affiliates              4.0       11       10.0     36
                    ---  ---            --  ----
   Total
    Revenues          $(31.5)      (2)    $287.9     19
                      ======              ======

*Reflects  the  allocation of certain  transmission  and  distribution  revenues
included in bundled retail rates to energy delivery.

        Retail  operating  revenues  increased 23% in 2000 due to an increase in
fuel and purchased power related revenues,  reflecting rising prices for natural
gas  and  purchased  power,  and  an  increase  in  weather-related  demand  for
electricity. Through December 31, 2001 the Texas fuel and purchased power clause
recovery  mechanism  provides  for the accrual of  revenues to recover  fuel and
purchased  power cost  increases  until  reviewed  and  approved  for billing to
customers  by the  PUCT.  As a  result  increases  in fuel and  purchased  power
expenses  and  related  accrued  revenues  do not  adversely  affect  results of
opertions.


        The  decrease in  wholesale  marketing  and trading  revenues in 2001 is
primarily   attributable   to  unfavorable   wholesale   marketing  and  trading
conditions.

        The  increase in  wholesale  marketing  and trading  revenues in 2000 is
primarily  attributable to CPL's initial  participation in AEP's power marketing
and trading  operations.  Since  becoming a subsidiary of AEP as a result of the
merger  in  June  2000,  CPL  shares  in  AEP's  power   marketing  and  trading
transactions with other non-affiliated entities.

Operating Expenses

         Total  operating  expenses  decreased 1% in 2001 and  increased  23% in
2000.  The 2001 decrease is due primarily to a decrease in fuel costs  partially
offset  by  purchased  power,  taxes  and  maintenance.  The 2000  increase  was
primarily due to increased costs of fuel and purchased power and a rise in other
operation expense. The changes in the components of operating expenses were:

                           Increase (Decrease)
                           From Previous Year
                              (dollars in millions)
                             2001              2000
                             ----              ----
                      Amount      %      Amount     %
                      ------      -      ------     -

Fuel                 $(58.8)    (11)    $146.9     36
Marketing
 Purchases            (16.2)    (11)      92.5    180
AEP
 Affiliate
 Purchases             26.0      80       15.9     95
Other
 Operation              1.7       1       28.4     10
Maintenance            10.7      18       (9.6)   (14)
Depreciation
 And
Amortization          (10.4)     (6)       1.1      1
Taxes Other
 Than Income
 Taxes                 14.4      19        2.7      4
Income Taxes           12.4      12       (3.1)    (3)
                   --  ----           --  ----
    Total            $(20.2)     (1)    $274.8     23
                     ======             ======

N.M. = Not Meaningful

         The decrease in fuel expense in 2001 was  primarily  due to a reduction
in the average cost of fuel primarily from a decline in natural gas prices.  CPL
uses natural gas as fuel for 71% of its generating  capacity.  The nature of the
natural gas market is such that both  long-term  and  short-term  contracts  are
generally based on the current spot market price.  Changes in natural gas prices
affect CPL's fuel expense,  however,  as explained above,  they generally do not
impact results of operations.
         Fuel expense  increased in 2000  primarily due to a rise in the average
cost of fuel reflecting large increases in natural gas prices.

       Overall  Purchased  Power  increased in both years  largely due to higher
natural  gas prices.  Although  gas prices  declined  in 2001,  they were higher
during  the  first  half of 2001  when  CPL was  making  most of its  purchases.
Throughout 2000 gas prices were  increasing  accounting for the rise in both AEP
Affiliates and Electricity Marketing Purchased Power Expense in 2000.

       Other operation expense increased in 2000 due primarily to an increase in
transmission  expenses that resulted from new prices for the ERCOT  transmission
grid.  Each year ERCOT  establishes new rates to allocate the costs of the Texas
transmission  system  to  Texas  electric  utilities.   In  addition  to  higher
transmission   expenses,   other  operation  expense  increased  due  to  higher
administrative  expenses  resulting  from the  Company's  share of STP voluntary
severance expenses and Texas regulatory expenses.

       The principal  cause of the increase in  maintenance  expense in 2001 was
two refueling  outages at the STP verses one in 2000.  Also  contributing to the
increase in  maintenance  expense were scheduled  major  overhauls of four power
plants.


       Maintenance  expense  decreased in 2000 as a result of a 10-year  service
inspection and refueling of STP Units 1 and 2 performed in 1999.

       Taxes other than  income  taxes  increased  in 2001 due  primarily  to an
increase  in  franchise  related  taxes,  including  a  settlement  of  disputed
franchise  fees (see Note 8), and a new tax levied by the PUCT, the Texas System
Benefit Fund Assessment.

       The  increase  in income tax  expense was  primarily  due to  adjustments
associated with prior year tax returns and an increase in pre-tax book income.

Interest Charges

       The  decrease  in  interest  charges  in 2001 was  attributable  to lower
average interest rates associated with short-term and long-term debt.

       The  increase in  interest  charges in 2000 can be  attributed  to higher
average interest rates on debt.

Extraordinary Loss

       The extraordinary loss on reacquired debt recorded in 2001 was the result
of  reacquisition  of  installment  purchase  contracts  for  Matagorda  County,
Navigation District, Texas.

Preferred Stock Dividends

       Preferred stock dividends decreased in 2000 as a result of the redemption
of preferred  stock in the fourth  quarter of 1999,  which resulted in a loss on
reacquired preferred stock recorded in 1999.








CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                           Year Ended December 31,
                                                           -----------------------
                                                        2001              2000              1999
                                                        ----              ----              ----
                                                                (in thousands)
                                                                                
OPERATING REVENUES:
  Electricity Marketing and Trading               $1,223,893          $1,253,836         $1,005,037
  Energy Delivery                                    473,182             478,814            449,667
  Sales to AEP Affiliates                             41,762              37,752             27,771
                                                      ------   ----       ------   ----      ------
     TOTAL REVENUES                                1,738,837           1,770,402          1,482,475

OPERATING EXPENSES:
  Fuel                                               492,057             550,903            403,989
  Purchased Power:
    Electricity Marketing                            127,816             144,021             51,482
    AEP Affiliates                                    58,641              32,591             16,673
  Other Operation                                    321,227             319,539            291,131
  Maintenance                                         71,212              60,528             70,165
  Depreciation and Amortization                      168,341             178,786            177,702
  Taxes Other Than Income Taxes                       90,916              76,477             73,823
  Income Taxes                                       112,896             100,459            103,525
                                                     -------   ---       -------   ---      -------
    Total Operating Expenses                       1,443,106           1,463,304          1,188,490
                                                   ---------   -       ---------   -      ---------

OPERATING INCOME                                     295,731             307,098            293,985

NONOPERATING INCOME                                   22,552               5,830              6,420

NONOPERATING EXPENSES                                 17,626               3,668              3,593

NONOPERATING INCOME TAX EXPENSE (CREDIT)                (398)             (5,073)            (5,286)

INTEREST CHARGES                                     116,268             124,766            114,380
                                                     -------   ---       -------   ---      -------

INCOME BEFORE EXTRAORDINARY ITEM                     184,787             189,567            187,718

EXTRAORDINARY LOSS ON REACQUIRED DEBT (Inclusive
 of Tax $1,351,000 and $2,971,000 for 2001 and
 1999, respectively)                                  (2,509)               -                (5,517)
                                                      ------   ------       ----   ----      ------

NET INCOME                                           182,278             189,567            182,201

PREFERRED STOCK DIVIDEND REQUIREMENTS                    242                 241              6,931

LOSS ON REACQUIRED PREFERRED STOCK                      -                   -                (2,763)
                                                        ----   ------       ----   ----      ------

EARNINGS APPLICABLE TO COMMON STOCK                 $182,036            $189,326           $172,507
                                                    ========            ========           ========


See Notes to Financial Statements Beginning on Page L-1.



CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                December 31,
                                                              2001               2000
                                                              ----               ----
                                                               (in thousands)
                                                                        
ASSETS

ELECTRIC UTILITY PLANT:
  Production                                              $3,169,421          $3,175,867
  Transmission                                               663,655             581,931
  Distribution                                             1,279,037           1,221,750
  General                                                    241,137             237,764
  Construction Work in Progress                              169,075             138,273
  Nuclear Fuel                                               247,382             236,859
                                                             -------   ---       -------
          Total Electric Utility Plant                     5,769,707           5,592,444
  Accumulated Depreciation and Amortization                2,446,027           2,297,189
                                                           ---------   -       ---------
          NET ELECTRIC UTILITY PLANT                       3,323,680           3,295,255
                                                           ---------   -       ---------

OTHER PROPERTY AND INVESTMENTS                                47,950              44,225
                                                              ------   ----       ------

LONG-TERM ENERGY TRADING CONTRACTS                            72,502              65,786
                                                              ------   ----       ------

CURRENT ASSETS:
  Cash and Cash Equivalents                                   10,909              14,253
  Accounts Receivable:
   General                                                    38,459              67,787
   Affiliated Companies                                        6,249              31,272
   Allowance for Uncollectible Accounts                         (186)             (1,675)
  Fuel Inventory - at LIFO cost                               38,690              22,842
  Materials and Supplies - at average cost                    55,475              53,108
  Under-recovered Fuel Costs                                    -                127,295
  Energy Trading Contracts                                   212,979             476,839
  Prepayments                                                  2,742               3,014
                                                               -----   -----       -----
          TOTAL CURRENT ASSETS                               365,317             794,735
                                                             -------   ---       -------

REGULATORY ASSETS                                            226,806             202,440
                                                             -------   ---       -------

REGULATORY ASSETS DESIGNATED FOR SECURITIZATION              959,294             953,249
                                                             -------   ---       -------

NUCLEAR DECOMMISSIONING TRUST FUND                            98,600              93,592
                                                              ------   ----       ------

DEFERRED CHARGES                                              21,837              18,402
                                                              ------   ----       ------

                    TOTAL                                 $5,115,986          $5,467,684
                                                          ==========          ==========


See Notes to Financial Statements beginning on page L-1.






CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
                                                                          December 31,
                                                                       2001                2000
                                                                       ----                ----
                                                                         (in thousands)
                                                                                 
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - $25 Par Value:
    Authorized - 12,000,000 Shares
    Outstanding - 6,755,535 Shares                                    $168,888           $168,888
  Paid-in Capital                                                      405,000            405,000
  Retained Earnings                                                    826,197            792,219
                                                                       -------  ---       -------
    Total Common Shareholder's Equity                                1,400,085          1,366,107
  Preferred Stock                                                        5,967              5,967
  CPL - Obligated, Mandatorily Redeemable Preferred
   Securities of Subsidiary Trust Holding Solely
   Junior Subordinated Debentures of CPL                               136,250            148,500

Long-term Debt                                                         988,768          1,254,559
                                                                       -------  -       ---------
          TOTAL CAPITALIZATION                                       2,531,070          2,775,133
                                                                     ---------  -       ---------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                   265,000            200,000
  Advances from Affiliates                                             354,277            269,712
  Accounts Payable - General                                            65,307            128,957
  Accounts Payable - Affiliated Companies                               49,301             40,962
  Over-Recovered Fuel                                                   57,762               -
  Taxes Accrued                                                         83,512             55,526
  Interest Accrued                                                      18,524             26,217
  Energy Trading Contracts                                             219,486            485,521
  Other                                                                 49,512             40,630
                                                                        ------  ----       ------

          Total CURRENT LIABILITIES                                  1,162,681          1,247,525
                                                                     ---------  -       ---------

DEFERRED INCOME TAXES                                                1,163,795          1,242,797
                                                                     ---------  -       ---------

DEFERRED INVESTMENT TAX CREDITS                                        122,892            128,100
                                                                       -------  ---       -------

LONG-TERM ENERGY TRADING CONTRACTS                                      62,138             65,295
                                                                        ------  ----       ------

DEFERRED CREDITS                                                        73,410              8,834
                                                                        ------  -----       -----

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                           $5,115,986         $5,467,684
                                                                    ==========         ==========


See Notes to Financial Statements beginning on page L-1.








CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                    Year Ended December 31,
                                                                    -----------------------
                                                              2001              2000               1999
                                                              ----              ----               ----
                                                                         (in thousands)
                                                                                       
OPERATING ACTIVITIES:
  Net Income                                               $ 182,278         $ 189,567          $ 182,201
  Adjustments for Noncash Items:
    Depreciation and Amortization                            168,341           178,786            177,702
    Extraordinary Loss on Reacquired Debt                      2,509              -                 5,517
    Deferred Income Taxes                                    (72,568)           16,263             19,938
    Deferred Investment Tax Credits                           (5,208)           (5,207)            (5,207)
    Mark-to-Market of Energy Trading Contracts               (12,048)            8,191               -
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable (net)                                 52,862           (32,902)           (13,426)
    Fuel, Materials and Supplies                             (18,215)            8,680             (4,476)
    Interest Accrued                                          (7,693)           11,494            (12,313)
    Fuel Recovery                                            185,057           (96,872)           (40,046)
    Accounts Payable                                         (55,311)           45,873             (3,061)
    Taxes Accrued                                             27,986            14,405             (5,734)
  Transmission Coordination Agreement Settlement                -               15,519            (15,519)
  Change in Other Assets                                      10,756               599          19,974
  Change in Other Liabilities                                 11,174            12,233            (554)
                                                              ------   ---      ------   ------   -----
            Net Cash Flows From Operating Activities         469,920           366,629            304,996
                                                             -------   --      -------   --       -------

INVESTING ACTIVITIES:
  Construction Expenditures                                 (193,732)         (199,484)          (210,823)
  Proceeds From Sales of Property and Other                     (354)             -                15,063
                                                                ----   -----      ----   ---       ------
            Net Cash Flows Used For Investing
             Activities                                     (194,086)         (199,484)          (195,760)
                                                            --------   -      --------   -       --------

FINANCING ACTIVITIES:
  Issuance of Long-term Debt                                 260,162           149,248            358,887
  Retirement of Preferred Stock                                 -                 -              (160,001)
  Retirement of Long-term Debt                              (475,606)         (151,440)          (261,700)
  Change in Advances from Affiliates (net)                    84,565           (52,446)           161,860
  Special Deposit for Reacquisition of Long-term Debt           -               50,000            (50,000)
  Dividends Paid on Common Stock                            (148,057)         (156,000)          (148,000)
  Dividends Paid on Cumulative Preferred Stock                  (242)             (249)            (7,835)
                                                                ----   -----      ----   ---       ------
            Net Cash Flows Used For
             Financing Activities                           (279,178)         (160,887)          (106,789)
                                                            --------   -      --------   -       --------

Net Increased (Decrease) in Cash and Cash Equivalents         (3,344)            6,258              2,447
Cash and Cash Equivalents January 1                           14,253             7,995              5,548
                                                              ------   ----      -----   ----       -----
Cash and Cash Equivalents December 31                        $10,909           $14,253            $ 7,995
                                                             =======           =======            =======

Supplemental Disclosure:
Cash paid for interest net of capitalized  amounts  (including  distributions on
Trust Preferred Securities) was $109,835,000,  $110,010,000 and $125,222,000 and
for income taxes was $161,529,000, $48,141,000 and $78,393,000 in 2001, 2000 and
1999,respectively.

See Notes to Financial Statements beginning on page L-1.





CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Consolidated Statements of Retained Earnings
                                                                  Year Ended December 31,
                                                                  -----------------------
                                                           2001              2000               1999
                                                           ----              ----               ----
                                                                      (in thousands)
                                                                                     
BEGINNING OF PERIOD                                      $792,219          $758,894           $734,387
NET INCOME                                                182,278           189,567            182,201

DEDUCTIONS:
  Cash Dividends Declared:
    Common Stock                                          148,057           156,000            148,000
    Preferred Stock                                           242               241              6,931
  Other                                                         1                 1               -

LOSS ON REACQUIRED PREFERRED STOCK                           -                 -                (2,763)
                                                             ----   ----       ----   --        ------

BALANCE AT END OF PERIOD                                 $826,197          $792,219           $758,894
                                                         ========          ========           ========


See Notes to Financial Statements beginning on page L-1.







CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization

                                                                                  December 31,
                                    2001 2000
                                 (in thousands)

                                                                                     
COMMON SHAREHOLDERS' EQUITY                                              $1,400,085        $1,366,107
                                                                         ----------        ----------

PREFERRED STOCK - authorized shares 3,035,000 $100 par value

            Call Price                                           Shares
           December 31,      Number of Shares Redeemed        Outstanding
Series         2001            Year Ended December 31,     December 31, 2001
- ------     ------------     ----------------------------   -----------------
                              2001      2000      1999
                              ----      ----      ----

Not Subject to Mandatory Redemption:

4.00%        $105.75           -         -         -             42,038       4,204             4,204
4.20%         103.75           -         -         -             17,476       1,748             1,748
Premium                                                                          15                15
                                                                         ----------        ----------
  Total Preferred Stock                                                       5,967             5,967
                                                                         ----------        ----------

TRUST PREFERRED SECURITIES:

 CPL-obligated,  mandatorily redeemable preferred securities of subsidiary trust
 holding solely Junior Subordinated Debentures of CPL, 8.00%,
 due April 30, 2037                                                         136,250           148,500
                                                                         ----------        ----------

LONG-TERM (See Schedule of Long-term Debt):

First Mortgage Bonds                                                        614,200           615,000
Installment Purchase Contracts                                              489,568           489,559
Senior Unsecured Notes                                                      150,000           350,000
Less Portion Due Within One year                                           (265,000)         (200,000)
                                                                         ----------        ----------

Long-term Debt Excluding Portion Due Within One Year                        988,768         1,254,559
                                                                         ----------        ----------

     TOTAL CAPITALIZATION                                                $2,531,070        $2,775,133
                                                                         ==========        ==========




See Notes to Financial Statements beginning on page L-1.





CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt



First mortgage bonds outstanding were as follows:
                                     December 31,
                                     2001         2000
                                     ----         ----
                                     (in thousands)
% Rate Due
7.25  2004 - October 1          $100,000      $100,000
7.50  2002 - December 1          115,000       115,000
6-7/8 2003 - February 1           49,200        50,000
7-1/8 2008 - February 1           75,000        75,000
7.50  2023 - April 1              75,000        75,000
6-5/8 2005 - July 1              200,000       200,000
Unamortized Discount                -             -
                                --------      -----
  Total                         $614,200      $615,000
                                ========      ========

         First  mortgage  bonds are secured by first  mortgage liens on electric
utility plant.  Certain indentures  relating to the first mortgage bonds contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

Installment  purchase  contracts  have been entered into in connection  with the
issuance of pollution  control  revenue  bonds by  governmental  authorities  as
follows:

                                    December 31,
                                    2001         2000
                                    ----         ----
                                    (in thousands)
% Rate Due
Matagorda County
 Navigation District,
 Texas:
6.00  2028    - July 1         $120,265     $120,265
6.10  2028    - July 1             -         100,635
6-1/8 2030    - May 1            60,000       60,000
4.90  2030    - May 1              -         111,700
4.95  2030    - May 1              -          50,000
3.75  2030(a) - May 1           111,700         -
4.00  2030(a) - May 1            50,000         -
4.55  2029(a) - Nov 1           100,635         -
Guadalupe-Blanco
 River Authority
 District, Texas:

(b)  2015 - November 1           40,890       40,890

Red River Authority
 District, Texas:
6.00  2020 - June 1               6,330        6,330
Unamortized Discount               (252)        (261)
                               --------     --------
  Total                        $489,568     $489,559
                               ========     ========

(a)Installment  Purchase  Contract provides for bonds to be tendered in 2003 for
3.75%  and  4.00%  series  and  in  2006  for  4.55%  series.  Therefore,  these
installment purchase contracts have been classified for payments in those years.
(b) A floating  interest  rate is determined  monthly.  The rate on December 31,
2001 was 1.9%.


         Under the terms of the installment purchase contracts,  CPL is required
to pay amounts sufficient to enable the payment of interest on and the principal
(at stated  maturities  and upon  mandatory  redemptions)  of related  pollution
control revenue bonds issued to finance the  construction  of pollution  control
facilities at certain plants.

Senior unsecured notes outstanding were as follows:
                                     December 31,
                                     2001         2000
                                     ----         ----
                                     (in thousands)
% Rate Due
    2001 - November 23          $   -         $200,000
(c) 2002 - February 22           150,000       150,000
                                --------      --------
  Total                         $150,000      $350,000
                                ========      ========

(c) A floating  interest  rate is determined  monthly.  The rate on December 31,
2001 and 2000 was 2.56% and 7.20%, respectively.

         At December 31, 2001,  future  annual  long-term  debt  payments are as
follows:

                                           Amount
                                           ------
                                       (in thousands)
2002                                       $265,000
2003                                        210,900
2004                                        100,000
2005                                        200,000
2006                                        100,635
Later Years                                 377,485
                                  ---       -------
  Total Principal Amount                  1,254,020
Unamortized Discount                           (252)
                                  ------       ----
    Total                                $1,253,768







CENTRAL POWER AND LIGHT COMPANY AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The notes to CPL financial  statements  are combined with the notes to financial
statements for AEP and its other  subsidiary  registrants.  Listed below are the
combined notes that apply to CPL. The combined footnotes begin on page L-1.

                                                          Combined
                                                          Footnote
                                                          Reference

Significant Accounting Policies                           Note  1

Extraordinary Items and Cumulative Effect                 Note  2

Merger                                                    Note  3

Rate Matters                                              Note  5

Effects of Regulation                                     Note  6

Customer Choice and Industry Restructuring                Note  7

Commitments and Contingencies                             Note  8

Benefit Plans                                             Note 10

Business Segments                                         Note 11

Risk Management, Financial Instruments and Derivatives    Note 12

Income Taxes                                              Note 13

Leases                                                    Note 15

Lines of Credit and Sale of Receivables                   Note 16

Unaudited Quarterly Financial Information                 Note 17

Trust Preferred Securities                                Note 18

Jointly Owned Electric Utility Plant                      Note 19

Related Party Transactions                                Note 20

Subsequent Events                                         Note 21

Subsequent Events (Unaudited)                             Note 22





INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of Directors
of Central Power and Light Company:

         We have  audited  the  accompanying  consolidated  balance  sheets  and
consolidated statements of capitalization of Central Power and Light Company and
subsidiaries  as of  December  31, 2001 and 2000,  and the related  consolidated
statements  of  income,  retained  earnings,  and cash  flows for the years then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  The consolidated  financial  statements of the
Company for the year ended December 31, 1999,  before the restatement  described
in Note 3 to the  consolidated  financial  statements,  were  audited  by  other
auditors whose report, dated February 25, 2000, expressed an unqualified opinion
on those statements.

         We conducted our audits in accordance with auditing standards generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

         In our opinion,  such 2001 and 2000 consolidated  financial  statements
present  fairly,  in all material  respects,  the financial  position of Central
Power and Light Company and  subsidiaries  as of December 31, 2001 and 2000, and
the results of their operations and their cash flows for the years then ended in
conformity with accounting principles generally accepted in the United States of
America.

         We also audited the  adjustments  described in Note 3 that were applied
to restate the 1999 consolidated financial statements to give retroactive effect
to the conforming  change in the method of accounting for vacation pay accruals.
In our opinion, such adjustments are appropriate and have been properly applied.



Deloitte & Touche LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)





                         COLUMBUS SOUTHERN POWER COMPANY
                                AND SUBSIDIARIES





COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                 Year Ended December 31,
                                        2001               2000              1999               1998               1997
                                        ----               ----              ----               ----               ----
                                                                     (in thousands)
                                                                                                 
INCOME STATEMENTS DATA:

  Operating Revenues                $1,350,319          $1,304,409        $1,190,997         $1,187,745         $1,094,851
  Operating Expenses                 1,098,142           1,108,532           968,207            975,534            899,724
                                     ---------   -       ---------   ---     -------  ---       -------   ---      -------
  Operating Income                     252,177             195,877           222,790            212,211            195,127
  Nonoperating Income
   (Loss)                                7,738               5,153             2,709             (1,343)             3,137
  Interest Charges                      68,015              80,828            75,229             77,824             78,885
                                        ------   ---        ------   ----     ------  ----       ------   ----      ------
  Income Before
   Extraordinary Item                  191,900             120,202           150,270            133,044            119,379
  Extraordinary Loss                   (30,024)            (25,236)             -                  -                  -
                                       -------   --        -------   ------     ----  ------       ----   ------      ----
  Net Income                           161,876              94,966           150,270            133,044            119,379
  Preferred Stock
   Dividend
   Requirements                          1,095               1,783             2,131              2,131              2,442
                                         -----   ----        -----   -----     -----  -----       -----   -----      -----
  Earnings Applicable to
   Common Stock                       $160,781             $93,183          $148,139           $130,913           $116,937
                                      ========             =======          ========           ========           ========




                                                   Year Ended December 31,
                                        2001                2000              1999              1998               1997
                                        ----                ----              ----              ----               ----
                                                                      (in thousands)
BALANCE SHEETS DATA:

                                                                                                 
  Electric Utility Plant             $3,354,320          $3,266,794        $3,151,619        $3,053,565         $2,976,110
  Accumulated Depreciation            1,377,032           1,299,697         1,210,994         1,134,348          1,074,588
                                      ---------  -        ---------  -      ---------  -      ---------   -      ---------
  Net Electric Utility
   Plant                             $1,977,288          $1,967,097        $1,940,625        $1,919,217         $1,901,522
                                     ==========          ==========        ==========        ==========         ==========

  Total Assets                       $3,105,868          $3,888,302        $2,809,990        $2,681,690         $2,613,860
                                     ==========          ==========        ==========        ==========         ==========

  Common Stock and
   Paid-in Capital                     $615,395            $614,380          $613,899          $613,518           $613,138
  Retained Earnings                     176,103              99,069           246,584           186,441            138,172
                                        -------  ----        ------  ---      -------  ---      -------   ---      -------
  Total Common
   Shareholder's Equity                $791,498            $713,449          $860,483          $799,959           $751,310
                                       ========            ========          ========          ========           ========

  Cumulative Preferred
   Stock - Subject to
   Mandatory
   Redemption (a)                      $ 10,000            $ 15,000          $ 25,000          $ 25,000           $ 25,000
                                       ========            ========          ========          ========           ========

  Long-term Debt (a)                   $791,848            $899,615          $924,545          $959,786           $969,600
                                       ========            ========          ========          ========           ========

  Obligations Under
   Capital Leases (a)                  $ 34,887            $ 42,932          $ 40,270          $ 42,362           $ 38,587
                                       ========            ========          ========          ========           ========

  Total Capitalization and
             Liabilities             $3,105,868          $3,888,302        $2,809,990        $2,681,690         $2,613,860
                                     ==========          ==========        ==========        ==========         ==========

(a) Including portion due within one year.



COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Management's Narrative Analysis of Results of Operations


      Columbus  Southern  Power  Company  is a  public  utility  engaged  in the
generation,  purchase,  sale, transmission and distribution of electric power to
678,000 retail  customers in central and southern Ohio. CSPCo as a member of the
AEP  Power  Pool  shares  in the  revenues  and  costs of the AEP  Power  Pool's
wholesale sales to neighboring  utility  systems and power  marketers  including
power trading transactions. CSPCo also sells wholesale power to municipalities.

      The cost of the AEP Power Pool's  generating  capacity is allocated  among
the Pool members based on their  relative peak demands and  generating  reserves
through  the payment of capacity  charges and receipt of capacity  credits.  AEP
Power Pool members are also compensated for their  out-of-pocket costs of energy
delivered  to the AEP Power Pool and  charged for energy  received  from the AEP
Power Pool. The AEP Power Pool calculates each company's prior twelve month peak
demand relative to the total peak demand of all member  companies as a basis for
sharing AEP Power Pool revenues and costs. The result of this calculation is the
member load ratio (MLR) which determines each company's  percentage share of AEP
Power Pool revenues and costs.

Critical Accounting Policies - Revenue Recognition

Regulatory   Accounting  -  As  a  result  of  our   cost-based   rate-regulated
transmission and distribution  operations,  our financial statements reflect the
actions  of  regulators  that can  result in the  recognition  of  revenues  and
expenses in different time periods than enterprises that are not rate regulated.
In accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities  (future revenue  reductions or refunds) are recorded to reflect the
economic effects of regulation by matching  expenses with their recovery through
regulated revenues in the same accounting period.

         When  regulatory  assets are  probable  of recovery  through  regulated
rates, we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues  and costs of AEP's  trading  activities  are  allocated  to CSPCo as a
member of the AEP Power Pool.  Trading  activities involve the purchase and sale
of energy under  physical  forward  contracts  at fixed and variable  prices and
buying and selling  financial  energy  contracts which includes  exchange traded
futures and options and  over-the-counter  options and swaps.  Although  trading
contracts are generally short-term,  there are also long-term trading contracts.
We recognize revenues from trading activities  generally based on changes in the
fair value of energy trading contracts.

           Recording the net change in the fair value of trading contracts prior
to settlement is commonly  referred to as mark-to-market  (MTM)  accounting.  It
represents the change in the unrealized  gain or loss  throughout the contract's
term.  When the  contract  actually  settles,  that is, the  energy is  actually
delivered  in a sale or received  in a purchase  or the parties  agree to forego
delivery  and receipt  and net settle in cash,  the  unrealized  gain or loss is
reversed and the actual  realized  cash gain or loss is  recognized.  Therefore,
over the trading contract's term an unrealized gain or loss is recognized as the
contract's  market value  changes.  When the contract  settles the total gain or
loss is  realized  in cash but  only  the  difference  between  the  accumulated
unrealized net gains or losses recorded in prior months and the cash proceeds is
recognized.  Unrealized  mark-to-market  gains and  losses are  included  in the
Balance Sheet as energy trading contract assets or liabilities as appropriate.

           The majority of our trading  activities  represent  physical  forward
electricity  contracts  that are typically  settled by entering into  offsetting
contracts.  An example of our trading  activities is when, in January,  we enter
into a forward sales contract to deliver electricity in July. At the end of each
month  until the  contract  settles  in July,  we would  record our share of any
difference between the contract price and the market price as an unrealized gain
or loss.  In July when the contract  settles,  we would realize our share of the
gain or loss in cash and  reverse the  previously  recorded  unrealized  gain or
loss.

           Depending on whether the  delivery  point for the  electricity  is in
AEP's  traditional  marketing  area or not  determines  where  the  contract  is
reported on CSPCo's income statement.  AEP's traditional marketing area is up to
two  transmission  systems  from the AEP  service  territory.  Physical  forward
trading sale and purchase  contracts with delivery  points in AEP's  traditional
marketing  area are included in revenues  when the  contracts  settle.  Prior to
settlement,  changes in the fair value of  physical  forward  sale and  purchase
contracts in AEP's traditional  marketing area are included in revenues on a net
basis.  Physical  forward sale and purchase  contracts  for delivery  outside of
AEP's  traditional  marketing area are included in nonoperating  income when the
contract  settles.  Prior to  settlement,  changes in the fair value of physical
forward  sale and  purchase  contracts  with  delivery  points  outside of AEP's
traditional marketing area are included in nonoperating income on a net basis.

        Continuing  with the above  example,  assume  that  later in  January or
sometime in February  through July we enter into an offsetting  forward contract
to buy  electricity  in July. If we do nothing else with these  contracts  until
settlement in July and if the volumes,  delivery  point,  schedule and other key
terms match then the  difference  between the sale price and the purchase  price
represents a fixed value to be realized  when the  contracts  settle in July. If
the purchase  contract is perfectly  matched  with the sales  contract,  we have
effectively fixed the profit or loss;  specifically it is the difference between
the contracted settlement price of the two contracts.  Mark-to-market accounting
for these  contracts  will have no further  impact on results of operations  but
will  have an  offsetting  and equal  effect  on  trading  contract  assets  and
liabilities.  Of course we could also do similar  transactions  but enter into a
purchase  contract  prior to  entering  into a sales  contract.  If the sale and
purchase contracts do not match exactly as to volumes,  delivery point, schedule
and other key terms,  then there could be continuing  mark-to-market  effects on
results of operations  from  recording  additional  changes in fair values using
mark-to-market accounting.

        Trading of electricity options,  futures and swaps, represents financial
transactions  with  unrealized  gains and losses  from  changes  in fair  values
reported net in  nonoperating  income  until the  contracts  settle.  When these
financial  contracts  settle,  we  record  our  share  of the  net  proceeds  in
nonoperating income and reverse to nonoperating income the prior unrealized gain
or loss.
        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.

        Volatility in commodities  markets affects the fair values of all of our
open trading contracts exposing CSPCo to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.

Results of Operations
Net Income Increases

        Income before extraordinary item increased by $72 million or 60% in 2001
primarily  due to the effect of a court  decision  related to a corporate  owned
life  insurance  (COLI)  program  recorded in 2000.  In  February  2001 the U.S.
District  Court for the Southern  District of Ohio ruled against AEP and certain
of its  subsidiaries,  including  CSPCo,  in a suit  over the  deductibility  of
interest  claimed in AEP's  consolidated tax return related to COLI. In 1998 and
1999  CSPCo  paid the  disputed  taxes  and  interest  attributable  to the COLI
interest  deductions  for taxable years  1991-98.  The payments were included in
Other  Property and  Investments  pending the  resolution  of this matter.  Also
contributing  to the  increase  in net  income in 2001 was  growth in and strong
performance  by the wholesale  business in the first half of 2001 offset in part
by the effect of extremely  mild weather in November and December  combined with
weak economic conditions which reduced retail energy sales.

Operating Revenues Increase

        Operating  revenues  increased 4% in 2001 due to  increased  revenues to
commercial  customers  and to AEP  affiliates.  Changes  in  the  components  of
operating revenues were as follows:

                                     Increase (Decrease)
                                From Previous Year
                                   (dollars in millions)
                                    Amount       %
Retail*                             $(65.1)      (10)
Wholesale Marketing and
 Trading                             (16.2)      (11)
Unrealized MTM                        23.1        N.M.
Other                                  0.8         2
                                    ------
Total Marketing and
 Trading                             (57.4)       (7)
Energy Delivery*                      85.2        21
Sales to AEP Affiliates               18.1        37
                                    ------
   Total Revenues                   $ 45.9         4
                                    ======

N.M. = Not Meaningful

*Reflects  the  allocation  in 2000 of  certain  transmission  and  distribution
revenues included in bundled retail rates to energy delivery.

        Operating  revenues  increased  due to increased  kilowatt hour sales to
commercial customers and increased sales to affiliated companies.





Operating Expenses

        Operating  expenses  declined  slightly in 2001 due to declines in fuel,
maintenance  expense,  taxes other than income taxes and income taxes  partially
offset by an increase in  depreciation  expense.  Changes in the  components  of
operating expenses were:

                                Increase (Decrease)
                                 From Previous Year
                                   (dollars in millions)
                                    Amount         %

Fuel                            $(14.0)           (7)
Marketing Purchases                1.1            11
AEP Affiliate Purchases            4.4             2
Other Operation Expense           (0.4)            -
Maintenance Expense               (7.2)          (10)
Depreciation and
 Amortization                     27.7            28
Taxes Other Than
  Income Taxes                   (11.7)          (10)
Income Taxes                     (10.3)           (9)
                                ------
     Total                      $(10.4)           (1)
                                ======

        Fuel  costs  decreased  by  $14  million  due  to a  12.5%  decrease  in
generation partially offset by increased coal prices of 6.3%

        Reversal  of a quality  of  service  regulatory  liability  accrual  and
reduced maintenance of overhead  distribution lines accounted for the decease in
maintenance expense.

        Depreciation and amortization  expense  increased  significantly  due to
amortization of transition  regulatory  assets which began in January 2001. With
the  implementation  of  customer  choice in Ohio on January  1, 2001,  the PUCO
approved the Company's plan for recovery of generation-related regulatory assets
through frozen  transition  rates.  Concurrent  with the start of the transition
period, we began amortization of the transition regulatory assets.  Depreciation
expense also increased due to additional plant investment.


        The  decrease  in  taxes  other  than  income  taxes in 2001 is due to a
decrease in property tax rates on generation  property partially offset by a new
state excise tax.

        The decrease in income tax expense was primarily  due to an  unfavorable
ruling in AEP's suit against the  government  over interest  deductions  claimed
relating to AEP's COLI  program  which was recorded in 2000 offset in part by an
increase in pre-tax income.

Nonoperating Income Increase

        The increases in  nonoperating  income in 2001 and 2000 is primarily due
to increased net gains on forward electricity trading transactions outside AEP's
traditional  marketing  area. Net gains on power trading outside our traditional
marketing  area  increased  in 2001  and in  2000  reflecting  favorable  market
conditions and increased trading activity.

Interest Charges Decrease

        Interest  charges for 2001  decreased as a result of the  recognition in
2000 of deferred interest payments to the IRS related to the COLI  disallowances
as well as reduced debt in 2001.

Extraordinary Loss

       In 2001 we  recorded an  extraordinary  loss of $30 million net of tax to
write-off  prepaid Ohio excise taxes stranded by Ohio  deregulation (see Note 2,
"Extraordinary Items and Cumulative Effect").







COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                                  Year Ended December 31,
                                                                  -----------------------
                                                          2001                  2000               1999
                                                          ----                  ----               ----
                                                                      (in thousands)
                                                                                         
OPERATING REVENUES:
  Electricity Marketing and Trading                      $799,589              $856,998           $781,999
  Energy Delivery                                         483,219               398,046            389,280
  Sales to AEP Affiliates                                  67,511                49,365             19,718
                                                           ------            ----------         ----------
            Total Operating Revenues                    1,350,319             1,304,409          1,190,997
                                                        ---------    -        ---------   -      ---------

OPERATING EXPENSES:
  Fuel                                                    175,153               189,155            185,511
  Purchased Power:
    Electricity Marketing                                  10,957                 9,879             27,951
    AEP Affiliates                                        292,199               287,750            199,574
  Other Operation                                         219,497               219,840            189,549
  Maintenance                                              62,454                69,676             65,229
  Depreciation and Amortization                           127,364                99,640             94,532
  Taxes Other Than Income Taxes                           111,481               123,223            120,146
  Income Taxes                                             99,037               109,369             85,715
                                                           ------    ---        -------   ----      ------
            TOTAL OPERATING EXPENSES                    1,098,142             1,108,532            968,207
                                                        ---------    -        ---------   ---      -------

OPERATING INCOME                                          252,177               195,877            222,790

NONOPERATING INCOME                                        32,756                20,580              5,779

NONOPERATING EXPENSES                                      21,095                 8,070              6,010

NONOPERATING INCOME TAX EXPENSE (CREDIT)                    3,923                 7,357             (2,940)

INTEREST CHARGES                                           68,015                80,828             75,229
                                                           ------    ----        ------   ----      ------

INCOME BEFORE EXTRAORDINARY ITEM                          191,900               120,202            150,270

EXTRAORDINARY LOSS - DISCONTINUANCE OF
 REGULATORY ACCOUNTING FOR GENERATION - Net of
 tax (Note 2)                                             (30,024)              (25,236)              -
                                                          -------    ---        -------   ------      ----

NET INCOME                                                161,876                94,966            150,270

PREFERRED STOCK DIVIDEND REQUIREMENTS                       1,095                 1,783              2,131
                                                            -----    -----        -----   -----      -----

EARNINGS APPLICABLE TO COMMON STOCK                      $160,781              $ 93,183           $148,139
                                                         ========              ========           ========



Consolidated Statements of Retained Earnings

                                                               Year Ended December 31,
                                                               -----------------------
                                                       2001                  2000               1999
                                                       ----                  ----               ----
                                                                  (in thousands)

                                                                                     
Retained Earnings January 1                          $ 99,069              $246,584           $186,441
Net Income                                            161,876                94,966            150,270
                                                      -------    --          ------   -        -------
                                                      260,945               341,550            336,711
                                                      -------    -          -------   -        -------
Deductions:
Cash Dividends Declared:
  Common Stock                                         82,952               240,600             87,996
  Cumulative Preferred Stock - 7% Series                  875                 1,400              1,750
                                                          ---    ---          -----   ---        -----
          Total Cash Dividends Declared                83,827               242,000             89,746
Capital Stock Expense                                   1,015                   481                381
                                                        -----    -----          ---   -----        ---
          Total Deductions                             84,842               242,481             90,127
                                                       ------    -          -------   --        ------
Retained Earnings December 31                        $176,103              $ 99,069           $246,584
                                                     ========              ========           ========

See Notes to Financial Statements beginning on page L-1.





COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                       December 31,
                                                                     2001                2000
                                                                     ----                ----
                                                                      (in thousands)
                                                                                
ASSETS

ELECTRIC UTILITY PLANT:
  Production                                                      $1,574,506          $1,564,254
  Transmission                                                       401,405             360,302
  Distribution                                                     1,159,105           1,096,365
  General                                                            146,732             156,534
  Construction Work in Progress                                       72,572              89,339
                                                                      ------   ----       ------
          Total Electric Utility Plant                             3,354,320           3,266,794
  Accumulated Depreciation                                         1,377,032           1,299,697
                                                                   ---------   -       ---------

          NET ELECTRIC UTILITY PLANT                               1,977,288           1,967,097
                                                                   ---------   -       ---------

OTHER PROPERTY AND INVESTMENTS                                        40,369              39,848
                                                                      ------   ----       ------

LONG-TERM ENERGY TRADING CONTRACTS                                   193,915             171,820
                                                                     -------   ---       -------

CURRENT ASSETS:
 Cash and Cash Equivalents                                            12,358              11,600
 Accounts Receivable:
  Customers                                                           41,770              73,711
  Affiliated Companies                                                63,470              49,591
  Miscellaneous                                                       16,968              18,807
  Allowance for Uncollectible Accounts                                  (745)               (659)
 Fuel - at average cost                                               20,019              13,126
 Materials and Supplies - at average cost                             38,984              38,097
 Accrued Utility Revenues                                              7,087               9,638
 Energy Trading Contracts                                            347,198           1,079,704
 Prepayments                                                          28,733              46,735
                                                                      ------   ----       ------
          TOTAL CURRENT ASSETS                                       575,842           1,340,350
                                                                     -------   -       ---------

REGULATORY ASSETS                                                    262,267             291,553
                                                                     -------   ---       -------

DEFERRED CHARGES                                                      56,187              77,634
                                                                      ------   ----       ------

                    TOTAL                                         $3,105,868          $3,888,302
                                                                  ==========          ==========

See Notes to Financial Statements beginning on page L-1.








COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
                                                                         December 31,
                                                                        2001             2000
                                                                        ----             ----
                                                                       (in thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - No Par Value:
   Authorized - 24,000,000 Shares
                                                                                
   Outstanding - 16,410,426 Shares                                   $ 41,026           $ 41,026
  Paid-in Capital                                                     574,369            573,354
  Retained Earnings                                                   176,103             99,069
                                                                      -------   ----      ------
          Total Common Shareholder's Equity                           791,498            713,449
  Cumulative Preferred Stock - Subject to
   Mandatory Redemption                                                10,000             15,000
  Long-term Debt                                                      571,348            899,615
                                                                      -------   ---      -------
          TOTAL CAPITALIZATION                                      1,372,846          1,628,064
                                                                    ---------   -      ---------

OTHER NONCURRENT LIABILITIES                                           36,715             47,584
                                                                       ------   ----      ------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                  220,500               -
  Advances from Affiliates                                            181,384             88,732
  Accounts Payable - General                                           62,393             89,846
  Accounts Payable - Affiliated Companies                              83,697             72,493
  Taxes Accrued                                                       116,364            162,904
  Interest Accrued                                                     10,907             13,369
  Energy Trading Contracts                                            334,958          1,109,682
  Other                                                                34,600             60,701
                                                                       ------   ----      ------
          TOTAL CURRENT LIABILITIES                                 1,044,803          1,597,727
                                                                    ---------   -      ---------

DEFERRED INCOME TAXES                                                 443,722            422,759
                                                                      -------   ---      -------

DEFERRED INVESTMENT TAX CREDITS                                        37,176             41,234
                                                                       ------   ----      ------

LONG-TERM ENERGY TRADING CONTRACTS                                    157,706            138,073
                                                                      -------   ---      -------

DEFERRED CREDITS                                                       12,900             12,861
                                                                       ------   ----      ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                          $3,105,868         $3,888,302
                                                                   ==========         ==========




COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                      Year Ended December 31,
                                                                      -----------------------
                                                                2001              2000               1999
                                                                ----              ----               ----
                                                                          (in thousands)
                                                                                         
OPERATING ACTIVITIES:
  Net Income                                                $ 161,876            $ 94,966         $ 150,270
  Adjustments for Noncash Items:
    Depreciation and Amortization                             128,500             100,182            94,962
    Deferred Federal Income Taxes                              24,108              (4,063)           10,481
    Deferred Investment Tax Credits                            (4,058)             (3,482)           (3,994)
    Deferred Fuel Costs (net)                                    -                  5,352             8,889
    Mark to Market of Energy Trading Contracts                (44,680)             (3,393)           (2,369)
    Extraordinary Loss                                         30,024              25,236              -
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable (net)                                  19,987             (29,737)            5,166
    Fuel, Materials and Supplies                               (7,780)             11,957            (7,777)
    Accrued Utility Revenues                                    2,551              38,479            (7,990)
    Accounts Payable                                          (16,249)             81,284             9,292
  Disputed Tax and Interest Related to COLI                      -                 39,483            (2,240)
  Change in Other Assets                                      (42,066)           (121,115)          (14,898)
  Change in Other Liabilities                                 (18,769)            132,441             3,388
                                                              -------   ---       -------   ----      -----
            Net Cash Flows From Operating Activities          233,444             367,590           243,180
                                                              -------   ---       -------   --      -------

INVESTING ACTIVITIES:
  Construction Expenditures                                  (132,532)           (127,987)         (115,321)
  Proceeds From Sales and Leaseback
   Transactions and Other                                      10,841               1,560             1,858
                                                               ------   -----       -----   ----      -----
            Net Cash Flows Used For Investing
             Activities                                      (121,691)           (126,427)         (113,463)
                                                             --------   --       --------   -      --------

FINANCING ACTIVITIES:
  Change in Advances from Affiliates (net)                     92,652              88,732              -
  Issuance of Affiliated Long-term Debt                       200,000                -                 -
  Retirement of Preferred Stock                                (5,000)            (10,000)             -
  Retirement of Long-term Debt                               (314,733)            (25,274)          (35,523)
  Change in Short-term Debt (net)                                -                (45,500)           (7,000)
  Dividends Paid on Common Stock                              (82,952)           (240,600)          (87,996)
  Dividends Paid on Cumulative Preferred Stock                   (962)             (1,575)           (1,750)
                                                                 ----   ----       ------   ---      ------
            Net Cash Flows Used For
              Financing Activities                           (110,995)           (234,217)         (132,269)
                                                             --------   --       --------   -      --------

Net Increase (Decrease) in Cash and Cash Equivalents              758               6,946            (2,552)
Cash and Cash Equivalents January 1                            11,600               4,654             7,206
                                                               ------   -----       -----   ----      -----
Cash and Cash Equivalents December 31                         $12,358            $ 11,600           $ 4,654
                                                              =======            ========           =======

Supplemental Disclosure:
Cash paid for interest net of capitalized  amounts was $68,596,000,  $68,506,000
and  $72,007,000  and  for  income  taxes  was   $80,485,000,   $81,109,000  and
$71,809,000 in 2001, 2000 and 1999,  respectively.  Noncash  acquisitions  under
capital leases were  $1,019,000,  $10,777,000  and $6,855,000 in 2001,  2000 and
1999, respectively.

See Notes to Financial Statements beginning on page L-1.







COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization


                                                                                          December 31,
                                    2001 2000
                                 (in thousands)

                                                                                             
COMMON SHAREHOLDER'S EQUITY                                                      $  791,498        $  713,449
                                                                                 ----------        ----------

PREFERRED STOCK: $100 par value - authorized shares 2,500,000
                 $25  par value - authorized shares 7,000,000

            Call Price                                             Shares
           December 31,      Number of Shares Redeemed          Outstanding
Series         2001            Year Ended December 31,       December 31, 2001
- ------     ------------     ----------------------------     -----------------
                              2001      2000      1999
                              ----      ----      ----

Subject to Mandatory Redemption:

7.00%          (a)           50,000   100,000      -               100,000           10,000            15,000
                                                                                 ----------        ----------


LONG-TERM DEBT (See Schedule of Long-term Debt):

Notes - Affiliated                                                                  200,000
First Mortgage Bonds                                                                243,197           537,119
Installment Purchase Contracts                                                       91,220            91,166
Senior Unsecured Notes                                                              147,458           159,318
Junior Debentures                                                                   109,973           112,012
Less Portion Due Within One Years                                                  (220,500)             -
                                                                                 ----------        ----------

  Total Long-term Debt Excluding Portion Due Within One Year                        571,348           899,615
                                                                                 ----------        ----------

  TOTAL CAPITALIZATION                                                           $1,372,846        $1,628,064
                                                                                 ==========        ==========


(a)  A sinking fund requires the  redemption of 50,000 shares at $100 a share on
     or before August 1 of each year. The Company has the right, on each sinking
     fund date, to redeem an  additional  50,000 shares which the Company did in
     August  2000.  The  sinking  fund  provisions  of the 7%  series  aggregate
     $5,000,000 in 2002 and 2003.

See Notes to Financial Statements beginning on page L-1.











COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt






First mortgage bonds outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
7.25   2002 - October 1  $ 14,000   $ 56,500
7.15   2002 - November 1    6,500     20,000
6.80   2003 - May 1        13,000     45,000
6.60   2003 - August 1     25,000     40,000
6.10   2003 - November 1    5,000     20,000
6.55   2004 - March 1      26,500     50,000
6.75   2004 - May 1        26,000     50,000
8.70   2022 - July 1        2,000     35,000
8.40   2022 - August 1       -        15,000
8.55   2022 - August 1     15,000     15,000
8.40   2022 - August 15    14,000     25,500
8.40   2022 - October 15   13,000     13,000
7.90   2023 - May 1        40,000     50,000
7.75   2023 - August 1     33,000     33,000
7.45   2024 - March 1        -        30,000
7.60   2024 - May 1        11,000     41,000
Unamortized Discount         (803)    (1,881)
                         --------   --------
  Total                  $243,197   $537,119
                         ========   ========

         First  mortgage  bonds are secured by first  mortgage liens on electric
utility plant.  Certain indentures  relating to the first mortgage bonds contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

         Installment  purchase  contracts  have been entered into in  connection
with the issuance of  pollution  control  revenue  bonds by the Ohio Air Quality
Development Authority:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
6-3/8  2020 - December 1  $48,550    $48,550
6-1/4  2020 - December 1   43,695     43,695
Unamortized Discount       (1,025)    (1,079)
Total                     $91,220    $91,166
                          =======    =======

         Under  the  terms  of the  installment  purchase  contracts,  CSPCo  is
required to pay amounts  sufficient to enable the payment of interest on and the
principal  (at stated  maturities  and upon  mandatory  redemptions)  of related
pollution  control revenue bonds issued to finance the construction of pollution
control facilities at the Zimmer Plant.


Senior unsecured notes outstanding were as follows:

                            December 31,
                            2001      2000
                                 (in thousands)
% Rate Due
- ------ ------------------
6.85   2005 - October 3  $ 36,000  $ 48,000
6.51   2008 - February 1   52,000    52,000
6.55   2008 - June 26      60,000    60,000
Unamortized Discount         (542)     (682)
                         --------  --------
  Total                  $147,458  $159,318
                         ========  ========

Notes payable to parent company were as follows:
                            December 31,
                         2001          2000
                                 (in thousands)
% Rate   Due
Variable 2002 - Sept 25 $200,000   $   -

Junior debentures outstanding were as follows:

                            December 31,
                          2001         2000
                                 (in thousands)
% Rate Due
- ------ ------------------
8-3/8  2025 - Sept 30  $ 72,843     $ 75,000
7.92   2027 - March 31   40,000       40,000
Unamortized Discount     (2,870)      (2,988)
                       --------     --------
  Total                $109,973     $112,012
                       ========     ========

         Interest may be deferred  and payment of principal  and interest on the
junior  debentures is subordinated  and subject in right to the prior payment in
full of all senior indebtedness of the Company.

         At December 31, 2001,  future  annual  long-term  debt  payments are as
follows:

                             Amount
                             ------
                         (in thousands)
2002                        $220,500
2003                          43,000
2004                          52,500
2005                          36,000
2006                            -
Later Years                  445,088
  Total Principal Amount     797,088
Unamortized Discount          (5,240)
    Total                   $791,848






COLUMBUS SOUTHERN POWER COMPANY AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The  notes to  CSPCo's  financial  statements  are  combined  with the  notes to
financial statements for AEP and its other subsidiary registrants.  Listed below
are the combined notes that apply to CSPCo. The combined footnotes begin on page
L-1.

                                                          Combined
                                                          Footnote
                                                          Reference

Significant Accounting Policies                           Note  1

Extraordinary Items and Cumulative Effect                 Note  2

Effects of Regulation                                     Note  6

Customer Choice and Industry Restructuring                Note  7

Commitments and Contingencies                             Note  8

Benefit Plans                                             Note 10

Business Segments                                         Note 11

Risk Management, Financial Instruments and Derivatives    Note 12

Income Taxes                                              Note 13

Supplementary Information                                 Note 14

Leases                                                    Note 15

Lines of Credit and Sale of Receivables                   Note 16

Unaudited Quarterly Financial Information                 Note 17

Jointly Owned Electric Utility Plant                      Note 19

Related Party Transactions                                Note 20

Subsequent Events                                         Note 21




INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of Directors
of Columbus Southern Power Company:

         We have  audited  the  accompanying  consolidated  balance  sheets  and
consolidated statements of capitalization of Columbus Southern Power Company and
its subsidiaries as of December 31, 2001 and 2000, and the related  consolidated
statements of income,  retained  earnings,  and cash flows for each of the three
years in the period ended December 31, 2001. These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

         We conducted our audits in accordance with auditing standards generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

         In our opinion, such consolidated  financial statements present fairly,
in all material  respects,  the financial  position of Columbus  Southern  Power
Company and its  subsidiaries  as of December 31, 2001 and 2000, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period  ended  December  31,  2001  in  conformity  with  accounting  principles
generally accepted in the United States of America.



Deloitte & Touche LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)




                         INDIANA MICHIGAN POWER COMPANY
                                AND SUBSIDIARIES









INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                                            Year Ended December 31,
                                            2001                2000               1999               1998                1997
                                            ----                ----               ----               ----                ----
                                                                                (in thousands)
INCOME STATEMENTS DATA:
                                                                                                       
  Operating Revenues                    $1,526,997         $1,488,209           $1,351,666        $1,405,794          $1,339,232
  Operating Expenses                     1,367,292          1,522,911            1,243,014         1,239,787           1,131,444
                                        ----------         ----------           ----------        ----------          ----------
  Operating Income
   (Loss)                                  159,705            (34,702)             108,652           166,007             207,788
  Nonoperating Income
   (Loss)                                    9,730              9,933                4,530              (839)              4,415
  Interest Charges                          93,647            107,263               80,406            68,540              65,463
                                        ----------         ----------           ----------        ----------          ----------
  Net Income (Loss)                         75,788           (132,032)              32,776            96,628             146,740
  Preferred Stock
   Dividend
   Requirements                              4,621              4,624                4,885             4,824               5,736
                                        ----------         ----------           ----------        ----------          ----------
  Earnings (Loss)
   Applicable to
   Common Stock                         $   71,167         $ (136,656)          $   27,891        $   91,804          $  141,004
                                        ==========         ==========           ==========        ==========          ==========

                                                                               December 31,
                                              2001               2000               1999               1998                1997
                                              ----               ----               ----               ----                ----
                                                                                (in thousands)
BALANCE SHEETS DATA:

  Electric Utility
   Plant                                $4,923,721         $4,871,473           $4,770,027        $4,631,848          $4,514,497
  Accumulated
   Depreciation and
   Amortization                          2,436,972          2,280,521            2,194,397         2,081,355           1,973,937
                                        ----------         ----------           ----------        ----------          ----------
  Net Electric Utility
   Plant                                $2,486,749         $2,590,952           $2,575,630        $2,550,493          $2,540,560
                                        ==========         ==========           ==========        ==========          ==========

  Total Assets                          $4,817,008         $5,811,038           $4,576,696        $4,148,523          $3,967,798
                                        ==========         ==========           ==========        ==========          ==========

  Common Stock and
   Paid-in Capital                      $  789,800         $  789,656           $  789,323        $  789,189          $  789,056
  Accumulated Other
   Comprehensive Income
   (Loss)                                   (3,835)              -                   -                  -                   -
  Retained Earnings                         74,605              3,443              166,389           253,154             278,814
                                        ----------         ----------           ----------        ----------          ----------
  Total Common
   Shareholder's Equity                 $  860,570         $  793,099           $  955,712        $1,042,343          $1,067,870
                                        ==========         ==========           ==========        ==========          ==========

  Cumulative Preferred
   Stock:
    Not Subject to
     Mandatory
     Redemption                         $    8,736         $    8,736           $    9,248        $    9,273          $    9,435
    Subject to
     Mandatory
     Redemption (a)                         64,945             64,945               64,945            68,445              68,445
                                        ----------         ----------           ----------        ----------          ----------
      Total Cumulative
        Preferred Stock                 $   73,681         $   73,681           $   74,193        $   77,718          $   77,880
                                        ==========         ==========           ==========        ==========          ==========

  Long-term Debt (a)                    $1,652,082         $1,388,939           $1,324,326        $1,175,789          $1,049,237
                                        ==========         ==========           ==========        ==========          ==========

  Obligations Under
   Capital Leases (a)                   $   61,933         $  163,173           $  187,965        $  186,427          $  195,227
                                        ==========         ==========           ==========        ==========          ==========

  Total Capitalization
    And Liabilities                     $4,817,008         $5,811,038           $4,576,696        $4,148,523          $3,967,798
                                        ==========         ==========           ==========        ==========          ==========

(a) Including portion due within one year. (a)





INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Management's Discussion and Analysis of Results of Operations






       I&M is a  public  utility  engaged  in the  generation,  purchase,  sale,
transmission  and  distribution of electric power to 567,000 retail customers in
its  service  territory  in  northern  and  eastern  Indiana  and a  portion  of
southwestern  Michigan.  As a member  of the AEP  Power  Pool,  I&M  shares  the
revenues and the costs of the AEP Power Pool's  wholesale  sales to  neighboring
utilities and power  marketers  including power trading  transactions.  I&M also
sells wholesale power to municipalities and electric cooperatives.

       The cost of the AEP Power Pool's  generating  capacity is allocated among
its members based on their relative peak demands and generating reserves through
the payment of capacity charges and the receipt of capacity  credits.  AEP Power
Pool  members  are  also  compensated  for the  out-of-pocket  costs  of  energy
delivered  to the AEP Power Pool and  charged for energy  received  from the AEP
Power Pool. The AEP Power Pool calculates each company's prior twelve month peak
demand relative to the total peak demand of all member  companies as a basis for
sharing  revenues and costs.  The result of this  calculation  is each company's
member load ratio (MLR) which  determines  each  company's  percentage  share of
revenues and costs.

       Under the terms of unit power agreements, I&M purchases AEGCo's 50% share
of the 2,600 MW Rockport  Plant capacity  unless it is sold to other  utilities.
AEGCo is an  affiliate  that is not a member of the AEP Power Pool.  A long-term
unit power agreement with an unaffiliated utility expired at the end of 1999 for
the sale of 455 MW of AEGCo's  Rockport  Plant  capacity.  An agreement  between
AEGCo  and  KPCo  provides  for the  sale of 390 MW of  AEGCo's  Rockport  Plant
capacity to KPCo through 2004.  Therefore,  effective January 1, 2000, I&M began
purchasing 910 MW of AEGCo's 50% share of Rockport Plant capacity.


Critical Accounting Policies - Revenue Recognition

Regulatory Accounting - As a cost-based  rate-regulated  electric public utility
company,   I&M's  consolidated  financial  statements  reflect  the  actions  of
regulators  that can result in the  recognition  of  revenues  and  expenses  in
different  time  periods  than  enterprises  that  are not  rate  regulated.  In
accordance with SFAS 71,  regulatory  assets (deferred  expenses) and regulatory
liabilities  (future revenue  reductions or refunds) are recorded to reflect the
economic effects of regulation by matching  expenses with their recovery through
regulated revenues in the same accounting period.

        When regulatory assets are probable of recovery through regulated rates,
we record  them as assets  on the  balance  sheet.  We test for  probability  of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.






Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues and costs of AEP's trading  activities are allocated to I&M as a member
of the AEP Power  Pool.  Trading  activities  involve the  purchase  and sale of
energy under physical forward  contracts at fixed and variable prices and buying
and selling  financial energy  contracts which includes  exchange traded futures
and options and  over-the-counter  options  and swaps.  The  majority of trading
activities  represent physical forward electricity  contracts that are typically
settled  by  entering  into  offsetting  physical  contracts.  Although  trading
contracts are generally short-term, there are also long-term trading contracts.

           Accounting  standards  applicable to trading  activities require that
changes in the fair value of trading contacts be recognized in revenues prior to
settlement and is commonly referred to as mark-to-market (MTM) accounting. Since
I&M is a cost-based rate-regulated entity, changes in the fair value of physical
forward sale and  purchase  contracts in AEP's  traditional  marketing  area are
deferred as regulatory  liabilities  (gains) or regulatory assets (losses).  The
deferral  reflects  the fact that power  sales and  purchases  are  included  in
regulated rates on a settlement basis. AEP's traditional marketing area is up to
two transmission systems from the AEP service territory.  The change in the fair
value of physical forward sale and purchase  contracts outside AEP's traditional
marketing area is included in nonoperating income on a net basis.

         Mark-to-market  accounting represents the change in the unrealized gain
or loss throughout the contract's term. When the contract actually settles, that
is, the energy is actually  delivered in a sale or received in a purchase or the
parties agree to forego  delivery and receipt of  electricity  and net settle in
cash, the unrealized  gain or loss is reversed and the actual realized cash gain
or loss is  recognized in the income  statement.  Therefore,  as the  contract's
market value  changes over the  contract's  term an  unrealized  gain or loss is
deferred for contracts with delivery points in AEP's traditional  marketing area
and for contracts with delivery  points outside of AEP's  traditional  marketing
area the unrealized gain or loss is recognized as nonoperating  income. When the
contract  settles  the total gain or loss is  realized in cash and the impact on
the income  statement  depends on whether  the  contract's  delivery  points are
within or  outside of AEP's  traditional  marketing  area.  For  contracts  with
delivery  points in AEP's  traditional  marketing  area,  the total gain or loss
realized in cash is recognized in the income statement. Physical forward trading
sale and purchase contracts with delivery points in AEP's traditional  marketing
area are included in revenues when the contracts  settle.  Prior to  settlement,
changes in the fair value of physical  forward  sale and  purchase  contracts in
AEP's traditional marketing area are deferred as regulatory  liabilities (gains)
or regulatory  assets  (losses).  For contacts with delivery  points  outside of
AEP's  traditional  marketing area only the difference  between the  accumulated
unrealized net gains or losses recorded in prior months and the cash proceeds is
recognized in the income statement. Physical forward sale and purchase contracts
for  delivery  outside  of AEP's  traditional  marketing  area are  included  in
nonoperating income when the contract settles.  Prior to settlement,  changes in
the fair value of physical  forward sale and purchase  contracts  with  delivery
points outside of AEP's traditional  marketing area are included in nonoperating
income on a net basis.  Unrealized  mark-to-market gains and losses are included
in the  Balance  Sheet as  energy  trading  contract  assets or  liabilities  as
appropriate.

        Trading of electricity options,  futures and swaps, represents financial
transactions  with  unrealized  gains and losses  from  changes  in fair  values
reported net in  non-operating  income until the  contracts  settle.  When these
financial  contracts  settle,  we  record  our  share  of the  net  proceeds  in
non-operating  income and reverse to  nonoperating  income the prior  unrealized
gain or loss.

        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.

        Volatility in commodities  markets affects the fair values of all of our
open trading  contracts  exposing I&M to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.

Results of Operations

       During  2000  both of the Cook  Plant  nuclear  units  were  successfully
restarted after being shutdown in September 1997 due to questions  regarding the
operability  of  certain  safety  systems  which  arose  during a NRC  architect
engineer design  inspection.  See discussion in Note 4 of the Notes to Financial
Statements.

A reduction in other  operation  and  maintenance  expense in 2001  reflects the
completion  of restart  work on the Cook Plant and was the primary  reason for a
$208 million  increase in net income.  As a result of the costs incurred in 2000
to  restart  the  Cook  Plant  nuclear  units  and a  disallowance  of  interest
deductions  for a corporate  owned life  insurance  (COLI)  program,  net income
declined $165 million in 2000. In February 2001 the U.S.  District Court for the
Southern  District of Ohio ruled  against  AEP and certain of its  subsidiaries,
including  I&M,  in a suit  over  deductibility  of  interest  claimed  in AEP's
consolidated  tax return related to COLI. In 1998 and 1999 I&M paid the disputed
taxes and interest  attributable to the COLI interest deductions for the taxable
years 1991-98 and deferred them.

Operating Revenues Increase

       Operating  revenues increased 3% in 2001 and 10% in 2000 due to increased
sales to AEP affiliates  through the AEP Power Pool. The following  analyzes the
changes in operating revenues:

                    Increase (Decrease)
                    From Previous Year
                   (dollars in millions)
                     2001           2000
               ------------------------------
               Amount    %    Amount     %

Retail*       $   (2.3) N.M. $(88.6)   (12)
Marketing
 and Trading     (12.0) (4)    78.6     37
Other              5.0  13    (13.0)   (26)
              --------       ------
                  (9.3) (1)   (23.0)    (3)
Energy
 Delivery*         3.4   1      0.1   N.M.
Sales to AEP
 Affiliates       44.7  21    159.4   313
              --------       ------
     Total    $   38.8   3   $136.5    10
              ========       ======

N.M. = Not Meaningful

*Reflects  the  allocation of certain  transmission  and  distribution  revenues
included in bundled retail rates to energy delivery.

       The increases in operating revenues in 2001 and 2000 are primarily due to
increased sale to AEP affiliates reflecting increased availability of Cook Plant
and a 91%  increase  in  volume  of power  purchased  from  AEGCo  in 2000.  I&M
increased its sales to AEP affiliates in 2000 when additional electricity became
available.  The return to service of the Cook Plant  units in June and  December
2000 and  purchasing  more  power from  AEGCo due to the  expiration  of AEGCo's
contract to sell power to an unaffiliated entity,  increased the amount of power
I&M could sell to its affiliates in the AEP Power Pool.

       Retail  revenues  decreased  in 2000  when the  accrual  of power  supply
recovery  revenues  ceased at the end of 1999 pursuant to Cook Plant  settlement
agreements.  The accrued power supply recovery revenues are being amortized over
a five-year  period ending December 31, 2003. The decline in retail revenues was
partially offset by an increase in wholesale marketing and trading revenues.  In
2000 staffing  increases in energy trading resulted in an increase in the number
of  forward  electricity  purchase  and  sale  contracts  in  AEP's  traditional
marketing area.

Operating Expenses

       Total operating  expenses decreased 10% in 2001 and increased 23% in 2000
primarily due to the expiration of an AEGCo unit power agreement to sell part of
its Rockport  Plant  generation to an  unaffiliated  utility and the increase in
operating expenses in 2000 for the unfavorable COLI tax ruling and costs related
to the  extended  Cook Plant  outage and  restart  efforts.  The  changes in the
components of operating expenses were:

                     Increase (Decrease)
                      From Previous Year
                     (dollars in millions)
                       2001           2000
                -----------------------------
                Amount     %    Amount    %

Fuel            $   39.2   19   $ 25.5    14
Marketing
 Purchases           4.9   36    (21.5)  (61)
AEP Affiliate
 Purchases         (27.2) (10)    65.1    32
Other Operation   (147.7) (25)   136.5    30
Maintenance        (92.6) (42)    84.5    62
Depreciation and
 Amortization        9.3    6      4.9     3
Taxes Other Than
 Income Taxes        4.9    8     (5.2)   (8)
Income Taxes        53.6  N.M.    (9.9)  (95)
                 -------        ------
    Total       $ (155.6) (10)  $279.9    23
                ========        ======

N.M. = Not Meaningful

       The  increase  in fuel  expense in 2001 and 2000  reflects an increase in
nuclear  generation  as the Cook Plant units  returned to service  following the
extended outage.

       Electricity  marketing  purchases  increased  in  2001  due to  increased
purchases  from third parties for sales for resale.  The decrease in electricity
marketing  purchases in 2000 is  primarily  due to a decrease in volume of power
purchased as our generation became available.

The decline in purchased  power from AEP affiliates in 2001 reflects  generation
from the Cook Plant replacing purchases from the AEP Power Pool.  Purchases from
the AEP  Power  Pool  declined  21% in 2001.  As a result of the  expiration  of
AEGCo's power sale contract with an  unaffiliated  utility on December 31, 1999,
I&M purchased  more of AEGCo's  share of Rockport  Plant power.  Purchases  from
AEGCo increased 91% in 2000.

       The  decrease in other  operation  and  maintenance  expenses in 2001 was
primarily due to the cessation of expenditures to prepare the Cook Plant nuclear
units for restart  with their  return to service in 2000.  Other  operation  and
maintenance  expenses increased in 2000 primarily due to expenditures to prepare
the Cook Plant units for restart.  In 1999 the IURC and MPSC approved settlement
agreements  which  allowed the  deferral of $200  million of Cook Plant  restart
costs in 1999 for  amortization  over five years from 1999  through  2003.  As a
result, other operation and maintenance expense in 1999 reflected a net deferral
of $160 million. See discussion in Note 4 of the Notes to Financial Statements.

       The increase in depreciation  and  amortization  charges in 2001 reflects
increased  generation and  distribution  plant  investments and  amortization of
I&M's share of deferred merger costs.

       Taxes other than income  taxes  increased  in 2001 due to higher real and
personal property tax expense from the effect of a favorable accrual  adjustment
recorded in December 2000 to match estimated  amounts with actual expenses.  The
decrease  in taxes other than income tax in 2000 is  primarily  attributable  to
decreases in real and personal  property taxes reflecting the favorable  accrual
adjustment and Indiana gross receipts  taxes  reflecting an unfavorable  accrual
adjustment related to the 1998 tax year recorded in 1999 for gross receipts tax.

       The  significant  increase in income taxes  attributable to operations in
2001  is  due  to  an  increase  in  pre-tax  operating  income.   Income  taxes
attributable  to  operations  decreased  in 2000 due to a  decrease  in  pre-tax
operating income.





Nonoperating Income, Expenses and Income Taxes Increase

       The increases in nonoperating income in 2001 and 2000 is primarily due to
increased net gains on forward  electricity trading  transactions  outside AEP's
traditional  marketing  area. Net gains on power trading outside our traditional
marketing area increased in 2001 and 2000 reflecting favorable market conditions
and increased trading activity.

       Nonoperating   expenses  increased  in  2001  due  to  increased  trading
overheads and traders' compensation.

       The increases in nonoperating  income taxes in 2001 and 2000 reflects the
increase in nonoperating pre-tax income.

Interest Charges

       The decrease in 2001 interest charges reflects the recognition in 2000 of
deferred  interest  payments  to the  IRS on  disputed  income  taxes  from  the
disallowance  of tax  deductions  for COLI  interest  for the  years  1991-1998.
Interest  charges  increased  in 2000 due to  increased  borrowings  to  support
expenditures  for the Cook Plant restart effort and the  recognition of deferred
interest payments to the IRS on the disputed taxes.








INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                                      Year Ended December 31,
                                                                      -----------------------
                                                                2001               2000               1999
                                                                ----               ----               ----
                                                                          (in thousands)

OPERATING REVENUES:
                                                                                            
  Electricity Marketing and Trading                            $957,548           $966,882           $989,817
  Energy Delivery                                               314,410            311,019            310,880
  Sales to AEP Affiliates                                       255,039            210,308             50,969
                                                                -------            -------             ------

            TOTAL OPERATING REVENUES                          1,526,997          1,488,209          1,351,666
                                                              ---------          ---------          ---------

OPERATING EXPENSES:
  Fuel                                                          250,098            210,870            185,419
  Purchased Power:
    Electricity Marketing                                        18,707             13,785             35,328
    AEP Affiliates                                              238,237            265,475            200,372
  Other Operation                                               449,115            596,861            460,303
  Maintenance                                                   127,263            219,854            135,331
  Depreciation and Amortization                                 164,230            154,920            149,988
  Taxes other Than Income Taxes                                  65,518             60,622             65,843
  Income Taxes                                                   54,124                524             10,430
                                                                 ------            -------             ------

            TOTAL OPERATING EXPENSES                          1,367,292          1,522,911          1,243,014
                                                              ---------          ---------          ---------

OPERATING INCOME (LOSS)                                         159,705            (34,702)           108,652

NONOPERATING INCOME                                              41,684             25,138             14,219

NONOPERATING EXPENSES                                            26,911             11,016              8,383

NONOPERATING INCOME TAXES                                         5,043              4,189              1,306

INTEREST CHARGES                                                 93,647            107,263             80,406
                                                                 ------            -------             ------

NET INCOME (LOSS)                                                75,788           (132,032)            32,776

PREFERRED STOCK DIVIDEND REQUIREMENTS                             4,621              4,624              4,885
                                                                  -----              -----              -----

EARNINGS (LOSS) APPLICABLE TO COMMON STOCK                     $ 71,167         $ (136,656)          $ 27,891
                                                               ========         ==========           ========

Consolidated Statements of Comprehensive Income

                                                                       Year Ended December 31,
                                                                      -----------------------
                                                                 2001               2000              1999
                                                                 ----               ----              ----
                                                                           (in thousands)

NET INCOME (LOSS)                                              $75,788           $(132,032)         $32,776

OTHER COMPREHENSIVE INCOME (LOSS)
  Cash Flows Interest Rate Hedge                                (3,835)               -                -
                                                                ------                ----            ----

COMPREHENSIVE INCOME (LOSS)                                    $71,953           $(132,032)         $32,776
                                                               =======           =========          =======

See Notes to Financial Statements beginning on page L-1.







INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                                                          December 31,
                                                                                                    2001                 2000
                                                                                                      (in thousands)
ASSETS
ELECTRIC UTILITY PLANT:
                                                                                                                
 Production                                                                                      $2,758,160           $2,708,436
 Transmission                                                                                       957,336              945,709
 Distribution                                                                                       900,921              863,736
 General (including nuclear fuel)                                                                   233,005              257,152
 Construction Work in Progress                                                                       74,299               96,440
                                                                                                     ------               ------
         Total Electric Utility Plant                                                             4,923,721            4,871,473
 Accumulated Depreciation and Amortization                                                        2,436,972            2,280,521
                                                                                                  ---------            ---------
         NET ELECTRIC UTILITY PLANT                                                               2,486,749            2,590,952
                                                                                                  ---------            ---------

NUCLEAR DECOMMISSIONING AND SPENT NUCLEAR
 FUEL DISPOSAL TRUST FUNDS                                                                          834,109              778,720
                                                                                                    -------              -------

LONG-TERM ENERGY TRADING CONTRACTS                                                                  215,544              194,554
                                                                                                    -------              -------

OTHER PROPERTY AND INVESTMENTS                                                                      127,977              131,417
                                                                                                    -------              -------

CURRENT ASSETS:
 Cash and Cash Equivalents                                                                           16,804               14,835
 Advances to Affiliates                                                                              46,309                 -
 Accounts Receivable:
  Customers                                                                                          60,864              106,832
  Affiliated Companies                                                                               31,908               48,706
  Miscellaneous                                                                                      25,398               27,491
  Allowance for Uncollectible Accounts                                                                 (741)                (759)
 Fuel - at average cost                                                                              28,989               16,532
 Materials and Supplies - at average cost                                                            91,440               84,471
 Energy Trading Contracts                                                                           399,195            1,222,925
 Accrued Utility Revenues                                                                             2,072                 -
 Prepayments                                                                                          6,497                6,066
                                                                                                      -----                -----
         TOTAL CURRENT ASSETS                                                                       708,735            1,527,099
                                                                                                    -------            ---------

REGULATORY ASSETS                                                                                   408,927              552,140
                                                                                                    -------              -------

DEFERRED CHARGES                                                                                     34,967               36,156
                                                                                                     ------               ------

           TOTAL                                                                                 $4,817,008           $5,811,038
                                                                                                  ==========          ==========

See Notes to Financial Statements beginning on page L-1.





INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
                                                                                       December 31,
                                                                                 2001               2000
                                                                                 ----               ----
                                                                                  (in thousands)

CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
 Common Stock - No Par Value:
   Authorized - 2,500,000 Shares
                                                                                             
   Outstanding - 1,400,000 Shares                                               $ 56,584           $ 56,584
   Paid-in Capital                                                               733,216            733,072
   Accumulated Other Comprehensive Income (Loss)                                  (3,835)              -
   Retained Earnings                                                              74,605              3,443
                                                                                  ------              -----
           Total Common Shareholder's Equity                                     860,570            793,099
   Cumulative Preferred Stock:
     Not Subject to Mandatory Redemption                                           8,736              8,736
     Subject to Mandatory Redemption                                              64,945             64,945
   Long-term Debt                                                              1,312,082          1,298,939
                                                                               ---------          ---------
           TOTAL CAPITALIZATION                                                2,246,333          2,165,719
                                                                               ---------          ---------

OTHER NONCURRENT LIABILITIES:
 Nuclear Decommissioning                                                         600,244            560,628
 Other                                                                            87,025            108,600
                                                                                  ------            -------
           TOTAL OTHER NONCURRENT LIABILITIES                                    687,269            669,228
                                                                                 -------            -------

CURRENT LIABILITIES:
 Long-term Debt Due Within One Year                                              340,000             90,000
 Advances from Affiliates                                                           -               253,582
 Accounts Payable - General                                                       90,817            119,472
 Accounts Payable - Affiliated Companies                                          43,956             75,486
 Taxes Accrued                                                                    69,761             68,416
 Interest Accrued                                                                 20,691             21,639
 Obligations Under Capital Leases                                                 10,840            100,848
 Energy Trading and Derivative Contracts                                         383,714          1,267,981
 Other                                                                            72,435             97,070
                                                                                  ------             ------
           TOTAL CURRENT LIABILITIES                                           1,032,214          2,094,494
                                                                               ---------          ---------

DEFERRED INCOME TAXES                                                            400,531            487,945
                                                                                 -------            -------

DEFERRED INVESTMENT TAX CREDITS                                                  105,449            113,773
                                                                                 -------            -------

DEFERRED GAIN ON SALE AND LEASEBACK -
  ROCKPORT PLANT UNIT 2                                                           77,592             81,299
                                                                                  ------             ------

LONG-TERM ENERGY TRADING CONTRACTS                                               175,581            156,343
                                                                                 -------            -------

DEFERRED CREDITS                                                                  92,039             42,237
                                                                                  ------             ------

COMMITMENTS AND CONTINGENCIES (Note 8)

             TOTAL                                                            $4,817,008         $5,811,038
                                                                              ==========         ==========

See Notes to Financial Statements beginning on page L-1.





INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                            Year Ended December 31,
                                                                     2001               2000               1999
                                                                     ----               ----               ----
                                                                              (in thousands)
OPERATING ACTIVITIES:
                                                                                                 
  Net Income (Loss)                                               $75,788            $(132,032)           $32,776
  Adjustments for Noncash Items:
   Depreciation and Amortization                                  166,360              163,391            153,921
   Amortization of Incremental Nuclear
    Refueling Outage Expenses (net)                                   418                5,737              8,480
   Amortization (Deferral) of Nuclear
    Outage Costs (net)                                             40,000               40,000           (160,000)
   Deferred Federal Income Taxes                                  (29,205)            (125,179)            85,727
   Deferred Investment Tax Credits                                 (8,324)              (7,854)            (8,152)
   Mark-to-Market of Energy Trading Contracts                     (19,502)             (10,859)            (2,602)
   Unrecovered Fuel and Purchased Power Costs                      37,501               37,501            (84,696)
  Changes in Certain Current Assets
    And Liabilities:
   Accounts Receivable (net)                                       64,841              (25,305)           (19,178)
   Fuel, Materials and Supplies                                   (19,426)              10,743            (12,880)
   Accrued Utility Revenues                                        (2,072)              44,428             (7,151)
   Accounts Payable                                               (60,185)              85,056             19,068
   Taxes Accrued                                                    1,345               19,446             13,809
  Disputed Tax and Interest Related to COLI                          -                  56,856             (3,228)
  Change in Other Assets                                           (5,871)             (68,160)           (48,879)
  Change in Other Liabilities                                      (5,461)              37,668             63,763
                                                                   ------               ------             ------
     Net Cash Flows From Operating Activities                     236,207              131,437             30,778
                                                                  -------              -------             ------

INVESTING ACTIVITIES:
  Construction Expenditures                                       (91,052)            (171,071)          (165,331)
  Buyout of Nuclear Fuel Leases                                   (92,616)                -                  -
  Other                                                             1,074                  587              2,501
                                                                    -----                  ---              -----
    Net Cash Flows Used For Investing Activities                 (182,594)            (170,484)          (162,830)
                                                                 --------             --------           --------

FINANCING ACTIVITIES:
 Issuance of Long-term Debt                                       297,656              199,220            247,989
 Retirement of Cumulative Preferred Stock                            -                    (314)            (3,597)
 Retirement of Long-term Debt                                     (44,922)            (148,000)          (109,500)
 Change in Advances from Affiliates (net)                        (299,891)             253,582               -
 Change in Short-term Debt (net)                                     -                (224,262)           115,562
 Dividends Paid on Common Stock                                      -                 (26,290)          (114,656)
 Dividends Paid on Cumulative Preferred Stock                      (4,487)              (3,368)            (5,856)
                                                                   ------               ------             ------
    Net Cash Flows From (Used For)
     Financing Activities                                         (51,644)              50,568            129,942
                                                                  -------               ------            -------

Net Increase (Decrease) in Cash and
 Cash Equivalents                                                   1,969               11,521             (2,110)
Cash and Cash Equivalents January 1                                14,835                3,314              5,424
                                                                   ------                -----              -----
Cash and Cash Equivalents December 31                             $16,804             $ 14,835            $ 3,314
                                                                  =======             ========            =======

Supplemental Disclosure:
Cash  paid   (received)   for   interest   net  of   capitalized   amounts   was
$92,140,000,$82,511,000  and $78,703,000 and for income taxes was  $100,470,000,
$73,254,000  and  $(71,395,000)  in 2001, 2000 and 1999,  respectively.  Noncash
acquisitions  under capital leases were $1,023,000,  $22,218,000 and $10,852,000
in 2001, 2000 and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.




INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Retained Earnings
                                                                               Year Ended December 31,
                                                                  2001                2000                  1999
                                                                  ----                ----                  ----
                                                                               (in thousands)
                                                                                                 
Retained Earnings January 1                                       $3,443           $ 166,389              $253,154
Net Income (Loss)                                                 75,788            (132,032)               32,776
                                                                  ------            --------                ------
                                                                  79,231              34,357               285,930
                                                                  ------              ------               -------
Deductions:
 Cash Dividends Declared:
   Common Stock                                                     -                 26,290               114,656
   Cumulative Preferred Stock:
     4-1/8% Series                                                   229                 230                   244
     4.56% Series                                                     66                  66                    66
     4.12% Series                                                     72                  74                    78
     5.90% Series                                                    897                 897                   963
     6-1/4% Series                                                 1,203               1,203                 1,250
     6.30% Series                                                    834                 834                   834
     6-7/8% Series                                                 1,186               1,186                 1,238
                                                                   -----               -----                 -----
           Total Cash Dividends Declared                           4,487              30,780               119,329
  Capital Stock Expense                                              139                 134                   212
                                                                     ---                 ---                   ---
            Total Deductions                                       4,626              30,914               119,541
                                                                   -----              ------               -------

Retained Earnings December 31                                   $ 74,605             $ 3,443              $166,389
                                                                ========             =======              ========

See Notes to Financial Statements beginning on page L-1.







INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization
                                                                                                 
                                                                                              December 31,
                                                                                         2001                2000
                                                                                             (in thousands)


COMMON SHAREHOLDER'S EQUITY                                                          $  860,570        $  793,099
                                                                                     ----------        ----------

PREFERRED STOCK:
$100 Par Value - Authorized 2,250,000 shares
$25 Par Value - Authorized 11,200,000 shares

              Call Price                                       Shares
              December 31,     Number of Shares Redeemed       Outstanding
Series           2001           Year Ended December 31,        December 31, 2001
- ------        ------------     ------------------------        -----------------
                                2001     2000     1999
                                ----     ----     ----

Not Subject to Mandatory Redemption:

    4-1/8%     106.125           -      3,750       97              55,389              5,539             5,539
    4.56%      102               -       -         150              14,412              1,441             1,441
    4.12%      102.728           -      1,375      -                17,556              1,756             1,756
                                                                                   ----------        ----------
                                                                                        8,736             8,736
                                                                                   ----------        ----------
Subject to Mandatory Redemption:

    5.90%  (a,b)                 -       -      15,000             152,000             15,200            15,200
    6-1/4% (a,b)                 -       -      10,000             192,500             19,250            19,250
    6.30%  (a,b)                 -       -        -                132,450             13,245            13,245
    6-7/8% (a,c)                 -       -      10,000             172,500             17,250            17,250
                                                                                   ----------        ----------
                                                                                       64,945            64,945
                                                                                   ----------        ----------

LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                                  264,141           308,976
Installment Purchase Contracts                                                        310,239           309,717
Senior Unsecured Notes                                                                696,144           397,435
Other Long-term Debt                                                                  219,947           211,307
Junior Debentures                                                                     161,611           161,504
Less Portion Due Within One Year                                                     (340,000)          (90,000)
                                                                                   ----------        ----------

    Long-term Debt Excluding Portion Due Within One Year                            1,312,082         1,298,939
                                                                                   ----------        ----------

    TOTAL CAPITALIZATION                                                           $2,246,333        $2,165,719
                                                                                   ==========        ==========

(a)  Not  callable  until  after  2002.  There  are no  aggregate  sinking  fund
     provisions  through 2002. Sinking fund provisions require the redemption of
     15,000 shares in 2003 and 67,500  shares each year in 2004,  2005 and 2006.
     The sinking fund provisions of each series subject to mandatory  redemption
     have been met by purchase of shares in advance of the due date.
(b)  Commencing in 2004 and continuing  through 2008 the Company may redeem,  at
     $100 per share,  20,000  shares of the 5.90%  series,  15,000 shares of the
     6-1/4%  series  and 17,500  shares of the 6.30%  series  outstanding  under
     sinking fund provisions at its option and all remaining  outstanding shares
     must be redeemed  not later than 2009.  Shares  previously  redeemed may be
     applied to meet the sinking fund requirement.
(c)  Commencing  in 2003 and  continuing  through the year 2007,  a sinking fund
     will require the  redemption of 15,000 shares each year and the  redemption
     of the remaining shares  outstanding on April 1, 2008, in each case at $100
     per share.  Shares  previously  redeemed may be applied to meet the sinking
     fund requirement.

See Notes to Financial Statements beginning on page L-1.





INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt







First mortgage bonds outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
7.63   2001 - June 1     $   -      $ 40,000
7.60   2002 - November 1   50,000     50,000
7.70   2002 - December 15  40,000     40,000
6.10   2003 - November 1   30,000     30,000
8.50   2022 - December 15  75,000     75,000
7.35   2023 - October 1    15,000     20,000
7.20   2024 - February 1   30,000     30,000
7.50   2024 - March 1      25,000     25,000
Unamortized Discount         (859)    (1,024)
                         --------   --------
                         $264,141   $308,976

         First  mortgage  bonds are secured by first  mortgage liens on electric
utility plant.  Certain indentures  relating to the first mortgage bonds contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

         Installment  purchase  contracts  have been entered into, in connection
with the issuance of pollution control revenue bonds by governmental authorities
as follows:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
City of Lawrenceburg, Indiana:
7.00   2015 - April 1    $ 25,000   $ 25,000
5.90   2019 - November 1   52,000     52,000

City of Rockport, Indiana:
 (a)   2014 - August 1     50,000     50,000
7.60   2016 - March 1      40,000     40,000
6.55   2025 - June 1       50,000     50,000
 (b)   2025 - June 1       50,000     50,000

City of Sullivan, Indiana:
5.95   2009 - May 1        45,000     45,000
Unamortized Discount       (1,761)    (2,283)
                         $310,239   $309,717

(a)  A  variable  interest  rate is  determined  weekly.  The  average  weighted
     interest rate was 2.4% for 2001 and 4.5% for 2000.
(b)  In June 2001 an auction rate was established.  Auction rates are determined
     by standard  procedures  every 35 days.  The auction  rate for June through
     December  2001 ranged from 1.55% to 2.9% and averaged  2.4%.  Prior to June
     25, 2001, an adjustable interest rate was a daily, weekly, commercial paper
     or term rate as designated by I&M. A weekly rate was selected  which ranged
     from 1.9% to 4.9% in 2001 and from 2.9% to 5.9% in 2000 and  averaged  3.3%
     during 2001 and 4.2% during 2000.


         The terms of the  installment  purchase  contracts  require  I&M to pay
amounts  sufficient  for the cities to pay  interest  on and the  principal  (at
stated  maturities and upon mandatory  redemptions) of related pollution control
revenue bonds issued to finance the construction of pollution control facilities
at certain  generating  plants.  On the  variable  rate series the  principal is
payable at the stated maturities or on the demand of the bondholders at periodic
interest  adjustment  dates which occur  weekly.  The variable rate bonds due in
2014  are  supported  by  a  bank  letter  of  credit  which  expires  in  2002.
Accordingly,   the  variable  rate  installment  purchase  contracts  have  been
classified for repayment  purposes based on the expiration date of the letter of
credit.

Senior unsecured notes outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
- ------ ------------------
 (a)   2002 - September 3 $200,000  $200,000
6-7/8  2004 - July 1       150,000   150,000
6.125  2006 - December 15  300,000      -
6.45   2008 - November 10   50,000    50,000
Unamortized Discount        (3,856)   (2,565)
                          $696,144  $397,435

(a)  A floating interest rate is determined quarterly.  The rate on December 31,
     2001 and 2000 was 2.71% and 7.31%, respectively.  The average interest rate
     was 5.1% in 2001 and 7.3% in 2000.





Junior debentures outstanding were as follows:

                            December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
- ------ -----------------
8.00   2026 - March 31 $ 40,000     $ 40,000
7.60   2038 - June 30   125,000      125,000
Unamortized Discount     (3,389)      (3,496)
                       --------     --------
  Total                $161,611     $161,504
                       ========     ========

         Interest may be deferred  and payment of principal  and interest on the
junior  debentures is subordinated  and subject in right to the prior payment in
full of all senior indebtedness of I&M.


         At December 31, 2001,  future  annual  long-term  debt  payments are as
follows:

                             Amount
                             ------
                         (in thousands)
2002                       $  340,000
2003                           30,000
2004                          150,000
2005                             -
2006                          300,000
Later Years                   841,947
                           ----------
  Total Principal Amount    1,661,947
Unamortized Discount           (9,865)
                           ----------
    Total                  $1,652,082






INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Index to Notes to Financial Statements

The notes to I&M's financial statements are combined with the notes to financial
statements for AEP and its other subisidiary  registrants.  Listed below are the
combined notes that apply to I&M. The combined footnotes begin on page L-1.

                                                          Combined
                                                          Footnote
                                                          Reference

Significant Accounting Policies                           Note  1

Merger                                                    Note  3

Nuclear Plant Restart                                     Note  4

Effects of Regulation                                     Note  6

Customer Choice and Industry Restructuring                Note  7

Commitments and Contingencies                             Note  8

Benefit Plans                                             Note 10

Business Segments                                         Note 11

Risk Management, Financial Instruments and Derivatives    Note 12

Income Taxes                                              Note 13

Supplementary Information                                 Note 14

Leases                                                    Note 15

Lines of Credit and Sale of Receivables                   Note 16

Unaudited Quarterly Financial Information                 Note 17

Related Party Transactions                                Note 20

Subsequent Events                                         Note 21







INDEPENDENT AUDITORS' REPORT



To the Shareholders and Board of
Directors of Indiana Michigan Power Company:

       We  have  audited  the  accompanying   consolidated  balance  sheets  and
consolidated  statements of capitalization of Indiana Michigan Power Company and
its subsidiaries as of December 31, 2001 and 2000, and the related  consolidated
statements of income, comprehensive income, retained earnings and cash flows for
each of the three years in the period ended December 31, 2001.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

       We conducted our audits in accordance with auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

       In our opinion, such consolidated financial statements present fairly, in
all material respects,  the financial position of Indiana Michigan Power Company
and its  subsidiaries as of December 31, 2001 and 2000, and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2001 in conformity with accounting principles generally accepted in
the United States of America.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)



                             KENTUCKY POWER COMPANY





KENTUCKY POWER COMPANY
Selected Financial Data
                                                                           Year Ended December 31,
                                             2001             2000             1999                1998                 1997
                                             ----             ----             ----                ----                 ----
                                                                         (in thousands)
INCOME STATEMENTS DATA:

                                                                                                      
  Operating Revenues                      $379,025          $389,875          $358,757           $362,999            $340,635
  Operating Expenses                       331,347           340,137           304,082            311,106             293,779
                                           -------           -------           -------            -------             -------
  Operating Income                          47,678            49,738            54,675             51,893              46,856
  Nonoperating
   Income (Loss)                             1,248             2,070              (327)            (1,726)               (464)
  Interest Charges                          27,361            31,045            28,918             28,491              25,646
                                            ------            ------            ------             ------              ------
  Net Income                              $ 21,565          $ 20,763          $ 25,430           $ 21,676            $ 20,746
                                          ========          ========          ========           ========            ========

                             Year Ended December 31,
                                            2001              2000              1999              1998                1997
                                            ----              ----              ----              ----                ----
                                                                         (in thousands)
BALANCE SHEETS DATA:

  Electric Utility
   Plant                                  $1,128,415       $1,103,064        $1,079,048        $1,043,711          $1,006,955
  Accumulated
   Depreciation and
   Amortization                              384,104          360,648           340,008           315,546             296,318
                                             -------          -------           -------           -------             -------
  Net Electric
   Utility Plant                            $744,311         $742,416          $739,040          $728,165            $710,637
                                            ========         ========          ========          ========            ========

  Total Assets                            $1,153,243       $1,509,064          $986,638          $921,847            $886,671
                                          ==========       ==========          ========          ========            ========

  Common Stock and
   Paid-in Capital                         $209,200          $209,200          $209,200          $199,200            $179,200
  Accumulated Other
   Comprehensive
   Income (Loss)                             (1,903)
  Retained Earnings                          48,833            57,513            67,110            71,452              78,076
                                             ------            ------            ------            ------              ------
  Total Common
   Shareholder's
   Equity                                  $256,130          $266,713          $276,310          $270,652            $257,276
                                           ========          ========          ========          ========            ========

  Long-term Debt (a)                       $346,093          $330,880          $365,782          $368,838            $341,051
                                           ========          ========          ========          ========            ========

  Obligations Under
   Capital Leases(a)                        $ 9,583          $ 14,184          $ 15,141          $ 18,977            $ 18,725
                                            =======          ========          ========          ========            ========

  Total
   Capitalization
   and Liabilities                       $1,153,243        $1,509,064          $986,638          $921,847            $886,671
                                         ==========        ==========          ========          ========            ========

(a) Including portion due within one year.






KENTUCKY POWER COMPANY
Management's Narrative Analysis of Results of Operations






       KPCo is a public  utility  engaged  in the  generation,  purchase,  sale,
transmission and distribution of electric power serving 172,000 retail customers
in  eastern  Kentucky.  KPCo as a member  of the AEP  Power  Pool  shares in the
revenues  and  costs of the AEP  Power  Pool's  wholesale  sales to  neighboring
utility systems and power marketers including power trading  transactions.  KPCo
also sells wholesale power to municipalities.

       The cost of the AEP Power Pool's  generating  capacity is allocated among
the Pool members based on their  relative peak demands and  generating  reserves
through the payment of capacity charges and the receipt of capacity credits. AEP
Power Pool members are also compensated for their  out-of-pocket costs of energy
delivered  to the AEP Power Pool and  charged for energy  received  from the AEP
Power Pool. The AEP Power Pool calculates each company's prior twelve month peak
demand relative to the total peak demand of all member  companies as a basis for
sharing  revenues and costs.  The result of this  calculation is the member load
ratio (MLR) which  determines each company's  percentage share of AEP Power Pool
revenues and costs.

Critical Accounting Policies - Revenue Recognition

Regulatory Accounting - As a cost-based  rate-regulated  electric public utility
company,  KPCo's financial statements reflect the actions of regulators that can
result in the  recognition  of revenues and  expenses in different  time periods
than  enterprises  that are not rate  regulated.  In  accordance  with  SFAS 71,
regulatory assets (deferred expenses) and regulatory liabilities (future revenue
reductions  or  refunds)  are  recorded  to  reflect  the  economic  effects  of
regulation by matching expenses with their recovery through  regulated  revenues
in the same accounting period.

        When regulatory assets are probable of recovery through regulated rates,
we record  them as assets  on the  balance  sheet.  We test for  probability  of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues and costs of AEP's trading activities are allocated to KPCO as a member
of the AEP Power  Pool.  Trading  activities  involve the  purchase  and sale of
energy under physical forward  contracts at fixed and variable prices and buying
and selling  financial energy  contracts which includes  exchange traded futures
and options and  over-the-counter  options  and swaps.  The  majority of trading
activities  represent physical forward electricity  contracts that are typically
settled  by  entering  into  offsetting  physical  contracts.  Although  trading
contracts are generally short-term, there are also long-term trading contracts.

Accounting  standards  applicable to trading  activities require that changes in
the fair value of trading contacts be recognized in revenues prior to settlement
and is commonly referred to as mark-to-market (MTM) accounting.  Since KPCO is a
cost-based  rate-regulated entity, changes in the fair value of physical forward
sale and purchase contracts in AEP's traditional  marketing area are deferred as
regulatory liabilities (gains) or regulatory assets (losses).  AEP's traditional
marketing area is up to two transmission systems from the AEP Service territory.
The change in the fair value of physical  forward  sale and  purchase  contracts
outside AEP's traditional marketing area is included in nonoperating income on a
net basis.

Mark-to-market  accounting  represents the change in the unrealized gain or loss
throughout the contract's term. When the contract actually settles, that is, the
energy is actually  delivered in a sale or received in a purchase or the parties
agree to forego  delivery and receipt of electricity and net settle in cash, the
unrealized gain or loss is reversed and the actual realized cash gain or loss is
recognized in the income  statement.  Therefore,  as the contract's market value
changes  over the  contract's  term an  unrealized  gain or loss is deferred for
contracts  with  delivery  points in AEP's  traditional  marketing  area and for
contracts with delivery points outside of AEP's  traditional  marketing area the
unrealized gain or loss is recognized as nonoperating  income. When the contract
settles  the total gain or loss is realized in cash and the impact on the income
statement  depends  on  whether  the  contract's  delivery  points are within or
outside of AEP's traditional  marketing area. For contracts with delivery points
in AEP's traditional  marketing area, the total gain or loss realized in cash is
recognized in the income  statement.  Physical forward trading sale and purchase
contracts with delivery points in AEP's traditional  marketing area are included
in revenues when the contracts settle. Prior to settlement,  changes in the fair
value of physical  forward  sale and  purchase  contracts  in AEP's  traditional
marketing  area are deferred as  regulatory  liabilities  (gains) or  regulatory
assets (losses).  For contacts with delivery points outside of AEP's traditional
marketing area only the difference between the accumulated  unrealized net gains
or losses  recorded in prior months and the cash  proceeds is  recognized in the
income  statement.  Physical  forward sale and purchase  contracts  for delivery
outside of AEP's traditional  marketing area are included in nonoperating income
when the contract  settles.  Prior to  settlement,  changes in the fair value of
physical  forward sale and purchase  contracts  with delivery  points outside of
AEP's  traditional  marketing area are included in nonoperating  income on a net
basis.  Unrealized  mark-to-market  gains and losses are included in the Balance
Sheet as energy trading assets or liabilities as appropriate.

        Trading of electricity options,  futures and swaps, represents financial
transactions  with  unrealized  gains and losses  from  changes  in fair  values
reported net in  nonoperating  income  until the  contracts  settle.  When these
financial  contracts  settle,  we  record  our  share  of the  net  proceeds  in
nonoperating income and reverse to nonoperating income the prior unrealized gain
or loss.

        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.

        Volatility in commodities  markets affects the fair values of all of our
open trading contracts  exposing KPCO to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.


Net Income Increases

       Net income  increased  $802  thousand or 4% in 2001  primarily due to the
effect of a court decision related
to a corporate owned life insurance (COLI) program recorded in 2000. In February
2001 the U.S. District Court for the Southern District of Ohio ruled against AEP
and certain of its subsidiaries, including KPCo, in a suit over deductibility of
interest  claimed in AEP's  consolidated tax return related to COLI. In 1998 and
1999 KPCo paid the disputed taxes and interest attributable to the COLI interest
deductions  for taxable  years  1992-98.  The  payments  were  included in Other
Property and Investments pending the resolution of this matter.

Operating Revenues

       Operating  revenues  decreased $10.9 million or 3% in 2001 as a result of
decreased  retail revenues and decreased  trading  margins in AEP's  traditional
marketing area. Changes in the components of operating revenues were as follows:

                                      Increase (Decrease)
                                        From Previous Year
                                     (dollars in millions)
                                       Amount         %
Retail*                                $(13.5)       (9)
Wholesale Marketing
 and Trading                             (7.0)      (12)
Other                                    (0.7)       (4)
                                         ----
  Subtotal                              (21.2)       (9)
                                        -----

Energy Delivery*                          9.8         8
Sales to AEP Affiliates                   0.5         1
                                          ---

      Total                            $(10.9)       (3)
                                       ======

*Reflects  the  allocation of certain  transmission  and  distribution  revenues
included in bundled retail rates to energy delivery.

       Retail revenues decreased as a result of mild weather  conditions.  Usage
by  residential  customers  declined in response to warmer  temperatures  during
November and December 2001. Commercial and industrial sales were stable.

       The decrease in  wholesale  marketing  and trading  revenues is driven by
decreased trading margins.  The maturing of the Intercontinental  Exchange,  the
development of propriety  tools,  and increased  staffing of energy traders have
resulted in an increase in the number of forward  electricity  purchase and sale
contracts in AEP's traditional  marketing area yet unfavorable market conditions
offset the increase in trading activity.

       Energy   delivery   revenues  rose  largely  from  providing   additional
transmission  services as a result of increased  wholesale marketing and trading
transactions  and  from  increased  assignment  of  fees  for  transmission  and
distribution delivery services.

Operating Expenses

       Operating  expenses  decreased  $8.8  million  in 2001  primarily  due to
decreases in fuel costs and income taxes. Changes in the components of operating
expenses were as follows:

                                        Increase (Decrease)
                                        From Previous Year)
                                       (dollars in millions)
                                        Amount          %

Fuel                                     $(4.0)         (5)
Marketing Purchases                       (1.9)        (96)
AEP Affiliate Purchases                    2.5           2
Other Operation                            5.8          11
Maintenance                               (3.4)        (13)
Depreciation and
 Amortization                              1.5           5
Taxes Other Than
 Income Taxes                              0.6           8
Income Taxes                              (9.9)        (51)
                                 -        ----
  Total                                  $(8.8)         (3)
                                         =====

        The  decrease in fuel  expense is a result of sharing  profits  from the
trading of power with customers in accordance  with the Kentucky  Public Service
Commission's  fuel clause  mechanism.  Under this  mechanism,  the profits  from
KPCo's portion of AEP's  wholesale  marketing and trading  activities are shared
with  retail  customers.  This  sharing is  recognized  through  credits to fuel
expense, thus reducing fuel expense.

        The  decrease  in  marketing  purchases  was driven by lower  demand and
        increased net  generation.  The increase in other  operation  expense is
        attributable to increased trading incentive compensation
expense,  reduced AEP transmission  equalization credits and expenses for a full
year of factoring accounts  receivable.  Under the AEP East Region  Transmission
Agreement,  KPCo and  certain  affiliates  share the costs  associated  with the
ownership of their transmission system based upon each company's peak demand and
investment.  An increase in KPCo's peak demand relative to its affiliates'  peak
demand was the main reason for the decline in transmission equalization credits.
Factoring of accounts  receivable began in June 2000. In 2001 we incurred a full
year of factoring expenses compared with a partial year in 2000.

        Lower maintenance expense in 2001 is a result of performing  significant
planned  maintenance  at the Big  Sandy  Plant in 2000 for  which  there  was no
comparable activity in the current year.

        Additions to property, plant and equipment accounted for the increase in
depreciation expense.  These additions included capitalized software and general
distribution equipment upgrades and improvements.


        Taxes other than income  taxes rose as a result of increases in real and
personal property tax accruals reflecting higher taxable property values.

        The  decrease in income tax expense was  primarily  due to a decrease in
pre-tax  book  income and the effect of an  unfavorable  ruling in 2000 in AEP's
suit against the  government  over  interest  deductions  claimed in prior years
related to AEP's COLI program.

Nonoperating Income and Nonoperating Expenses Increase

        The  increase  in  nonoperating  income  in  2001  is  primarily  due to
increased net gains on forward  electricity trading  transactions  outside AEP's
traditional  marketing  area. Net gains on power trading outside our traditional
marketing  area increased in 2001  reflecting  favorable  market  conditions and
increased trading activity.

        Nonoperating  expenses  increased in 2001 due to trading  overheads  and
traders' compensation.

        The decrease in nonoperating  income taxes in 2001 reflects the decrease
in nonoperating pre-tax income.

Interest Charges Decrease

          The decline in interest  expense was due to the effect of  recognizing
in 2000  previously  deferred  interest  payments to the IRS related to the COLI
disallowances and interest on resultant state income tax deficiencies.








KENTUCKY POWER COMPANY
Statements of Income
                                                                                              Year Ended December 31,
                                                                                               -----------------------
                                                                                        2001                2000             1999
                                                                                        ----                ----             ----
                                                                                                             (in thousands)
OPERATING REVENUES:
                                                                                                                  
  Electricity Marketing and Trading                                                   $205,476            $226,708         $185,342
  Energy Delivery                                                                      131,183             121,346          129,113
  Sales to AEP Affiliates                                                               42,366              41,821           44,302
                                                                                        ------              ------           ------
      TOTAL REVENUES                                                                   379,025             389,875          358,757
                                                                                       -------             -------          -------

OPERATING EXPENSES:
  Fuel                                                                                  70,635              74,638           84,369
  Purchased Power:
    Electricity Marketing                                                                   86               1,940            8,951
    AEP Affiliates                                                                     130,204             127,707           84,000
  Other Operation                                                                       58,275              52,495           52,055
  Maintenance                                                                           22,444              25,866           21,452
  Depreciation and Amortization                                                         32,491              31,028           29,221
  Taxes Other Than Income Taxes                                                          7,854               7,251            8,091
  Income Taxes                                                                           9,358              19,212           15,943
                                                                                         -----              ------           ------
      TOTAL OPERATING EXPENSES                                                         331,347             340,137          304,082
                                                                                       -------             -------          -------

OPERATING INCOME                                                                        47,678              49,738           54,675

NONOPERATING INCOME                                                                     10,881               6,139            1,144

NONOPERATING EXPENSES                                                                    8,949               2,940            1,637

NONOPERATING INCOME TAX EXPENSE (CREDIT)                                                   684               1,129             (166)

INTEREST CHARGES                                                                        27,361              31,045           28,918
                                                                                        ------              ------           ------

NET INCOME                                                                            $ 21,565            $ 20,763         $ 25,430
                                                                                      ========            ========         ========

Statements of Comprehensive Income
                                                                                                    Year Ended December 31,
                                                                                                    -----------------------
                                                                                         2001                2000             1999
                                                                                         ----                ----             ----
                                                                                                      (in thousands)
NET INCOME                                                                             $21,565             $20,763          $25,430

OTHER COMPREHENSIVE INCOME (LOSS)
  Cash Flow Interest Rate Hedge                                                         (1,903)               -                -
                                                                                        ------                ----             ----

COMPREHENSIVE INCOME                                                                   $19,662             $20,763          $25,430
                                                                                       =======             =======          =======

Statements of Retained Earnings
                                                                                                   Year Ended December 31,
                                                                                                  -----------------------
                                                                                             2001            2000             1999
                                                                                             ----            ----             ----
                                                                                                    (in thousands)
RETAINED EARNINGS JANUARY 1                                                            $57,513             $67,110          $71,452

NET INCOME                                                                              21,565              20,763           25,430

CASH DIVIDENDS DECLARED                                                                 30,245              30,360           29,772
                                                                                        ------              ------           ------

RETAINED EARNINGS DECEMBER 31                                                          $48,833             $57,513          $67,110
                                                                                       =======             =======          =======

See Notes to Financial Statements Beginning on Page L-1.






KENTUCKY POWER COMPANY
Balance Sheets
                                                                                            December 31,
                                                                                         2001                2000
                                                                                         ----                ----
                                                                                           (in thousands)
ASSETS

ELECTRIC UTILITY PLANT:
                                                                                                      
  Production                                                                            $271,070            $271,107
  Transmission                                                                           374,116             360,563
  Distribution                                                                           402,537             387,499
  General                                                                                 65,059              67,476
  Construction Work in Progress                                                           15,633              16,419
                                                                                          ------              ------
          Total Electric Utility Plant                                                 1,128,415           1,103,064
  Accumulated Depreciation and Amortization                                              384,104             360,648
                                                                                         -------             -------
          NET ELECTRIC UTILITY PLANT                                                     744,311             742,416
                                                                                         -------   ---       -------

OTHER PROPERTY AND INVESTMENTS                                                             6,492               6,559
                                                                                           -----   -----       -----

LONG-TERM ENERGY TRADING CONTRACTS                                                        77,972              76,503
                                                                                          ------   ----       ------

CURRENT ASSETS:
  Cash and Cash Equivalents                                                                1,947               2,270
  Accounts Receivable:
   Customers                                                                              20,036              34,555
   Affiliated Companies                                                                   16,012              22,119
   Miscellaneous                                                                           3,333               6,419
   Allowance for Uncollectible Accounts                                                     (264)               (282)
  Fuel - at average cost                                                                  12,060               4,760
  Materials and Supplies - at average cost                                                15,766              15,408
  Accrued Utility Revenues                                                                 5,395               6,500
  Energy Trading Contracts                                                               139,605             480,739
  Prepayments                                                                              1,314                 766
                                                                                      ----------   -------       ---
          TOTAL CURRENT ASSETS                                                           215,204             573,254
                                                                                         -------   ---       -------

REGULATORY ASSETS                                                                         97,692              98,515
                                                                                          ------   ----       ------

DEFERRED CHARGES                                                                          11 572              11,817
                                                                                          ------   ----       ------

                    TOTAL                                                             $1,153,243          $1,509,064
                                                                                      ==========          ==========

See Notes to Financial Statements beginning on page L-1.






KENTUCKY POWER COMPANY
                                                                                                           December 31,
                                                                                                        2001                2000
                                                                                                                 (in thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - Par Value $50:
    Authorized - 2,000,000 Shares
                                                                                                                     
    Outstanding - 1,009,000 Shares                                                                     $ 50,450            $ 50,450
  Paid-in Capital                                                                                       158,750             158,750
  Accumulated Other Comprehensive Income (Loss)                                                          (1,903)               -
  Retained Earnings                                                                                      48,833              57,513
                                                                                              ----       ------   ----       ------
    Total Common Shareholder's Equity                                                                   256,130             266,713
  Long-term Debt                                                                                        251,093             270,880
                                                                                                     ----------   ---       -------
          TOTAL CAPITALIZATION                                                                          507,223             537,593
                                                                                              ---       -------   ---       -------

OTHER NONCURRENT LIABILITIES                                                                             11,929              18,348
                                                                                              ----       ------   ----       ------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                                                     95,000              60,000
  Advances from Affiliates                                                                               66,200              47,636
  Accounts Payable - General                                                                             24,050              32,043
  Accounts Payable - Affiliated Companies                                                                22,557              37,506
  Customer Deposits                                                                                       4,461               4,389
  Taxes Accrued                                                                                          10,305              11,885
  Interest Accrued                                                                                        5,269               5,610
  Energy Trading and Derivative Contracts                                                               144,364             494,086
  Other                                                                                                  12,296              14,517
                                                                                              ----       ------   ----       ------
          Total CURRENT LIABILITIES                                                                     384,502             707,672
                                                                                              ---       -------   ---       -------

DEFERRED INCOME TAXES                                                                                   168,304             165,935
                                                                                              ---       -------   ---       -------

DEFERRED INVESTMENT TAX CREDITS                                                                          10,405              11,656
                                                                                              ----       ------   ----       ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                       63,412              61,478
                                                                                              ----       ------   ----       ------

DEFERRED CREDITS                                                                                          7,468               6,382
                                                                                              -----       -----   -----       -----

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                                                            $1,153,243          $1,509,064
                                                                                                     ==========          ==========

See Notes to Financial Statements beginning on page L-1.





KENTUCKY POWER COMPANY
Statements of Cash Flows
                                                                              Year Ended December 31,
                                                                             -----------------------
                                                                       2001              2000               1999
                                                                       ----              ----               ----
                                                                                          (in thousands)

OPERATING ACTIVITIES:
                                                                                                  
  Net Income                                                         $ 21,565           $20,763            $25,430
  Adjustments for Noncash Items:
    Depreciation and Amortization                                      32,491            31,034             29,228
    Deferred Income Taxes                                               6,293             3,765              2,596
    Deferred Investment Tax Credits                                    (1,251)           (1,252)            (1,292)
    Deferred Fuel Costs (net)                                          (4,707)            2,948                828
    Mark-to-Market of Energy Trading Contracts                         (1,454)           (4,376)              (863)
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable (net)                                          23,694           (20,930)            (6,618)
    Fuel, Materials and Supplies                                       (7,658)            8,386             (7,014)
    Accrued Utility Revenues                                            1,105             7,237               (177)
    Accounts Payable                                                  (22,942)           39,883              4,935
    Taxes Accrued                                                      (1,580)            2,025              2,604
  Disputed Tax and Interest Related to COLI                              -                5,943               (567)
  Change in Other Assets                                               (2,762)           62,653             11,547
  Change in Other Liabilities                                          (9,446)          (62,702)           (13,837)
                                                                       ------   --      -------   --       -------
            Net Cash Flows From Operating Activities                   33,348            95,377             46,800
                                                                       ------   ---      ------   ---       ------

INVESTING ACTIVITIES:
  Construction Expenditures                                           (37,206)          (36,209)           (44,339)
  Proceeds From Sales of Property                                         216               266                168
                                                                          ---   ------      ---   ------       ---
            Net Cash Flows Used For Investing
             Activities                                               (36,990)          (35,943)           (44,171)
                                                                      -------   --      -------   --       -------

FINANCING ACTIVITIES:
  Capital Contributions from Parent Company                              -                 -                10,000
  Issuance of Long-term Debt                                           75,000            69,685             79,740
  Retirement of Long-term Debt                                        (60,000)         (105,000)           (83,307)
  Change in Short-term Debt (net)                                        -              (39,665)            19,315
  Change in Advances From Affiliates (net)                             18,564            47,636               -
  Dividends Paid                                                      (30,245)          (30,360)           (29,772)
                                                                      -------   --      -------   --       -------
            Net Cash Flows From (Used For)
             Financing Activities                                       3,319           (57,704)            (4,024)
                                                                        -----   --      -------   ---       ------

Net Increase (Decrease) in Cash and Cash Equivalents                     (323)            1,730             (1,395)
Cash and Cash Equivalents January 1                                     2,270               540              1,935
                                                                        -----   ------      ---   ----       -----
Cash and Cash Equivalents December 31                                  $1,947           $ 2,270              $ 540
                                                                       ======           =======              =====

Supplemental Disclosure:
Cash paid for interest net of capitalized  amounts was $27,090,000,  $28,619,000
and $29,845,000 and for income taxes was $7,549,000,  $7,923,000 and $12,050,000
in 2001, 2000 and 1999, respectively.  Noncash acquisitions under capital leases
were $817,000, $2,817,000 and $2,219,000 in 2001, 2000 and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.




KENTUCKY POWER COMPANY
Statements of Capitalization
                                                                                     December 31,
                                                                                  2001                2000
                                                                                          (in thousands)

COMMON SHAREHOLDER'S EQUITY                                                     $256,130            $266,713
                                                                                --------            --------

LONG-TERM DEBT (See Schedule of Long-term Debt):

                                                                                               
First Mortgage Bonds                                                              59,383             119,341
Senior Unsecured Notes                                                           147,625             147,490
Notes Payable                                                                    100,000              25,000
Junior Debentures                                                                 39,085              39,049
Less Portion Due Within One Year                                                 (95,000)            (60,000)
                                                                                 -------   -         -------

  Long-term Debt Excluding Portion Due Within One Year                           251,093             270,880
                                                                                 -------   -         -------

  TOTAL CAPITALIZATION                                                          $507,223            $537,593
                                                                                ========            ========

See Notes to Financial Statements beginning on page L-1.





KENTUCKY POWER COMPANY
Schedule of Long-term Debt






First mortgage bonds outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
8.95   2001 - May 10     $   -      $ 20,000
8.90   2001 - May 21         -        40,000
6.65   2003 - May 1        15,000     15,000
6.70   2003 - June 1       15,000     15,000
6.70   2003 - July 1       15,000     15,000
7.90   2023 - June 1       14,500     14,500
Unamortized Discount         (117)      (159)
                         --------   --------
                         $ 59,383   $119,341
                         ========   ========

First mortgage  bonds are secured by first  mortgage  liens on electric  utility
plant.   Certain  indentures  relating  to  the  first  mortgage  bonds  contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

Senior unsecured notes outstanding were as follows:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
- ------ ------------------
 (a)   2002 - November 19 $ 70,000  $ 70,000
6.91   2007 - October 1     48,000    48,000
6.45   2008 - November 10   30,000    30,000
Unamortized Discount          (375)     (510)
                          --------  --------
                           147,625   147,490
Less Portion Due Within
 One Year                   70,000      -
                          --------  --------
  Total                   $ 77,625  $147,490
                          ========  ========

(a)  A floating  interest rate is determined  monthly.  The rate on December 31,
     2001 was 4.3% and on December 31, 2000 was 7.4%.

Notes payable to parent company were as follows:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
4.336  2003 - May 15      $15,000   $ -
6.501  2006 - May 15       60,000     -
                          -------   ------
                          $75,000   $ -
                          =======   ======


Notes payable to banks outstandings were as follows:

                              December 31,
                                    2001 2000
                                 (in thousands)
% Rate   Due
7.45     2002 - September 20   $25,000 $25,000
                               ======= =======

Junior debentures outstanding were as follows:

                            December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
8.72   2025 - June 30   $40,000      $40,000
Unamortized Discount       (915)        (951)
                        -------      -------
  Total                 $39,085      $39,049
                        =======      =======

Interest  may be deferred  and payment of  principal  and interest on the junior
debentures is subordinated  and subject in right to the prior payment in full of
all senior indebtedness of the Company.

At December 31, 2001, future annual long-term debt payments are as follows:

                             Amount
                             ------
                         (in thousands)
2002                        $ 95,000
2003                          60,000
2004                            -
2005                            -
2006                          60,000
Later Years                  132,500
                            --------
  Total Principal Amount     347,500
Unamortized Discount           1,407
                            --------
    Total                   $346,093








KENTUCKY POWER COMPANY
Index to Notes to Financial Statements

The  notes to  KPCo's  financial  statements  are  combined  with  the  notes to
financial statements for AEP and its other subisidiary registrants. Listed below
are the combined notes that apply to KPCo. The combined  footnotes begin on page
L-1.

                                                          Combined
                                                          Footnote
                                                          Reference

Significant Accounting Policies                           Note  1

Merger                                                    Note  3

Effects of Regulation                                     Note  6

Commitments and Contingencies                             Note  8

Benefit Plans                                             Note 10

Business Segments                                         Note 11

Risk Management, Financial Instruments and Derivatives    Note 12

Income Taxes                                              Note 13

Leases                                                    Note 15

Lines of Credit and Sale of Receivables                   Note 16

Unaudited Quarterly Financial Information                 Note 17

Related Party Transactions                                Note 20

Subsequent Events                                         Note 21






INDEPENDENT AUDITORS' REPORT


To the Shareholder and Board of
Directors of Kentucky Power Company:

       We have  audited  the  accompanying  balance  sheets  and  statements  of
capitalization  of Kentucky  Power Company as of December 31, 2001 and 2000, and
the related statements of income,  comprehensive income,  retained earnings, and
cash flows for each of the three years in the period  ended  December  31, 2001.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

       We conducted our audits in accordance with auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

       In our opinion, such financial statements present fairly, in all material
respects,  the financial  position of Kentucky  Power Company as of December 31,
2001 and 2000,  and the results of its operations and its cash flows for each of
the three  years in the  period  ended  December  31,  2001 in  conformity  with
accounting principles generally accepted in the United States of America.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)








                       OHIO POWER COMPANY AND SUBSIDIARIES








OHIO POWER COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                                           Year Ended December 31,
                                        2001              2000                1999               1998                1997
                                        ----              ----                ----               ----                ----
                                                                      (in thousands)
INCOME STATEMENTS DATA:
                                                                                                   
  Operating Revenues                 $2,098,105         $2,140,331         $1,978,826         $2,105,547          $1,892,110
  Operating Expenses                  1,857,395          1,913,504          1,689,997          1,816,175           1,615,717
                                      ---------   -      ---------   -      ---------  -       ---------   -       ---------
  Operating Income                      240,710            226,827            288,829            289,372             276,393
  Nonoperating Income
   (Loss)                                18,686             (5,004)             7,000                588              14,822
  Interest Charges                       93,603            119,210             83,672             80,035              82,526
                                         ------   ---      -------   ----      ------  ----       ------   ----       ------
  Income Before
   Extraordinary Item                   165,793            102,613            212,157            209,925             208,689
  Extraordinary Loss                    (18,348)           (18,876)              -                  -                   -
                                        -------   ---      -------   ------      ----  ------       ----   ------       ----
  Net Income                            147,445             83,737            212,157            209,925             208,689
  Preferred Stock
   Dividend
   Requirements                           1,258              1,266              1,417              1,474               2,647
                                  -       -----   -----      -----   -----      -----  -----       -----   -----       -----
  Earnings Applicable
   To Common Stock                     $146,187           $ 82,471           $210,740           $208,451            $206,042
                                       ========           ========           ========           ========            ========

                                                                Year Ended December 31,
                                        2001                2000              1999               1998                1997
                                        ----                ----              ----               ----                ----
                                                                      (in thousands)
BALANCE SHEETS DATA:
  Electric Utility
   Plant                             $5,390,576          $5,577,631        $5,400,917         $5,257,841          $5,155,797
  Accumulated
   Depreciation                       2,452,571           2,764,130         2,621,711          2,461,376           2,349,995
                                      ---------   -       ---------  -      ---------  -       ---------   -       ---------
  Net Electric Utility
   Plant                             $2,938,005          $2,813,501        $2,779,206         $2,796,465          $2,805,802
                                     ==========          ==========        ==========         ==========          ==========
  Total Assets                       $4,916,067          $6,242,557        $4,677,209         $4,344,680          $4,163,202
                                     ==========          ==========        ==========         ==========          ==========

  Common Stock and
   Paid-in Capital                     $783,684            $783,684          $783,577           $783,536            $783,497
  Accumulated Other
   Comprehensive Income
   (Loss) (196)
  Retained Earnings                     401,297             398,086           587,424            587,500             590,151
                                        -------   ---       -------  ---      -------  ---       -------   ---       -------
  Total Common
   Shareholder's Equity              $1,184,785          $1,181,770        $1,371,001         $1,371,036          $1,373,648
                                     ==========          ==========        ==========         ==========          ==========

  Cumulative Preferred Stock:
   Not Subject to
    Mandatory Redemption               $ 16,648            $ 16,648          $ 16,937           $ 17,370            $ 17,542
   Subject to Mandatory
    Redemption (a)                        8,850               8,850             8,850             11,850              11,850
                                          -----   -----       -----  -----      -----  ----       -------  ----       ------
    Total Cumulative
     Preferred Stock                   $ 25,498            $ 25,498          $ 25,787           $ 29,220            $ 29,392
                                       ========            ========          ========           ========            ========
  Long-term Debt (a)                 $1,203,841          $1,195,493        $1,151,511         $1,084,928          $1,095,226
                                     ==========          ==========        ==========         ==========          ==========
  Obligations Under
   Capital Leases (a)                  $ 80,666            $116,581          $136,543           $142,635            $157,487
                                       ========            ========          ========           ========            ========
  Total Capitalization
   and Liabilities                   $4,916,067          $6,242,557        $4,677,209         $4,344,680          $4,163,202
                                     ==========          ==========        ==========         ==========          ==========

(a) Including portion due within one year.






OHIO POWER COMPANY AND SUBSIDIARIES
Management's Discussion and Analysis of Results of Operations






OPCo is a public utility engaged in the generation, purchase, sale, transmission
and  distribution of electric power to 698,000 retail customers in northwestern,
east central,  eastern and southern  sections of Ohio.  OPCo  supplies  electric
power to the AEP Power Pool and shares the  revenues  and costs of the AEP Power
Pool's  wholesale  sales to  neighboring  utility  systems  and power  marketers
including  power  trading  transactions.  OPCo  also  sells  wholesale  power to
municipalities and cooperatives.

       The cost of the AEP Power Pool's  generating  capacity is allocated among
Pool  members  based on their  relative  peak  demands and  generating  reserves
through the payment of capacity charges or the receipt of capacity credits.  AEP
Power Pool members are also compensated for their  out-of-pocket costs of energy
delivered  to the AEP Power Pool and  charged for energy  received  from the AEP
Power Pool. The AEP Power Pool calculates each company's prior twelve month peak
demand relative to the total peak demand of all member  companies as a basis for
sharing  revenues and costs.  The result of this  calculation is the member load
ratio (MLR) which  determines each company's  percentage share of AEP Power Pool
revenues and costs.


Critical Accounting Policies - Revenue Recognition

Regulatory   Accounting  -  As  a  result  of  our   cost-based   rate-regulated
transmission and distribution  operations,  our financial statements reflect the
actions  of  regulators  that can  result in the  recognition  of  revenues  and
expenses in different time periods than enterprises that are not rate regulated.
In accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities  (future revenue  reductions or refunds) are recorded to reflect the
economic effects of regulation by matching  expenses with their recovery through
regulated revenues in the same accounting period.

         When  regulatory  assets are  probable  of recovery  through  regulated
rates, we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation.  If we determine that recovery of a regulatory asset
is no longer  probable,  we write off that regulatory  asset as a charge against
net income.  A write off of regulatory  assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional  Electricity Supply and Delivery  Activities - We recognize revenues
on an accrual basis for electricity  supply sales and  electricity  transmission
and distribution  delivery  services.  The revenues are recognized in our income
statement  when the energy is delivered to the customer and include  unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading  Activities - AEP engages in wholesale  electricity
marketing  and  trading  transactions  (trading  activities).  A portion  of the
revenues and costs of AEP's trading activities are allocated to OPCo as a member
of the AEP Power  Pool.  Trading  activities  involve the  purchase  and sale of
energy under physical forward  contracts at fixed and variable prices and buying
and selling  financial energy  contracts which includes  exchange traded futures
and options and over-the-counter  options and swaps.  Although trading contracts
are  generally  short-term,  there  are also  long-term  trading  contracts.  We
recognize  revenues from trading  activities  generally  based on changes in the
fair value of energy trading contracts.

           Recording the net change in the fair value of trading contracts prior
to settlement is commonly  referred to as mark-to-market  (MTM)  accounting.  It
represents the change in the unrealized  gain or loss  throughout the contract's
term.  When the  contract  actually  settles,  that is, the  energy is  actually
delivered  in a sale or received  in a purchase  or the parties  agree to forego
delivery and receipt of electricity  and net settle in cash, the unrealized gain
or loss is reversed  and the actual  realized  cash gain or loss is  recognized.
Therefore,  over  the  trading  contract's  term an  unrealized  gain or loss is
recognized as the contract's market value changes. When the contract settles the
total  gain or loss is  realized  in cash but only the  difference  between  the
accumulated unrealized net gains or losses recorded in prior months and the cash
proceeds is recognized.  Unrealized mark-to-market gains and losses are included
in the  Balance  Sheet as  energy  trading  contract  assets or  liabilities  as
appropriate.

           The majority of our trading  activities  represent  physical  forward
electricity  contracts  that are typically  settled by entering into  offsetting
contracts.  An example of our trading  activities is when, in January,  we enter
into a forward sales contract to deliver electricity in July. At the end of each
month  until the  contract  settles  in July,  we would  record our share of any
difference between the contract price and the market price as an unrealized gain
or loss.  In July when the contract  settles,  we would realize our share of the
gain or loss in cash and  reverse the  previously  recorded  unrealized  gain or
loss.

           Depending on whether the  delivery  point for the  electricity  is in
AEP's  traditional  marketing  area or not  determines  where  the  contract  is
reported on OPCo's income statement.  AEP's tradititonal marketing area is up to
two  transmission  systems  from the AEP  service  territory.  Physical  forward
trading sale and purchase  contracts with delivery  points in AEP's  traditional
marketing  area are included in revenues  when the  contracts  settle.  Prior to
settlement,  changes in the fair value of  physical  forward  sale and  purchase
contracts in AEP's traditional  marketing area are included in revenues on a net
basis.  Physical  forward sale and purchase  contracts  for delivery  outside of
AEP's  traditional  marketing area are included in nonoperating  income when the
contract  settles.  Prior to  settlement,  changes in the fair value of physical
forward  sale and  purchase  contracts  with  delivery  points  outside of AEP's
traditional marketing area are included in nonoperating income on a net basis.

        Continuing  with the above  example,  assume  that  later in  January or
sometime in February  through July we enter into an offsetting  forward contract
to buy  electricity  in July. If we do nothing else with these  contracts  until
settlement in July and if the volumes,  delivery  point,  schedule and other key
terms match then the  difference  between the sale price and the purchase  price
represents a fixed value to be realized  when the  contracts  settle in July. If
the purchase  contract is perfectly  matched  with the sales  contract,  we have
effectively fixed the profit or loss;  specifically it is the difference between
the contracted settlement price of the two contracts.  Mark-to-market accounting
for these  contracts  will have no further  impact on results of operations  but
will  have an  offsetting  and equal  effect  on  trading  contract  assets  and
liabilities.  Of course we could also do similar  transactions  but enter into a
purchase  contract  prior to  entering  into a sales  contract.  If the sale and
purchase contracts do not match exactly as to volumes,  delivery point, schedule
and other key terms,  then there could be continuing  mark-to-market  effects on
results of operations  from  recording  additional  changes in fair values using
mark-to-market accounting.

        Trading of electricity options,  futures and swaps, represents financial
transactions  with  unrealized  gains and losses  from  changes  in fair  values
reported net in  nonoperating  income  until the  contracts  settle.  When these
financial  contracts  settle,  we  record  our  share  of the  net  proceeds  in
nonoperating income and reverse to nonoperating income the prior unrealized gain
or loss.

        The  fair  value  of open  short-term  trading  contracts  are  based on
exchange  prices and broker quotes.  We  mark-to-market  open long-term  trading
contracts based mainly on AEP-developed  valuation models. These models estimate
future energy  prices based on existing  market and broker quotes and supply and
demand market data and  assumptions.  The fair values  determined are reduced by
reserves to adjust for credit risk and liquidity  risk.  Credit risk is the risk
that the  counterparty  to the  contract  will  fail to  perform  or fail to pay
amounts due AEP.  Liquidity risk represents the risk that  imperfections  in the
market  will cause the price to be less than or more than what the price  should
be based purely on supply and demand.  There are inherent  risks  related to the
underlying  assumptions  in models  used to fair  value open  long-term  trading
contracts.  AEP has independent  controls to evaluate the  reasonableness of our
valuation models. However,  energy markets,  especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ  from  actual  prices  throughout  a  contract's  term and when
contracts  settle.  Therefore,  there could be significant  adverse or favorable
effects on future  results of operations  and cash flows if market prices do not
correlate with the AEP-developed price models.
        Volatility in commodities  markets affects the fair values of all of our
open trading contracts  exposing OPCo to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures  used to manage exposure
to risk from trading activities.
Results of Operations

       Income  before  extraordinary  item  increased $63 million or 62% in 2001
primarily  due to the effect of a court  decision  related to a corporate  owned
life  insurance  (COLI)  program  recorded in 2000.  In  February  2001 the U.S.
District  Court for the Southern  District of Ohio ruled against AEP and certain
of its  subsidiaries,  including OPCo, in a suit over  deductibility of interest
claimed in AEP's consolidated tax returns related to COLI. In 1998 and 1999 OPCo
paid  the  disputed  taxes  and  interest  attributable  to  the  COLI  interest
deductions  for taxable  years  1991-98.  The  payments  were  included in Other
Property and Investments  pending the resolution of this matter.  Net income was
also favorably impacted by the growth in and strong performance by the wholesale
business. The favorable effects of the COLI decision and wholesale business were
offset in part by the commencement of the amortization of transition  regulatory
assets in 2001,  the  effect of mild  winter  weather  and the  recent  economic
downturn.

       Income before  extraordinary  item  decreased $110 million or 52% in 2000
due predominantly to the unfavorable COLI decision.






Operating Revenues

       Operating revenues decreased 2% in 2001 due to decreased sales to the AEP
Power Pool and  increased  8% in 2000  because of the  significant  increase  in
wholesale  marketing  and  trading  volume.  The  changes in the  components  of
revenues were as follows:

                      Increase (Decrease)
                      From Previous Year
                    (Dollars in Millions)
                      2001          2000
                -----------------------------
                                Amount % Amount %
                       Retail* $ (66.0) (8) $(135.7) (15)
                                   Wholesale
 Marketing and
 Trading          (18.5) (8)    104.3    84
Unrealized MTM     32.6  N.M.   (10.3) N.M.
Other              (4.3) (5)      2.8     4
               --------       -------
  Total
   Marketing and
   Trading        (56.2) (5)    (38.9)  (3)
Energy
 Delivery*         85.1  18       7.4    2
Sale to AEP
 Affiliates       (71.1)(12)    193.0   50
               --------       -------

     Total     $  (42.2) (2)  $ 161.5    8
               ========       =======

* Reflects for 2000 the  allocation  of certain  transmission  and  distribution
revenues included in bundled retail rates to energy delivery.

       The  decrease in  operating  revenues  in 2001  decreased  resulted  from
decrease in sales to the AEP Power Pool due to AEP System plant availability.

       Sales to AEP  affiliates  decreased in 2001 because an affiliate was able
to supply more power to the Power Pool from two nuclear  units that  returned to
service in June and December 2000.

       The decrease in 2000 retail  revenues was a result of one of OPCo's major
industrial customers deciding not to continue its power purchase agreement. OPCo
was able to deliver  additional  power to the power pool in 2000. This accounted
for the  increase  in  sales to AEP  affiliates  in 2000.  The  maturing  of the
Intercontinental  Exchange,  the development of proprietory tools, and increased
staffing of energy  traders has resulted in an increase in the number of forward
electricity  purchase and sale  contracts in AEP's  traditional  marketing  area
caused Wholesale Marketing and Trading to increase in 2000.

Operating Expenses

       Operating  expenses decreased by 3% in 2001 mostly due to amortization of
transition  regulatory  assets  partly  offset by  decreases in fuel expense and
income  taxes.  Operating  expenses  increased  by 13%  in  2000  mostly  due to
increases in fuel expense, other operation expense and income taxes.

       Changes in the components of operating expenses were as follows:

                      Increase (Decrease)
                      From Previous Year
                    (dollars in millions)
                   2001           2000
                   ----           ----
                Amount     %    Amount    %

Fuel            $   (85)  (11)  $ 84     12
Marketing
 Purchases           15    30    (35)   (42)
AEP Affiliate
 Purchases           12    23     30    143
Other Operation      (4)   (1)    79     24
Maintenance          18    15      4      3
Depreciation
 and Amortization    84    54      7      5
Taxes Other Than
  Income Taxes      (10)   (6)     5      3
Income Taxes        (86)  (46)    50     36
                 ------         ----
  Total Operating
   Expenses      $  (56)   (3)  $224     13
                 ======         ====

       Fuel  expense  decreased  11% in 2001  mainly due to a 9% decrease in net
generation  because  of  decreased  sales to the AEP  Power  Pool  caused  by an
affiliate's  two nuclear units returning to service.  Fuel expense  increased in
2000 due to  increases  in  generation  and the  average  cost of fuel  consumed
reflecting shutdown costs included in the cost of coal delivered from affiliated
mining operations.

       Marketing  purchases expense increased in 2001 and decreased in 2000. The
changes were due to  increases/decreases in MWH purchases from third parties for
resale to wholesale customers and to meet internal demand.

       Other operation  expense  increased in 2000 mainly due to increased power
generation costs.  Increased emission allowance consumption and allowance prices
and  increased  costs of AEP's growing  power  marketing and trading  operation,
including  trader  incentive  compensation,  accounted for the increase in power
generation  costs. The increase in emission  allowance usage and prices resulted
from the  stricter  air quality  standards of Phase II of the 1990 Clean Air Act
Amendments which became effective on January 1, 2000.

       Maintenance  expense  increased  in 2001 mainly due to boiler  repairs at
Amos,  Cardinal,  Kammer,  Mitchell,  Muskingum  and Sporn  plants,  and  boiler
inspections at the Amos and Cardinal plants.

       The  commencement  of  amortization  of transition  regulatory  assets in
connection  with the transition to customer choice and  market-based  pricing of
retail electricity supply under Ohio deregulation  accounted for the significant
increase in depreciation and amortization expense in 2001.

       The  decrease  in  taxes  other  than  income  taxes in 2001 was due to a
decrease in property tax expense  reflecting a reduction in rates on  generation
property under the Ohio Restructuring law partially offset by a new state excise
tax.

       Income taxes decreased in 2001 due to an unfavorable ruling in AEP's suit
against the government over interest  deductions  claimed relating to AEP's COLI
program,  which was recorded in 2000 and a decrease in pre-tax book income.  The
increase  in income tax  expense in 2000 was  primarily  due to the  unfavorable
ruling relating to AEP's COLI program.


Nonoperating Income and Nonoperating Expense

       The  increases  in  nonoperating  income  in 2001 and 2000 were due to an
increase  in  trading  transactions  outside  of the  AEP  System's  traditional
marketing area. Increases in nonoperating  expenses in 2001 and 2000 were due to
increased trading overheads and compensation.

Interest Charges

       The major  reason for the  decrease in  interest  expense in 2001 was the
recognition  in 2000 of  deferred  interest  payments to the IRS related to COLI
disallowances.  The  increase  in  interest  expense  in  2000  was  due  to the
recognition of deferred interest payments related to the COLI disallowance.

Extraordinary Loss

       In the second quarter of 2001 an extraordinary loss of $18 million net of
tax was  recorded  to  write-off  prepaid  Ohio  excise  taxes  stranded by Ohio
deregulation.  In 2000 the  application of regulatory  accounting for generation
under SFAS 71 was discontinued which resulted in an after tax extraordinary loss
of $19 million.






OHIO POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                                     Year Ended December 31,
                                                        ---          -----------------------
                                                             2001                2000                1999
                                                             ----                ----                ----
                                                                        (in thousands)
OPERATING REVENUES:
                                                                                        
  Electricity Marketing and Trading                       $1,034,026          $1,090,297         $1,129,152
  Energy Delivery                                            552,713             467,587            460,182
  Sales to AEP Affiliates                                    511,366             582,447            389,492
                                                             -------   ---       -------   ---      -------
            TOTAL OPERATING REVENUES                       2,098,105           2,140,331          1,978,826
                                                           ---------   -       ---------   -      ---------

OPERATING EXPENSES:
  Fuel                                                       686,568             771,969            687,672
  Purchased Power:
    Electricity Marketing                                     63,441              48,657             83,479
    AEP Affiliates                                            62,585              50,741             20,864
  Other Operation                                            400,790             404,410            325,495
  Maintenance                                                142,878             124,735            121,299
  Depreciation and Amortization                              239,982             155,944            149,055
  Taxes Other Than Income Taxes                              159,778             169,527            164,213
  Income Taxes                                               101,373             187,521            137,920
                                                             -------   ---       -------   ---      -------
            TOTAL OPERATING EXPENSES                       1,857,395           1,913,504          1,689,997
                                                           ---------   -       ---------   -      ---------

OPERATING INCOME                                             240,710             226,827            288,829

NONOPERATING INCOME                                           53,378              37,454             14,316

NONOPERATING EXPENSES                                         37,072              24,300             12,744

NONOPERATING INCOME TAX EXPENSE (CREDIT)                      (2,380)             18,158             (5,428)

INTEREST CHARGES                                              93,603             119,210             83,672
                                                              ------   ---       -------   ----      ------

INCOME BEFORE EXTRAORDINARY ITEM                             165,793             102,613            212,157

EXTRAORDINARY LOSS - DISCONTINUANCE OF
  REGULATORY ACCOUNTING FOR GENERATION -
  Net of tax (See Note 2)                                    (18,348)            (18,876)              -
                                                             -------   ---       -------   ------      ----

NET INCOME                                                   147,445              83,737            212,157

PREFERRED STOCK DIVIDEND REQUIREMENTS                          1,258               1,266              1,417
                                                               -----   -----       -----   -----      -----

EARNINGS APPLICABLE TO COMMON STOCK                         $146,187            $ 82,471           $210,740
                                                            ========            ========           ========

Consolidated Statements of Comprehensive Income
                                                               Year Ended December 31,
                                                               -----------------------
                                                            2001                2000                1999
                                                            ----                ----                ----

NET INCOME                                                 $147,445             $83,737           $212,157

OTHER COMPREHENSIVE INCOME (LOSS)
  Foreign Currency Exchange Rate Hedge                        (196)                 -                 -
                                                             ----                 ----               ----

COMPREHENSIVE INCOME                                       $147,249             $83,737           $212,157
                                                           ========             =======           ========

The common stock of the Company is wholly owned by AEP.

See Notes to Financial Statements beginning on page L-1.







OHIO POWER COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                                                             December 31,
                                                                                 2001                 2000
                                                                                 ----                 ----
                                                                                       (in thousands)
ASSETS

ELECTRIC UTILITY PLANT:
                                                                                                 
  Production                                                                     $3,007,866            $2,764,155
  Transmission                                                                      891,283               870,033
  Distribution                                                                    1,081,122             1,040,940
  General (including mining assets at December 31, 2000)                            245,232               707,417
  Construction Work in Progress                                                     165,073               195,086
                                                                          ---       -------   ---         -------
          Total Electric Utility Plant                                            5,390,576             5,577,631
  Accumulated Depreciation and Amortization                                       2,452,571             2,764,130
                                                                          -       ---------   -         ---------
          NET ELECTRIC UTILITY PLANT                                              2,938,005             2,813,501
                                                                          -       ---------   -         ---------

OTHER PROPERTY AND INVESTMENTS                                                       62,303               109,124
                                                                          ----       ------   ---         -------

LONG-TERM ENERGY TRADING CONTRACTS                                                  263,734               255,938
                                                                          ---       -------   ---         -------

CURRENT ASSETS:
  Cash and Cash Equivalents                                                           8,848                31,393
  Advances to Affiliates                                                               -                   92,486
  Accounts Receivable:
   Customers                                                                         84,694               139,732
   Affiliated Companies                                                             148,563               126,203
   Miscellaneous                                                                     20,409                39,046
   Allowance for Uncollectible Accounts                                              (1,379)               (1,054)
  Fuel - at average cost                                                             84,724                82,291
  Materials and Supplies - at average cost                                           88,768                96,053
  Accrued Utility Revenues                                                             -                      264
  Energy Trading Contracts                                                          472,246             1,608,298
  Prepayments and Other                                                              20,865                32,882
                                                                          ----       ------   ----         ------
          TOTAL CURRENT ASSETS                                                      927,738             2,247,594
                                                                          ---       -------   -         ---------

REGULATORY ASSETS                                                                   644,625               714,710
                                                                          ---       -------   ---         -------

DEFERRED CHARGES                                                                     79,662               101,690
                                                                          ----       ------   ---         -------

                    TOTAL                                                        $4,916,067            $6,242,557
                                                                                 ==========            ==========


See Notes to Financial Statements beginning on page L-1.





OHIO POWER COMPANY AND SUBSIDIARIES
                                                                                        December 31,
                                                                                 2001                2000
                                                                                 ----                ----
                                                                                       (in thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - No Par Value:
    Authorized - 40,000,000 Shares
                                                                                                   
    Outstanding - 27,952,473 Shares                                                $321,201              $321,201
  Paid-in Capital                                                                   462,483               462,483
  Accumulated Other Comprehensive Income (Loss)                                        (196)                 -
  Retained Earnings                                                                 401,297               398,086
                                                                           ---      -------   ---         -------
    Total Common Shareholder's Equity                                             1,184,785             1,181,770
  Cumulative Preferred Stock:
    Not Subject to Mandatory Redemption                                              16,648                16,648
    Subject to Mandatory Redemption                                                   8,850                 8,850
  Long-term Debt                                                                  1,203,841             1,077,987
                                                                           -      ---------   -         ---------

          TOTAL CAPITALIZATION                                                    2,414,124             2,285,255
                                                                           -      ---------   -         ---------

OTHER NONCURRENT LIABILITIES                                                        130,386               542,017
                                                                           ---      -------   ---         -------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                                   -                  117,506
  Advances From Affiliates                                                          300,213                  -
  Accounts Payable - General                                                        134,418               179,691
  Accounts Payable - Affiliated Companies                                           176,520               121,360
  Customer Deposits                                                                   5,452                39,736
  Taxes Accrued                                                                     126,770               223,101
  Interest Accrued                                                                   17,679                20,458
  Obligations Under Capital Leases                                                   16,405                32,716
  Energy Trading Contracts                                                          456,047             1,652,953
  Other                                                                              87,070               151,934
                                                                           ----      ------   ---         -------

          Total CURRENT LIABILITIES                                               1,320,574             2,539,455
                                                                           -      ---------   -         ---------

DEFERRED INCOME TAXES                                                               797,889               621,941
                                                                           ---      -------   ---         -------

DEFERRED INVESTMENT TAX CREDITS                                                      21,925                25,214
                                                                           ----      ------   ----         ------

LONG-TERM ENERGY TRADING CONTRACTS                                                  214,487               205,670
                                                                           ---      -------   ---         -------

DEFERRED CREDITS                                                                     16,682                23,005
                                                                           ----      ------   ----         ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                                        $4,916,067            $6,242,557
                                                                                 ==========            ==========

See Notes to Financial Statements beginning on page L-1.





OHIO POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                                    Year Ended December 31,
                                                                      -----         -----------------------
                                                                            2001              2000             1999
                                                                            ----              ----             ----
                                                                                        (in thousands)

OPERATING ACTIVITIES:
                                                                                                      
  Net Income                                                              $ 147,445            $83,737         $ 212,157
  Adjustments for Noncash Items:
    Depreciation, Depletion and Amortization                                252,123            200,350           193,780
    Deferred Income Taxes                                                   215,833            (65,956)            3,666
    Deferred Investment Tax Credits                                          (3,289)            (3,399)           (3,458)
    Deferred Fuel Costs (net)                                                  -               (56,869)          (76,978)
    Extraordinary Loss                                                       18,348             18,876              -
    Mark to Market of Energy Trading Contracts                              (59,833)            (5,614)           (4,234)
  Change in Certain Current Assets and Liabilities:
    Accounts Receivable (net)                                                51,640             51,430           (49,309)
    Fuel, Materials and Supplies                                              4,852             46,645           (60,500)
    Accrued Utility Revenues                                                    264             45,311            (2,074)
    Accounts Payable                                                          9,887             56,069             9,195
  Disputed Tax and Interest Related to COLI                                    -               110,494            (6,272)
  Accumulated Provisions - Noncurrent                                      (392,026)           145,573            66,573
  Taxes Accrued                                                             (96,331)            60,919              (776)
  Customer Deposits                                                         (34,284)            31,540            (3,763)
  Change in Other Assets                                                     79,831           (439,448)          (67,515)
  Change in Other Liabilities                                              (107,704)           359,640           127,288
                                                                           --------            -------           -------
            Net Cash Flows From Operating Activities                         86,756            639,298           337,780
                                                                             ------            -------           -------

INVESTING ACTIVITIES:
  Construction Expenditures                                                (344,571)          (254,016)         (193,870)
  Proceeds From Sales of Property and Other                                  16,778              6,354             5,900
  Investment in Coal Companies                                              (32,115)              -                 -
                                                                            -------               ----              ----
            Net Cash Flows Used For
              Investing Activities                                         (359,908)          (247,662)         (187,970)
                                                                           --------           --------          --------

FINANCING ACTIVITIES:
  Issuance of Long-term Debt                                                300,000             74,748           222,308
  Change in Advances From Affiliates (net)                                  392,699            (92,486)             -
  Retirement of Cumulative Preferred Stock                                     -                  (182)           (3,392)
  Retirement of Long-term Debt                                             (297,858)           (30,663)         (158,638)
  Change in Short-term Debt (net)                                              -              (194,918)           71,913
  Dividends Paid on Common Stock                                           (142,976)          (271,813)         (210,813)
  Dividends Paid on Cumulative Preferred Stock                               (1,258)            (1,262)           (1,420)
                                                                             ------             ------            ------
            Net Cash Flows Used For
              Financing Activities                                          250,607           (516,576)          (80,042)
                                                                            -------           --------           -------

Net Increase (Decrease) in Cash and Cash Equivalents                        (22,545)          (124,940)           69,768
Cash and Cash Equivalents January 1                                          31,393            156,333            86,565
                                                                             ------            -------            ------
Cash and Cash Equivalents December 31                                       $ 8,848            $31,393         $ 156,333
                                                                            =======            =======         =========

Supplemental Disclosure:
Cash paid  (received) for interest net of capitalized  amounts was  $94,747,000,
$87,120,000 and $78,739,000 and for income taxes was $(22,417,000), $142,710,000
and $94,606,000 in 2001, 2000 and 1999, respectively. Noncash acquisitions under
capital leases were  $2,380,000,  $17,005,000  and $28,561,000 in 2001, 2000 and
1999, respectively.

See Notes to Financial Statements beginning on page L-1.




OHIO POWER COMPANY AND SUBSIDIARIES
Consolidated Statement of Retained Earnings
                                                                                 Year Ended December 31,
                                                                                -----------------------
                                                                                2001              2000             1999
                                                                                ----              ----             ----
                                                                                            (in thousands)

                                                                                                           
Retained Earnings January 1                                                     $398,086          $587,424          $587,500
  Net Income                                                                     147,445            83,737           212,157
                                                                                 -------            ------          -------
                                                                                 545,531           671,161           799,657
                                                                                 -------           -------          -------

Deductions:
  Cash Dividends Declared:
    Common Stock                                                                 142,976           271,813           210,813
    Cumulative Preferred Stock:
       4.08%  Series                                                                  58                59                61
       4.20%  Series                                                                  96                96                97
       4.40%  Series                                                                 139               139               142
       4-1/2% Series                                                                 439               442               460
       5.90%  Series                                                                 428               428               472
       6.02%  Series                                                                  66                66               156
       6.35%  Series                                                                  32                32                32
                                                                                      --                --               --
              Total Dividends                                                    144,234           273,075           212,233
                                                                                 -------           -------           -------

Retained Earnings December 31                                                   $401,297          $398,086          $587,424
                                                                                ========          ========          ========

See Notes to Financial Statements beginning on page L-1.






OHIO POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization

                                                                                   December 31,
                                    2001 2000
                                 (in thousands)

                                                                                      
COMMON SHAREHOLDER'S EQUITY                                               $1,184,785        $1,181,770
                                                                          ----------        ----------

PREFERRED STOCK: $100 par value - authorized shares 3,762,403
                 $25  par value - authorized shares 4,000,000

            Call Price                                            Shares
           December 31,    Par   Number of Shares Redeemed     Outstanding
Series(a)      2001       Value    Year Ended December 31,   December 31, 2001
- ------     ------------   -----  --------------------------- -----------------
                                  2001      2000      1999
                                  ----      ----      ----

Not Subject to Mandatory Redemption:

4.08%          $103        $100    -        -          373       14,595        1,460             1,460
4.20%           103.20      100    -         276      -          22,824        2,282             2,282
4.40%           104         100    -         432       330       31,512        3,151             3,151
4-1/2%          110         100    -       2,181     3,631       97,546        9,755             9,755
                                                                              ------            ------

                                                                              16,648            16,648
                                                                              ------            ------
Subject to Mandatory Redemption:

5.90% (b)         -        $100   -         -       10,000       72,500        7,250             7,250
6.02% (c)         -         100   -         -       20,000       11,000        1,100             1,100
6.35% (c)         -         100   -         -         -           5,000          500               500
                                                                              ------            ------

                                                                               8,850             8,850
                                                                              ------            ------

LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                         141,544           316,294
Installment Purchase Contracts                                               233,235           233,130
Senior Unsecured Notes                                                       396,962           471,583
Notes Payable to Affiliated Company                                          300,000              -
Notes Payable                                                                   -               30,000
Junior Debentures                                                            132,100           131,980
Other Long-term Debt                                                            -               12,506
Less Portion Due Within One Year                                                -             (117,506)
                                                                          ----------        ----------

  Long-term Debt Excluding Portion Due Within One Year                     1,203,841         1,077,987
                                                                          ----------        ----------

  TOTAL CAPITALIZATION                                                    $2,414,124        $2,285,255
                                                                          ==========        ==========

(a)  The series  subject to mandatory  redemption  are not callable  until after
     2002.  The sinking  fund  provisions  of each series  subject to  mandatory
     redemption have been met by purchase of shares in advance of the due date.
(b)  Commencing in 2004 and continuing through the year 2008, a sinking fund for
     the 5.90% cumulative  preferred stock will require the redemption of 22,500
     shares each year and the redemption of the remaining shares  outstanding on
     January 1, 2009, in each case at $100 per share. Shares previously redeemed
     may be applied to meet sinking fund requirements.
(c)  Commencing in 2003 and continuing  through 2007 cumulative  preferred stock
     sinking funds will require the redemption of 20,000 shares each year of the
     6.02% series and 15,000 shares each year of the 6.35% series,  in each case
     at $100 per share.  All  remaining  outstanding  shares must be redeemed in
     2008.  Shares  previously  redeemed may be applied to meet the sinking fund
     requirements.

See Notes to Financial Statements beginning on page L-1.





OHIO POWER COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt






First mortgage bonds outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
6.75   2003 - April 1    $ 29,850   $ 38,850
6.55   2003 - October 1    27,315     32,135
6.00   2003 - November 1   12,500     25,000
6.15   2003 - December 1   20,000     50,000
8.80   2022 - February 10   5,000     50,000
7.75   2023 - April 1       5,000     40,000
7.375  2023 - October 1    20,250     40,000
7.10   2023 - November 1   12,000     20,000
7.30   2024 - April 1      10,000     21,500
Unamortized Discount         (371)    (1,191)
                         --------   --------
  Total                  $141,544   $316,294
                         ========   ========

         First  mortgage  bonds are secured by first  mortgage liens on electric
utility plant.  Certain indentures  relating to the first mortgage bonds contain
improvement,  maintenance  and replacement  provisions  requiring the deposit of
cash or bonds with the trustee,  or in lieu thereof,  certification  of unfunded
property additions.

         Installment  purchase  contracts  have been entered into in  connection
with the issuance of pollution control revenue bonds by governmental authorities
as follows:

                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due

Mason County, West
 Virginia:
5.45%  2016 - December 1  $ 50,000  $ 50,000
Marshall County, West
 Virginia:
5.45%  2014 - July 1        50,000    50,000
5.90%  2022 - April 1       35,000    35,000
6.85%  2022 - June 1        50,000    50,000
Ohio Air Quality
 Development
5.15%  2026 - May 1         50,000    50,000
Unamortized Discount        (1,765)   (1,870)
  Total                   $233,235  $233,130
                          ========  ========

         Under the terms of the installment purchase contracts, OPCo is required
to pay amounts sufficient to enable the payment of interest on and the principal
(at stated  maturities  and upon  mandatory  redemptions)  of related  pollution
control revenue bonds issued to finance the  construction  of pollution  control
facilities at certain plants.


Senior unsecured notes outstanding were as follows:
                            December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
- ------ ------------------
 (a)   2001 - May 16    $   -      $ 75,000
6.75   2004 - July 1     100,000    100,000
7.00   2004 - July 1      75,000     75,000
6.73   2004 - November 1  48,000     48,000
6.24   2008 - December 4  37,225     37,225
7-3/8  2038 - June 30    140,000    140,000
Unamortized Discount      (3,263)    (3,642)
                        --------   --------
  Total                 $396,962   $471,583
                        ========   ========

(a) Redeemed on 5/16/01.

Notes payable to parent company were as follows:

                              December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
4.336% 2003 - May 15       $ 60,000   $ -
6.501% 2006 - May 15        240,000     -
                           --------   ------
  Total                    $300,000   $ -
                           ========   ======

Notes payable outstanding were as follows:

                              December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
6.20   2001 - January 31   $  -      $ 5,000
6.20   2001 - January 31      -        7,000
6.20   2001 - January 31      -       18,000
                           -------   -------
  Total                    $  -      $30,000
                           =======   =======

Junior debentures outstanding were as follows:
                             December 31,
                                    2001 2000
                                 (in thousands)
% Rate Due
8.16   2025 - September 30 $ 85,000 $ 85,000
7.92   2027 - March 31       50,000   50,000
Unamortized Discount         (2,900)  (3,020)
  Total                    $132,100 $131,980
                           ======== ========

         Interest may be deferred  and payment of principal  and interest on the
junior  debentures is subordinated  and subject in right to the prior payment in
full of all senior indebtedness of the Company.





         Finance  obligations  were  entered into by the  Company's  coal mining
subsidiaries  for mining  facilities  and  equipment  through sale and leaseback
transactions.  In accordance with SFAS 98, the  transactions  did not qualify as
sales and leasebacks  for  accounting  purposes and therefore are shown as other
long-term  debt.  The remaining  long-term  debt  obligation was paid off in the
first quarter of 2001.


         At December 31, 2001,  future  annual  long-term  debt  payments are as
follows:

                             Amount
                             ------
                         (in thousands)
2002                       $     -
2003                          149,665
2004                          223,000
2005                             -
2006                          240,000
Later Years                   599,475
                           ----------
  Total Principal Amount    1,212,140
Unamortized Discount            8,299
                           ----------
    Total                  $1,203,841








OHIO POWER COMPANY AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The  notes to  OPCo's  financial  statements  are  combined  with  the  notes to
financial statements for AEP and its other subisidiary registrants. Listed below
are the combined notes that apply to OPCo. The combined  footnotes begin on page
L-1.

                                    Combined
                                    Footnote
                                   Reference

Significant Accounting Policies                      Note  1

Extraordinary Items and Cumulative Effect            Note  2

Effects of Regulation                                Note  6

Customer Choice and Industry Restructuring           Note  7

                      Commitments and Contingencies Note 8

                      Acquisitions and Dispositions Note 9

Benefit Plans                                        Note 10

Business Segments                                    Note 11

Risk Management, Financial Instruments
  and Derivatives                                    Note 12

Income Taxes                                         Note 13

Supplementary Information                            Note 14

Leases                                               Note 15

Lines of Credit and Sale of Receivables              Note 16

Unaudited Quarterly Financial Information            Note 17

                       Related Party Transactions Note 20

Subsequent Events                                    Note 21








INDEPENDENT AUDITORS' REPORT



To the Shareholders and Board of
Directors of Ohio Power Company:

     We  have  audited  the   accompanying   consolidated   balance  sheets  and
consolidated  statements  of  capitalization  of  Ohio  Power  Company  and  its
subsidiaries  as of  December  31, 2001 and 2000,  and the related  consolidated
statements of income,  comprehensive income,  retained earnings,  and cash flows
for each of the  three  years in the  period  ended  December  31,  2001.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  such consolidated  financial statements present fairly, in
all material  respects,  the  financial  position of Ohio Power  Company and its
subsidiaries  as of  December  31,  2001  and  2000,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2001 in conformity with accounting principles generally accepted in
the United States of America.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)






                       PUBLIC SERVICE COMPANY OF OKLAHOMA
                                AND SUBSIDIARIES
















PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Selected Consolidated Financial Data

                                                                            Year Ended December 31,
                                                  2001              2000              1999                 1998           1997
                                                  ----              ----              ----                 ----           ----
                                                                                 (in thousands)
INCOME STATEMENTS DATA:
                                                                                                      
  Operating Revenues                             $957,000          $956,398         $749,390            $780,159        $712,690
  Operating Expenses                              860,012           859,729          650,677             665,085         630,666
                                                  -------           -------          -------             -------         -------
  Operating Income                                 96,988            96,669           98,713             115,074          82,024
  Nonoperating Income (Loss)                           20             8,974              946                 (91)          1,649
  Interest Charges                                 39,249            38,980           38,151              38,074          37,218
                                                   ------            ------           ------              ------          ------
  Net Income                                       57,759            66,663           61,508              76,909          46,455
  Preferred Stock Dividend
    Requirements                                      213               212              212                 213             364
  Gain On Reacquired
    Preferred Stock                                  -                 -                -                   -              4,211
                                                     ----              ----             ----                ----           -----
  Earnings Applicable to
    Common Stock                                 $ 57,546          $ 66,451         $ 61,296            $ 76,696        $ 50,302
                                                 ========          ========         ========            ========        ========

                                                                 December 31,
                                                  2001              2000              1999             1998              1997
                                                  ----              ----              ----             ----              ----
                                                                                            (in thousands)
BALANCE SHEETS DATA:

  Electric Utility Plant                       $2,695,099        $2,604,670       $2,459,705        $2,391,722        $2,339,908
  Accumulated Depreciation
    and Amortization                            1,184,443         1,150,253        1,114,255         1,082,081         1,031,322
                                                ---------         ---------        ---------         ---------         ---------
  Net Electric Utility Plant                   $1,510,656        $1,454,417       $1,345,450        $1,309,641        $1,308,586
                                               ==========        ==========       ==========        ==========        ==========

  Total Assets                                 $1,917,897        $2,138,333       $1,524,726        $1,470,939        $1,464,562
                                               ==========        ==========       ==========        ==========        ==========

  Common Stock and Paid-in
    Capital                                      $337,230          $337,230         $337,230          $337,230          $337,230
  Retained Earnings                               142,994           137,688          139,237           142,941           135,245
                                                  -------           -------          -------           -------           -------
  Total Common Shareholder's
    Equity                                       $480,224          $474,918         $476,467          $480,171          $472,475
                                                 ========          ========         ========          ========          ========

  Cumulative Preferred Stock:
    Not Subject to Mandatory
      Redemption                                  $ 5,283           $ 5,283          $ 5,286           $ 5,287           $ 5,287
                                                  =======           =======          =======           =======           =======

  Preferred Securities of
    Subsidiary Trust                             $ 75,000          $ 75,000         $ 75,000          $ 75,000          $ 75,000
                                                 ========          ========         ========          ========          ========

  Long-term Debt (a)                             $451,129          $470,822         $384,516          $384,064          $438,703
                                                 ========          ========         ========          ========          ========

  Total Capitalization and
    Liabilities                                $1,917,897        $2,138,333       $1,524,726        $1,470,939        $1,464,562
                                               ==========        ==========       ==========        ==========        ==========

(a) Including portion due within one year.








PUBLIC SERVICE COMPANY OF OKLAHOMA
Management's Narrative Analysis of Results of Operations



       PSO is a public utility engaged in the generation, purchase, sale,
transmission and distribution of electric power to approximately 502,000 retail
customers in eastern and southwestern Oklahoma. PSO also sells electric power at
wholesale to other utilities, municipalities and rural electric cooperatives.

       Wholesale power marketing and trading activities are conducted on PSO's
behalf by AEP. PSO, along with the other AEP electric operating subsidiaries,
shares in the revenues and costs of AEP's wholesale sales to and forward trades
with other utility systems and power marketers.

Critical Accounting Policies - Revenue Recognition

Regulatory Accounting - As a cost-based rate-regulated electric public utility
company, PSO's consolidated financial statements reflect the actions of
regulators that can result in the recognition of revenues and expenses in
different time periods than enterprises that are not rate regulated. In
accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities (future revenue reductions or refunds) are recorded to reflect the
economic effects of regulation by matching expenses with their recovery through
regulated revenues in the same accounting period.

        When regulatory assets are probable of recovery through regulated rates,
we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation. If we determine that recovery of a regulatory asset
is no longer probable, we write off that regulatory asset as a charge against
net income. A write off of regulatory assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional Electricity Supply and Delivery Activities - We recognize revenues
on an accrual basis for electricity supply sales and electricity transmission
and distribution delivery services. The revenues are recognized in our income
statement when the energy is delivered to the customer and include unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading Activities - AEP engages in wholesale electricity
marketing and trading transactions (trading activities). A portion of the
revenues and costs of AEP's trading activities are allocated to PSO. Trading
activities allocated to PSO involve the purchase and sale of energy under
physical forward contracts at fixed and variable prices. Although trading
contracts are generally short-term, there are also long-term trading contracts.

Accounting standards applicable to trading activities require that changes in
the fair value of trading contracts be recognized in revenues prior to
settlement and is commonly referred to as mark-to-market (MTM) accounting. Since
PSO is a cost-based rate-regulated entity,whose revenues are based on settled
transaction, unrealized changes in the fair value of physical forward sale and
purchase contracts are deferred as regulatory liabilities (gains) or regulatory
assets (losses).

Mark-to-market accounting represents the change in the unrealized gain or loss
throughout the contract's term. When the contract actually settles, that is, the
energy is actually delivered in a sale or received in a purchase or the parties
agree to forego delivery and receipt and net settle in cash, the unrealized gain
or loss is reversed and the actual realized cash gain or loss is recognized in
the income statement. Therefore, as the contract's market value changes over the
contract's term an unrealized gain or loss is deferred as a regulatory liability
or a regulatory asset. When the contract settles the total gain or loss is
realized in cash and recognized in the income statement. Physical forward
trading sale and purchase contracts are included in revenues when the contracts
settle. Prior to settlement, changes in the fair value of physical forward sale
and purchase contracts are deferred as regulatory liabilities (gains) or
regulatory assets (losses). Unrealized mark-to-market gains and losses are
included in the Balance Sheet as energy trading contract assets or liabilities
as appropriate.

        The fair value of open short-term trading contracts are based on
exchange prices and broker quotes. We mark-to-market open long-term trading
contracts based mainly on AEP-developed valuation models. These models estimate
future energy prices based on existing market and broker quotes and supply and
demand market data and assumptions. The fair values determined are reduced by
reserves to adjust for credit risk and liquidity risk. Credit risk is the risk
that the counterparty to the contract will fail to perform or fail to pay
amounts due AEP. Liquidity risk represents the risk that imperfections in the
market will cause the price to be less than or more than what the price should
be based purely on supply and demand. There are inherent risks related to the
underlying assumptions in models used to fair value open long-term trading
contracts. AEP has independent controls to evaluate the reasonableness of our
valuation models. However, energy markets, especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ from actual prices throughout a contract's term and when
contracts settle. Therefore, there could be significant adverse or favorable
effects on future results of operations and cash flows if market prices do not
correlate with the AEP-developed price models.

       Volatility in commodities markets affects the fair values of all of our
open trading contracts exposing PSO to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures used to manage exposure
to risk from trading activities.

Results of Operations

         Net income decreased $8.9 million or 13.4% in 2001 due primarily due to
the effect of a gain on the sale of a minority interest in Scientech, Inc.
recorded in year 2000.



Operating Revenues

       Revenues increased as a result of favorable fuel-related revenues
associated with the Oklahoma fuel clause recovery mechanism.

                                     Increase (Decrease)
                                      From Previous Year
                                        Amount      %
                                    (dollars in millions)
Retail*                              $ 49.1         8
Wholesale Marketing
 and Trading                          (95.3)     (130)
Other                                   7.9        41
                                     ------
  Total Marketing and
   Trading                            (38.3)       (5)
Energy Delivery*                       16.8         7
Sales to AEP Affiliates                22.1       151
                                     ------
   Total Revenues                    $  0.6        -
                                     ======

*Reflects the allocation of certain transmission and distribution revenues
included in bundled retail rates to energy delivery.

         Revenues from retail customers increased primarily as a result of an
increase in fuel-related revenues. Rising prices for natural gas used for
generation and higher purchased power prices accounted for the increase in
fuel-related revenues. The Oklahoma fuel clause recovery mechanism provides for
the accrual of fuel-related revenues until reviewed and approved for billing to
customers by the Oklahoma Corporation Commission. The accrual of additional fuel
and purchased power revenues is offset by increases in fuel and purchased power
expenses. As a result, accrued fuel-related revenues do not impact results of
operations.

         The decrease in wholesale marketing and trading revenues is
attributable to unfavorable wholesale marketing and trading conditions.






Operating Expenses Increase

        Operating expenses were $0.3 million more in 2001 than in 2000 largely
as a result of increased fuel expenses. Changes in the components of operating
expenses were as follows:

                                      Increase (Decrease)
                                      From Previous Year
                                      Amount      %
                                    (dollars in millions)

Fuel                                  $ 58.5       15
Marketing Purchases                    (63.9)     (73)
Affiliated Purchases                   (17.0)     (28)
Other Operation                         16.0       13
Maintenance                              0.3      N.M.
Depreciation and Amortization            3.8        5
Taxes Other Than
 Income Taxes                           (1.2)      (4)
Income Taxes                             3.8       12
                                      ------
     Total                            $  0.3        -
                                      ------

N.M. = Not Meaningful

        Fuel expense increased primarily from the recovery of fuel cost due to
regulated recovery mechanisms offset in part by a 4% decrease in generation.


        The decrease in purchased power expense was primarily attributable to
reduced prices caused by decreased electricity demand.

        Other operation expenses increased due mainly to a true-up adjustment in
2000 under a FERC-approved Transmission Coordination Agreement and a full year
of our share of incentive compensation for power trading.

        Depreciation expense increased due to investment relating to repowering
Northeast Station Units 1 and 2.

        The increase in income tax expense was primarily due to adjustments
associated with prior year tax returns offset in part by a decrease in pre-tax
book income.

Nonoperating Income

         Nonoperating income decreased primarily from the effect of a gain
recorded in 2000 on the sale of PSO's minority interest in Scientech, Inc.
Scientech provides services, systems and instruments, which describe, regulate,
monitor and enhance the safety and reliability of power plant operations and
their environmental impact.










PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Consolidated Statements of Income
                                                                                    Year Ended December 31,
                                                                                    -----------------------
                                                                             2001               2000              1999
                                                                             ----               ----              ----
                                                                                         (in thousands)
OPERATING REVENUES:
                                                                                                   
  Electricity Marketing and Trading                                        $658,352           $696,626         $479,346
  Energy Delivery                                                           261,877            245,124          256,327
  Sales to AEP Affiliates                                                    36,771             14,648           13,717
                                                                             ------             ------           ------

            TOTAL OPERATING REVENUES                                        957,000            956,398          749,390
                                                                            -------            -------          -------

OPERATING EXPENSES:
  Fuel                                                                      461,470            402,933          269,316
  Purchased Power:
    Electricity Marketing                                                    24,187             88,088           40,274
    AEP Affiliates                                                           43,758             60,788           34,619
  Other Operation                                                           137,678            121,697          121,896
  Maintenance                                                                46,188             45,858           45,809
  Depreciation and Amortization                                              80,245             76,418           74,736
  Taxes Other Than Income Taxes                                              31,973             28,688           30,520
  Income Taxes                                                               34,513             35,259           33,507
                                                                             ------             ------           ------

            TOTAL OPERATING EXPENSES                                        860,012            859,729          650,677
                                                                            -------            -------          -------

OPERATING INCOME                                                             96,988             96,669           98,713

NONOPERATING INCOME                                                           2,112              8,807            2,580

NONOPERATING EXPENSES                                                         1,740              1,139            3,849

NONOPERATING INCOME TAX EXPENSE (CREDIT)                                        352             (1,306)          (2,215)

INTEREST CHARGES                                                             39,249             38,980           38,151
                                                                             ------             ------           ------

NET INCOME                                                                   57,759             66,663           61,508

PREFERRED STOCK DIVIDEND REQUIREMENTS                                           213                212              212
                                                                                ---                ---              ---

EARNINGS APPLICABLE TO COMMON STOCK                                        $ 57,546           $ 66,451         $ 61,296
                                                                           ========           ========         ========

Consolidated Statements of Retained Earnings
                                                                                        Year Ended December 31,
                                                                                        -----------------------
                                                                             2001               2000              1999
                                                                             ----               ----              ----
                                                                                           (in thousands)
BEGINNING OF PERIOD                                                       $137,688            $139,237         $142,941
NET INCOME                                                                  57,759              66,663           61,508
DEDUCTIONS:
  Cash Dividends Declared:
    Common Stock                                                            52,240              68,000           65,000
    Preferred Stock                                                            213                 212              212
                                                                               ---                 ---              ---

BALANCE AT END OF PERIOD                                                  $142,994            $137,688         $139,237
                                                                          ========            ========         ========

See Notes to Financial Statements beginning on page L-1.










PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                                                              December 31,
                                                                                                        2001                2000
                                                                                                        ----                ----
                                                                                                             (in thousands)
ASSETS
                                                                                                                
ELECTRIC UTILITY PLANT:
  Production                                                                                         $1,034,711            $914,096
  Transmission                                                                                          427,110             396,695
  Distribution                                                                                          972,806             938,053
  General                                                                                               203,572             206,731
  Construction Work in Progress                                                                          56,900             149,095
                                                                                                         ------             -------
          Total Electric Utility Plant                                                                2,695,099           2,604,670
  Accumulated Depreciation and Amortization                                                           1,184,443           1,150,253
                                                                                                      ---------           ---------
          NET ELECTRIC UTILITY PLANT                                                                  1,510,656           1,454,417
                                                                                                      ---------           ---------

OTHER PROPERTY AND INVESTMENTS                                                                           41,020              38,211
                                                                                                         ------              ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                       55,215              52,275
                                                                                                         ------              ------

CURRENT ASSETS:
  Cash and Cash Equivalents                                                                               5,795              11,301
  Accounts Receivable:
   Customers                                                                                             31,144              60,424
   Affiliated Companies                                                                                  10,905               3,453
   Allowance for Uncollectible Accounts                                                                     (44)               (467)
  Fuel - at LIFO cost                                                                                    21,559              28,113
  Materials and Supplies - at average cost                                                               36,785              29,642
  Under-recovered Fuel Costs                                                                               -                 43,267
  Energy Trading Contracts                                                                              162,200             378,911
  Prepayments                                                                                             2,368               1,559
                                                                                                          -----               -----
          TOTAL CURRENT ASSETS                                                                          270,712             556,203
                                                                                                        -------             -------

REGULATORY ASSETS                                                                                        35,004              29,338
                                                                                                         ------              ------

DEFERRED CHARGES                                                                                          5,290               7,889
                                                                                                          -----               -----

                    TOTAL                                                                            $1,917,897          $2,138,333
                                                                                                     ==========          ==========


See Notes to Financial Statements beginning on page L-1.










PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
                                                                                                               December 31,
                                                                                                          2001             2000
                                                                                                          ----             ----
                                                                                                              (in thousands)
CAPITALIZATION AND LIABILITIES
                                                                                                                 
CAPITALIZATION:
  Common Stock - $15 Par Value:
    Authorized Shares: 11,000,000
    Issued Shares: 10,482,000
    Outstanding Shares: 9,013,000                                                                       $157,230           $157,230
  Paid-in Capital                                                                                        180,000            180,000
  Retained Earnings                                                                                      142,994            137,688
                                                                                                         -------            -------
    Total Common Shareholder's Equity                                                                    480,224            474,918
                                                                                                         -------            -------

Cumulative Preferred Stock Not Subject
  To Mandatory Redemption                                                                                  5,283              5,283
PSO-Obligated, Mandatorily Redeemable Preferred
  Securities of Subsidiary Trust Holding Solely Junior
  Subordinated Debentures of PSO                                                                          75,000             75,000
Long-term Debt                                                                                           345,129            450,822
                                                                                                         -------            -------

          TOTAL CAPITALIZATION                                                                           905,636          1,006,023
                                                                                                         -------          ---------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                                                     106,000             20,000
  Advances from Affiliates                                                                               123,087             81,120
  Accounts Payable - General                                                                              72,759            104,379
  Accounts Payable - Affiliated Companies                                                                 40,857             64,556
  Customer Deposits                                                                                       21,041             19,294
  Over-Recovered Fuel                                                                                      8,720               -
  Taxes Accrued                                                                                           18,150              1,659
  Interest Accrued                                                                                         7,298              8,336
  Energy Trading Contracts                                                                               167,658            385,809
  Other                                                                                                   12,296             12,137
                                                                                                          ------             ------

          TOTAL CURRENT LIABILITIES                                                                      577,866            697,290
                                                                                                         -------            -------

DEFERRED INCOME TAXES                                                                                    296,877            312,060
                                                                                                         -------            -------

DEFERRED INVESTMENT TAX CREDITS                                                                           33,992             35,783
                                                                                                          ------             ------

REGULATORY LIABILITIES AND DEFERRED CREDITS                                                               56,203             35,292
                                                                                                          ------             ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                        47,323             51,885
                                                                                                          ------             ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                                                             $1,917,897         $2,138,333
                                                                                                      ==========         ==========

See Notes to Financial Statements beginning on page L-1.









PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                                              Year Ended December 31,
                                                                                              -----------------------
                                                                                        2001              2000              1999
                                                                                        ----              ----              ----
                                                                                                  (in thousands)
                                                                                                              
OPERATING ACTIVITIES:
  Net Income                                                                           $57,759           $66,663           $61,508
  Adjustments for Noncash Items:
    Depreciation and Amortization                                                       80,245            76,418            74,736
    Deferred Income Taxes                                                              (17,751)           25,453            14,521
    Deferred Investment Tax Credits                                                     (1,791)           (1,791)           (1,791)
  Changes in Certain Assets and Liabilities:
    Accounts Receivable (net)                                                           21,405           (28,826)           (1,668)
    Fuel, Materials and Supplies                                                          (589)              677            (8,985)
    Other Property and Investments                                                      (2,809)            7,994            (2,108)
    Accounts Payable                                                                   (55,319)           89,330            (8,000)
    Taxes Accrued                                                                       16,491           (16,821)           (4,615)
    Fuel Recovery                                                                       51,987           (36,798)          (21,709)
  Transmission Coordination Agreement Settlement                                          -              (15,063)           15,063
  Changes in Other Assets                                                               (9,150)            4,452            10,227
  Changes in Other Liabilities                                                           9,381            (6,073)          (15,736)
                                                                                         -----            ------           -------
            Net Cash Flows From Operating Activities                                   149,859           165,615           111,443
                                                                                       -------           -------           -------

INVESTING ACTIVITIES:
  Construction Expenditures                                                           (124,520)         (176,851)         (103,122)
  Other Items                                                                             (359)             -               (8,659)
                                                                                          ----              ----            ------
            Net Cash Flows Used For
              Investing Activities                                                    (124,879)         (176,851)         (111,781)
                                                                                      --------          --------          --------

FINANCING ACTIVITIES:
  Issuance of Long-term Debt                                                              -              105,625            33,232
  Retirement of Long-term Debt                                                         (20,000)          (20,000)          (33,700)
  Change in Advances From Affiliates (net)                                              41,967             1,951            63,277
  Dividends Paid on Common Stock                                                       (52,240)          (68,000)          (65,000)
  Dividends Paid on Cumulative Preferred Stock                                            (213)             (212)             (212)
                                                                                          ----              ----              ----
            Net Cash Flows (used For) From
              Financing Activities                                                     (30,486)           19,364            (2,403)
                                                                                       -------            ------            ------

Net Increase (Decrease) in Cash and Cash Equivalents                                    (5,506)            8,128            (2,741)
Cash and Cash Equivalents January 1                                                     11,301             3,173             5,914
                                                                                        ------             -----             -----
Cash and Cash Equivalents December 31                                                  $ 5,795           $11,301           $ 3,173
                                                                                       =======           =======           =======

Supplemental Disclosure:
Cash paid for interest net of capitalized amounts was $38,250,000, $33,732,000
and $37,081,000 and for income taxes was $38,653,000, $25,786,000 and
$23,871,000 in 2001, 2000 and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.










PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Consolidated Statements of Capitalization

                                                                                          December 31,
                                                                                     2001             2000
                                                                                         (in thousands)
                                                                          

COMMON SHAREHOLDER'S EQUITY                                                      $  480,224        $  474,918
                                                                                 ----------        ----------

PREFERRED STOCK: Cumulative $100 par value - authorized shares 700,000,
redeemable at the option of PSO upon 30 days notice.

            Call Price                                             Shares
           December 31,      Number of Shares Redeemed          Outstanding
Series         2001            Year Ended December 31,       December 31, 2001
- ------     ------------     ----------------------------     -----------------
                              2001      2000      1999
                              ----      ----      ----

Not Subject to Mandatory Redemption:
4.00%        $105.75           -        25        9                 44,606            4,460             4,460
4.24%         103.19           -        -         -                  8,069              807               807
Premium                                                                                  16                16
                                                                                 ----------        ----------
                                                                                      5,283             5,283
                                                                                 ----------        ----------

TRUST PREFERRED SECURITIES
  PSO-obligated, mandatorily redeemable preferred securities of subsidiary trust
   holding solely Junior Subordinated Debentures of PSO, 8.00%,
   due April 30, 2037                                                                75,000            75,000
                                                                                 ----------        ----------

LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                                297,772           317,465
Installment Purchase Contracts                                                       47,357            47,357
Senior Unsecured Notes                                                              106,000           106,000
Less Portion Due Within One Year                                                   (106,000)          (20,000)
                                                                                 ----------        ----------

Long-term Debt Excluding Portion Due Within One Year                                345,129           450,822
                                                                                 ----------        ----------

  TOTAL CAPITALIZATION                                                           $  905,636        $1,006,023
                                                                                 ==========        ==========

See Notes to Financial Statements beginning on page L-1.











PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Schedule of Long-term Debt







First mortgage bonds outstanding were as follows:

                                         December 31,
                                      2001        2000
                                      ----        ----
                                        (in thousands)
% Rate Due
5.91 2001 - March 1                $ -           $6,000
6.02 2001 - March 1                  -            5,000
6.02 2001 - March 1                  -            9,000
6.25 2003 - April 1                35,000        35,000
7.25 2003 - July 1                 65,000        65,000
7.38 2004 - December 1             50,000        50,000
6.50 2005 - June 1                 50,000        50,000
7.38 2023 - April 1               100,000       100,000
Unamortized Discount               (2,228)       (2,535)
                               --  ------   --   ------
                                 $297,772      $317,465

         First mortgage bonds are secured by first mortgage liens on electric
utility plant. Certain indentures relating to the first mortgage bonds contain
improvement, maintenance and replacement provisions requiring the deposit of
cash or bonds with the trustee, or in lieu thereof, certification of unfunded
property additions.

         Installment purchase contracts have been entered into in connection
with the issuance of pollution control revenue bonds by governmental authorities
as follows:

                                         December 31,
                                      2001        2000
                                      ----        ----
                                        (in thousands)
% Rate Due
Oklahoma Environmental
 Finance Authority (OEFA):
5.90 2007 - December 1            $ 1,000       $ 1,000

Oklahoma Development
 Finance Authority (ODFA):
4.875  2014 - June 1               33,700        33,700

Red River Authority
  of Texas:
6.00   2020 - June 1               12,660        12,660
Unamortized Discount                   (3)           (3)
                                    -----         -----
  Total                           $47,357       $47,357
                                  =======       =======



         Under the terms of the installment purchase contracts, PSO is required
to pay amounts sufficient to enable the payment of interest on and the principal
(at stated maturities and upon mandatory redemptions) of related pollution
control revenue bonds issued to finance the construction of pollution control
facilities at certain plants.

Senior unsecured notes outstanding were as follows:

                                         December 31,
                                      2001        2000
                                      ----        ----
                                        (in thousands)
% Rate Due
(a)   2002 - November 21            $106,000    $106,000
                                    ========    ========

(a) A floating interest rate is determined monthly. The rate on December 31,
2001 and 2000 was 2.775% and 7.376%.

     At December 31, 2001, future annual long-term debt payments are as follows:

                                              Amount
                                              ------
                                          (in thousands)

2002                                         $106,000
2003                                          100,000
2004                                           50,000
2005                                           50,000
2006                                             -
Later Years                                   147,360
                                              -------
  Total Principal Amount                      453,360
Unamortized Discount                           (2,231)
                                               ------

    Total                                    $451,129
                                             ========







PUBLIC SERVICE COMPANY OF OKLAHOMA AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The notes to PSO's financial statements are combined with the notes to financial
statements for AEP and its other subisidiary registrants. Listed below are the
combined notes that apply to PSO. The combined footnotes begin on page L-1.

                                                                  Combined
                                                                  Footnote
                                                                  Reference


Significant Accounting Policies                                   Note  1

Merger                                                            Note  3

Rate Matters                                                      Note  5

Effects of Regulation                                             Note  6

Customer Choice and Industry Restructuring                        Note  7

Commitments and Contingencies                                     Note  8

Benefit Plans                                                     Note 10

Business Segments                                                 Note 11

Risk Management, Financial Instruments and Derivatives            Note 12

Income Taxes                                                      Note 13

Leases                                                            Note 15

Lines of Credit and Sale of Receivables                           Note 16

Unaudited Quarterly Financial Information                         Note 17

Trust Preferred Securities                                        Note 18

Jointly Owned Electric Utility Plant                              Note 19

Related Party Transactions                                        Note 20

Subsequent Events                                                 Note 21





INDEPENDENT AUDITORS' REPORT

To the Shareholders and Board of
Directors of Public Service Company of Oklahoma:

       We have audited the accompanying consolidated balance sheets and
consolidated statements of capitalization of Public Service Company of Oklahoma
and subsidiaries as of December 31, 2001 and 2000, and the related consolidated
statements of income, retained earnings, and cash flows for the years then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits. The consolidated financial statements of the
Company for the year ended December 31, 1999, before the restatement described
in Note 3 to the consolidated financial statements, were audited by other
auditors whose report, dated February 25, 2000, expressed an unqualified opinion
on those statements.

       We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

       In our opinion, such 2001 and 2000 consolidated financial statements
present fairly, in all material respects, the financial position of Public
Service Company of Oklahoma and subsidiaries as of December 31, 2001 and 2000,
and the results of their operations and their cash flows for the years then
ended in conformity with accounting principles generally accepted in the United
States of America.

       We also audited the adjustments described in Note 3 that were applied to
restate the 1999 consolidated financial statements to give retroactive effect to
the conforming change in the method of accounting for vacation pay accruals. In
our opinion, such adjustments are appropriate and have been properly applied.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)

























                       SOUTHWESTERN ELECTRIC POWER COMPANY
                                AND SUBSIDIARIES



















SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Selected Consolidated Financial Data
                                                                                Year Ended December 31,
                                                2001               2000              1999             1998                1997
                                                ----               ----              ----             ----                ----
                                                                                    (in thousands)
                                                                                                        
INCOME STATEMENTS DATA:
  Operating Revenues                         $1,101,326          $1,118,274        $971,527           $952,952            $939,869
  Operating Expenses                            955,119             989,996         824,465            802,274             800,396
                                                -------             -------         -------            -------             -------
  Operating Income                              146,207             128,278         147,062            150,678             139,473
  Nonoperating Income
   (Loss)                                           741               3,851          (1,965)             2,451               4,029
  Interest Charges                               57,581              59,457          58,892             55,135              50,536
                                                 ------              ------          ------             ------              ------
  Income Before
   Extraordinary Item                            89,367              72,672          86,205             97,994              92,966
  Extraordinary Loss                               -                   -             (3,011)              -                   -
                                                   ----                ----          ------               ----                ----
  Net Income                                     89,367              72,672          83,194             97,994              92,966
  Preferred Stock Dividend
   Requirements                                     229                 229             229                705               2,467
  Gain (Loss) on
   Reacquired Preferred
   Stock                                           -                   -               -                  (856)              1,819
                                                   ----                ----            ----               ----               -----
  Earnings Applicable to
   Common Stock                                $ 89,138            $ 72,443        $ 82,965           $ 96,433            $ 92,318
                                               ========            ========        ========           ========            ========

                                                                                    December 31,
                                                2001               2000              1999               1998               1997
                                                ----               ----              ----               ----               ----
                                                                                   (in thousands)
BALANCE SHEETS DATA:
  Electric Utility Plant                     $3,460,764          $3,319,024       $3,231,431         $3,157,911         $3,081,443
  Accumulated Depreciation
   and Amortization                           1,550,618           1,457,005        1,384,242          1,317,057          1,225,865
                                              ---------           ---------        ---------          ---------          ---------
  Net Electric Utility
   Plant                                     $1,910,146          $1,862,019       $1,847,189         $1,840,854         $1,855,578
                                             ==========          ==========       ==========         ==========         ==========
  Total Assets                               $2,496,600          $2,657,956       $2,106,215         $2,081,454         $2,134,618
                                             ==========          ==========       ==========         ==========         ==========

  Common Stock and
   Paid-in Capital                             $380,660            $380,660         $380,660           $380,660           $380,660
  Retained Earnings                             308,915             293,989          283,546            296,581            320,148
                                                -------             -------          -------            -------            -------
  Total Common
   Shareholder's Equity                        $689,575            $674,649         $664,206           $677,241           $700,808
                                               ========            ========         ========           ========           ========

  Preferred Stock                               $ 4,704             $ 4,704          $ 4,706            $ 4,707           $ 30,639
                                                =======             =======          =======            =======           ========

  Trust Preferred
   Securities                                  $110,000            $110,000         $110,000           $110,000           $110,000
                                               ========            ========         ========           ========           ========

  Long-term Debt (a)                           $645,283            $645,963         $541,568           $587,673           $589,980
                                               ========            ========         ========           ========           ========

  Total Capitalization and Liabilities
                                             $2,496,600          $2,657,956       $2,106,215         $2,081,454         $2,134,618
                                             ==========          ==========       ==========         ==========         ==========

(a) Including portion due within one year.







SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Management's Discussion and Analysis of Results of Operations


       SWEPCo is a public utility engaged in the generation, purchase, sale,
transmission and distribution of electric power to approximately 431,000 retail
customers in northeastern Texas, northwestern Louisiana, and western Arkansas.
SWEPCo also sells electric power at wholesale to other utilities, municipalities
and rural electric cooperatives.

       Wholesale power marketing and trading activities are conducted on
SWEPCo's behalf by AEP. SWEPCo, along with the other AEP electric operating
subsidiaries, shares in the revenues and costs of AEP's wholesale sales to and
forward trades with other utility systems and power marketers.

Critical Accounting Policies - Revenue Recognition

Regulatory Accounting - Our financial statements reflect the actions of
regulators since our electricity supply sales in the Louisiana jurisdiction and
our transmission and distribution operations our cost-based rate-regulated. As a
result of the regulators' actions our financial statements can recognize
revenues and expenses in different time periods than enterprises that are not
rate regulated. In accordance with SFAS 71, regulatory assets (deferred
expenses) and regulatory liabilities (future revenue reductions or refunds) are
recorded to reflect the economic effects of regulation by matching expenses with
their recovery through regulated revenues in the same accounting period.

Traditional Electricity Supply and Delivery Activities - We recognize revenues
on an accrual basis for electricity supply sales and electricity transmission
and distribution delivery services. The revenues are recognized in our income
statement when the energy is delivered to the customer and include unbilled as
well as billed amounts. In general expenses are recorded when incurred.


        When regulatory assets are probable of recovery through regulated rates,
we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation. If we determine that recovery of a regulatory asset
is no longer probable, we write off that regulatory asset as a charge against
net income. A write off of regulatory assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Energy Marketing and Trading Activities - AEP engages in wholesale electricity
marketing and trading transactions (trading activities). A portion of the
revenues and costs of AEP's trading activities are allocated to SWEPCo. Trading
activities allocated to SWEPCo involve the purchase and sale of energy under
physical forward contracts at fixed and variable prices. Although trading
contracts are generally short-term, there are also long-term trading contracts.
We generally recognize revenues from trading activities based on changes in the
fair value of energy trading contracts.

         Recording the net change in the fair value of trading contracts as
revenues prior to settlement is commonly referred to as mark-to-market (MTM)
accounting. It represents the change in the unrealized gain or loss throughout
the contract's term. When the contract actually settles, that is, the energy is
actually delivered in a sale or received in a purchase or the parties agree to
forego delivery and receipt and net settle in cash, the unrealized gain or loss
is reversed out of revenues and the actual realized cash gain or loss is
recognized in revenues. Therefore, over the trading contract's term an
unrealized gain or loss is recognized as the contract's market value changes.
When the contract settles the total gain or loss is realized in cash but only
the difference between the accumulated unrealized net gains or losses recorded
in prior months and the cash proceeds is recognized. Unrealized mark-to-market
gains and losses are included in the Balance Sheet as energy trading contract
assets or liabilities as appropriate.

        Our trading activities represent physical forward electricity contracts
that are typically settled by entering into offsetting contracts. An example of
our trading activities is when, in January, we enter into a forward sales
contract to deliver electricity in July. At the end of each month until the
contract settles in July, we would record any difference between the contract
price and the market price as an unrealized gain or loss in revenues. In July
when the contract settles, we would realize the gain or loss in cash and reverse
to revenues the previously recorded unrealized gain or loss. Prior to
settlement, the change in the fair value of physical forward sale and purchase
contracts is included in revenues on a net basis. Upon settlement of a forward
trading contract, the amount realized is included in revenues, with the prior
change in unrealized fair value reversed in revenues.

        Continuing with the above example, assume that later in January or
sometime in February through July we enter into an offsetting forward contract
to buy electricity in July. If we do nothing else with these contracts until
settlement in July and if the volumes, delivery point, schedule and other key
terms match then the difference between the sale price and the purchase price
represents a fixed value to be realized when the contracts settle in July. If
the purchase contract is perfectly matched with the sales contract, we have
effectively fixed the profit or loss; specifically it is the difference between
the contracted settlement price of the two contracts. Mark-to-market accounting
for these contracts will have no further impact on results of operations but
will have an offsetting and equal effect on trading contract assets and
liabilities. Of course we could also do similar transactions but enter into a
purchase contract prior to entering into a sales contract. If the sale and
purchase contracts do not match exactly as to volumes, delivery point, schedule
and other key terms, then there could be continuing mark-to-market effects on
revenues from recording additional changes in fair values using mark-to-market
accounting.

        The fair value of open short-term trading contracts are based on
exchange prices and broker quotes. We mark-to-market open long-term trading
contracts based mainly on AEP-developed valuation models. These models estimate
future energy prices based on existing market and broker quotes and supply and
demand market data and assumptions. The fair values determined are reduced by
reserves to adjust for credit risk and liquidity risk. Credit risk is the risk
that the counterparty to the contract will fail to perform or fail to pay
amounts due AEP. Liquidity risk represents the risk that imperfections in the
market will cause the price to be less than or more than what the price should
be based purely on supply and demand. There are inherent risks related to the
underlying assumptions in models used to fair value open long-term trading
contracts. AEP has independent controls to evaluate the reasonableness of our
valuation models. However, energy markets, especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ from actual prices throughout a contract's term and when
contracts settle. Therefore, there could be significant adverse or favorable
effects on future results of operations and cash flows if market prices do not
correlate with the AEP-developed price models.

         Volatility in commodities markets affects the fair values of all of our
open trading and derivative contracts exposing SWEPCo to market risk. See
"Market Risks" section of MD&A for a discussion of the policies and procedures
used to manage exposure to risk from trading activities.

Results of Operations

         Net income increased $16.7 million or 23% for the year resulting from
the favorable impact of our sharing in AEP's power marketing and trading
activities for a full year. The $10.5 million or 13% decrease in net income in
2000 is due to increased operating expenses.






Operating Revenues

       Operating revenues decreased $16.9 million or 2% in 2001. The slight
decrease in operating revenues resulted from unfavorable wholesale marketing and
trading conditions.

       Operating revenues increased in 2000 due to the post merger sharing of
AEP's power marketing and trading sales, and offset by an unfavorable revenue
adjustment in 1999 as a result of FERC's approval of a transmission coordination
agreement. The transmission coordination agreement provides the means by which
the AEP West electric operating companies plan, operate and maintain their
separate transmission assets as a single system. The agreement also establishes
the method by which these companies allocate transmission revenues received
under open access transmission tariffs.

       The following analyzes the changes in operating revenues:

                    Increase (Decrease)
                    From Previous Year
                   (dollars in millions)
                2001           2000
                ----           ----
               Amount    %    Amount     %

Retail*        $ 14.3    3    $ 29.9     6
Wholesale
 Marketing and
 Trading        (86.3) (49)     58.4    50
Mark to Market   15.5  N.M.     (4.7)  N.M.
Other            35.4  113       8.5    37
               ------         ------
Total Marketing
 and Trading    (21.1)  (3)     92.1    15
Energy
 Delivery*      (11.9)  (3)     45.6    15
Sales to AEP
 Affiliates      16.1   26       9.0    17
               ------         ------
  Total
   Revenues    $(16.9)  (2)   $146.7    15
               ======         ======

N.M. = Not Meaningful

* Reflects the allocation of certain transmission and distribution revenues
included in bundled retail rates to energy delivery.

       The decrease in wholesale marketing and trading revenues in 2001 is
primarily attributable to unfavorable wholesale marketing and trading
conditions.

       The significant increase in wholesale revenues in 2000 is attributable to
SWEPCo's participation in AEP's power marketing and trading operations after the
merger of CSW and AEP. Revenues also increased in 2000 because of additional
fuel and purchased power revenues and a rise in sales volume caused by warmer
summer temperatures. The increase in fuel and purchased power revenues reflects
rising prices for natural gas used for generation and related higher costs for
purchased power. The Texas and Arkansas fuel clause recovery mechanisms provide
for the accrual of fuel-related revenues until reviewed and approved for billing
to customers by the regulator. The accrual of additional fuel-related revenues
is generally offset by increases in fuel and purchased power expenses. As a
result fuel-related revenues do not impact results of operations. Since SWEPCo
became a subsidiary of AEP as a result of the merger in June 2000, SWEPCo shares
in the AEP System's power marketing and trading transactions with other
entities.

Operating Expenses

       Total operating expenses decreased 4% in 2001 and increased 20% for 2000.

                    Increase (Decrease)
                    From Previous Year
                   (dollars in millions)
                     2001           2000
                     ----           ----
                Amount    %    Amount     %

Fuel            $(41.2)  (8)   $119.2    31
Electricity
 Marketing
 Purchases       (40.4) (69)     28.6    96
Affiliated
 Purchases         2.5   19       5.8    77
Other Operation   11.9    7      17.2    12
Maintenance        (.4) N.M.     10.9    17
Depreciation and
 Amortization     14.9   14      (4.2)   (4)
Taxes Other Than
 Income Taxes      2.0    4      N.M.   N.M.
Income Taxes      15.9   60     (12.0)  (31)
                ------         ------
     Total      $(34.8)  (4)   $165.5    20
                ======         ======

N.M. = Not Meaningful






       Fuel expense decreased in 2001 from lower natural gas prices and a mild
summer resulting in a reduction in generation. Fuel expense increased in 2000
due to an increase in the average unit cost of fuel as a result of an increase
in the spot market price for natural gas and an increase in generation to meet
the rise in demand for electricity.

       The decrease in purchased power expense in 2001 was mainly due to reduced
prices caused by decreased electricity demand. The major increase in purchased
power expense in 2000 was primarily caused by higher natural gas prices.

       Due to the acquisition of Dolet Hills mining operation in June 2001,
other operation expense increased for the year. Other operation expense
increased in 2000 due primarily to increased regulatory and consulting expenses.

       Maintenance expense increased in 2000 as a result of costs to restore
service and make repairs following a severe ice storm.


       Depreciation and amortization expense increased in 2001 due primarily to
an increase in excess earnings accruals under the Texas restructuring
legislation and the acquisition of Dolet Hills mining operation.

       The increase in 2001 income tax expense was primarily due to an increase
in pre-tax book income. The decrease in income tax expense attributable to
operations in 2000 was primarily due to a decrease in pre-tax operating income.

Nonoperating Expense

       The decrease in nonoperating expense in 2000 was due to the effect of a
1999 write off of acquisition expenses following CSW's decision not to continue
to pursue the acquisition of Cajun Electric Power Cooperatives non-nuclear
assets.








SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
                                                                                             Year Ended December 31,
                                                                                             -----------------------
                                                                                   2001               2000              1999
                                                                                   ----               ----              ----
                                                                                                  (in thousands)
                                                                                                          
OPERATING REVENUES:
  Electricity Marketing and Trading                                              $689,085           $710,200          $618,040
  Energy Delivery                                                                 333,004            344,950           299,369
  Sales to AEP Affiliates                                                          79,237             63,124            54,118
                                                                                   ------             ------            ------
            TOTAL OPERATING REVENUES                                            1,101,326          1,118,274           971,527
                                                                                ---------          ---------           -------

OPERATING EXPENSES:
  Fuel                                                                            457,613            498,805           379,597
  Purchased Power:
    Electricity Marketing                                                          18,164             58,518            29,820
    AEP Affiliates                                                                 15,858             13,338             7,551
  Other Operation                                                                 171,314            159,459           142,385
  Maintenance                                                                      74,677             75,123            64,241
  Depreciation and Amortization                                                   119,543            104,679           108,831
  Taxes Other Than Income Taxes                                                    55,834             53,830            53,783
  Income Taxes                                                                     42,116             26,244            38,257
                                                                                   ------             ------            ------
            TOTAL OPERATING EXPENSES                                              955,119            989,996           824,465
                                                                                  -------            -------           -------

OPERATING INCOME                                                                  146,207            128,278           147,062

NONOPERATING INCOME                                                                 4,512              5,487             2,550

NONOPERATING EXPENSES                                                               3,229              3,112             9,341

NONOPERATING INCOME TAX EXPENSE (CREDIT)                                              542             (1,476)           (4,826)

INTEREST CHARGES                                                                   57,581             59,457            58,892
                                                                                   ------             ------            ------

INCOME BEFORE EXTRAORDINARY ITEM                                                   89,367             72,672            86,205

EXTRAORDINARY LOSS (net of tax of $1,621,000)                                        -                  -               (3,011)
                                                                                     ----               ----            ------

NET INCOME                                                                         89,367             72,672            83,194

PREFERRED STOCK DIVIDEND REQUIREMENTS                                                 229                229               229
                                                                                      ---                ---               ---

EARNINGS APPLICABLE TO COMMON STOCK                                              $ 89,138           $ 72,443          $ 82,965
                                                                                 ========           ========          ========

Consolidated Statements of Retained Earnings

BALANCE AT BEGINNING OF PERIOD                                                   $293,989           $283,546          $296,581
NET INCOME                                                                         89,367             72,672            83,194

DEDUCTIONS:
  Cash Dividends Declared:
    Common Stock                                                                   74,212             62,000            96,000
    Preferred Stock                                                                   229                229               229
                                                                                      ---                ---               ---

BALANCE AT END OF PERIOD                                                         $308,915           $293,989          $283,546
                                                                                 ========           ========          ========

See Notes to Financial Statements beginning on page L-1.









SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
                                                                                                               December 31,
                                                                                                         2001               2000
                                                                                                             (in thousands)
                                                                                                                
ASSETS

ELECTRIC UTILITY PLANT:
  Production                                                                                         $1,429,356          $1,414,527
  Transmission                                                                                          538,749             519,317
  Distribution                                                                                        1,042,523           1,001,237
  General                                                                                               376,016             325,948
  Construction Work in Progress                                                                          74,120              57,995
                                                                                                         ------              ------
          Total Electric Utility Plant                                                                3,460,764           3,319,024
  Accumulated Depreciation and Amortization                                                           1,550,618           1,457,005
                                                                                                      ---------           ---------
          NET ELECTRIC UTILITY PLANT                                                                  1,910,146           1,862,019
                                                                                                      ---------           ---------

OTHER PROPERTY AND INVESTMENTS                                                                           43,000              39,627
                                                                                                         ------              ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                       63,372              62,605
                                                                                                         ------              ------

CURRENT ASSETS:
  Cash and Cash Equivalents                                                                               5,415               1,907
  Accounts Receivable:
   Customers                                                                                             42,326              42,310
   Affiliated Companies                                                                                  20,573              11,419
   Allowance for Uncollectible Accounts                                                                     (89)               (911)
  Fuel Inventory - at average cost                                                                       52,212              40,024
  Materials and Supplies - at average cost                                                               32,527              25,137
  Under-recovered Fuel Costs                                                                              2,501              35,469
  Energy Trading Contracts                                                                              186,159             453,781
  Prepayments                                                                                            18,716              16,780
                                                                                                         ------              ------
          TOTAL CURRENT ASSETS                                                                          360,340             625,916
                                                                                                        -------             -------

REGULATORY ASSETS                                                                                        51,989              57,082
                                                                                                         ------              ------

DEFERRED CHARGES                                                                                         67,753              10,707
                                                                                                         ------              ------

                    TOTAL                                                                            $2,496,600          $2,657,956
                                                                                                     ==========          ==========

See Notes to Financial Statements beginning on page L-1.









SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
                                                                                                               December 31,
                                                                                                         2001               2000
                                                                                                         ----               ----
                                                                                                              (in thousands)
                                                                                                                
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - $18 Par Value:
    Authorized - 7,600,000 Shares
    Outstanding - 7,536,640 Shares                                                                      $135,660           $135,660
  Paid-in Capital                                                                                        245,000            245,000
  Retained Earnings                                                                                      308,915            293,989
                                                                                                         -------  ---       -------
    Total Common Shareholder's Equity                                                                    689,575            674,649
  Preferred Stock                                                                                          4,704              4,704
  SWEPCO-Obligated, Mandatorily Redeemable Preferred
   Securities of Subsidiary Trust Holding Solely Junior
   Subordinated Debentures of SWEPCO                                                                     110,000            110,000
  Long-term Debt                                                                                         494,688            645,368
                                                                                                         -------            -------
          TOTAL CAPITALIZATION                                                                         1,298,967          1,434,721
                                                                                                       ---------          ---------

OTHER NONCURRENT LIABILITIES                                                                              34,997             11,290
                                                                                                          ------             ------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                                                     150,595                595
  Advances from Affiliates                                                                               123,609             16,823
  Accounts Payable - General                                                                              71,810            107,747
  Accounts Payable - Affiliated Companies                                                                 37,469             36,021
  Customer Deposits                                                                                       19,880             16,433
  Taxes Accrued                                                                                           36,522             11,224
  Interest Accrued                                                                                        13,631             13,198
  Energy Trading Contracts                                                                               192,318            462,043
  Other                                                                                                   26,166             15,064
                                                                                                          ------             ------
          TOTAL CURRENT LIABILITIES                                                                      672,000            679,148
                                                                                                         -------            -------

DEFERRED INCOME TAXES                                                                                    369,781            399,204
                                                                                                         -------            -------

DEFERRED INVESTMENT TAX CREDITS                                                                           48,714             53,167
                                                                                                          ------             ------

REGULATORY LIABILITIES AND DEFERRED CREDITS                                                               17,828             18,288
                                                                                                          ------             ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                        54,313             62,138
                                                                                                          ------             ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                                                             $2,496,600         $2,657,956
                                                                                                      ==========         ==========

See Notes to Financial Statements beginning on page L-1.









SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
                                                                                            Year Ended December 31,
                                                                                            -----------------------
                                                                                      2001              2000              1999
                                                                                      ----              ----              ----
                                                                                                (in thousands)
                                                                                                            
OPERATING ACTIVITIES:
  Net Income                                                                         $89,367           $72,672           $83,194
  Adjustments for Noncash Items:
    Depreciation and Amortization                                                    119,543           104,679           108,831
    Deferred Income Taxes                                                            (31,396)           14,653           (17,347)
    Deferred Investment Tax Credits                                                   (4,453)           (4,482)           (4,565)
  Mark-to-Market of Energy Trading Contracts                                          (3,472)            4,677              -
  Changes in Certain Assets and Liabilities:
    Accounts Receivable (net)                                                         (9,992)           (1,254)          (11,134)
    Fuel, Materials and Supplies                                                     (19,578)           22,103           (21,891)
    Accounts Payable                                                                 (34,489)           43,962           (12,953)
    Taxes Accrued                                                                     25,298           (13,150)            1,185
    Transmission Coordination Agreement Settlement                                      -              (24,406)           24,406
    Fuel Recovery                                                                     32,968           (38,357)           (2,490)
Change in Other Assets                                                                   856            57,418            24,500
Change in Other Liabilities                                                            4,958           (36,887)          (15,769)
                                                                                       -----           -------           -------
            Net Cash Flows From Operating Activities                                 169,610           201,628           155,967
                                                                                     -------           -------           -------

INVESTING ACTIVITIES:
  Construction Expenditures                                                         (111,725)         (120,671)         (111,019)
  Purchase of Dolet Hills Mining Operations                                          (85,716)             -                 -
  Other                                                                                 (411)              446            (4,167)
                                                                                        ----              ----            ------
            Net Cash Flows Used For
              Investing Activities                                                  (197,852)         (120,225)         (115,186)
                                                                                    --------          --------          --------

FINANCING ACTIVITIES:
  Issuance of Long-term Debt                                                            -              149,360              -
  Redemption of Preferred Stock                                                         -                   (1)               (1)
  Retirement of Long-term Debt                                                          (595)          (45,595)          (46,144)
  Change in Advances From Affiliates (net)                                           106,786          (124,074)          100,192
  Dividends Paid on Common Stock                                                     (74,212)          (62,000)          (96,000)
  Dividends Paid on Cumulative Preferred Stock                                          (229)             (229)             (229)
                                                                                        ----              ----              ----
            Net Cash Flows From (Used For)
              Financing Activities                                                    31,750           (82,539)          (42,182)
                                                                                      ------           -------           -------

Net Increase (Decrease) in Cash and Cash Equivalents                                   3,508            (1,136)           (1,401)
Cash and Cash Equivalents January 1                                                    1,907             3,043             4,444
                                                                                       -----             -----             -----
Cash and Cash Equivalents December 31                                                $ 5,415           $ 1,907           $ 3,043
                                                                                     =======           =======           =======

Supplemental Disclosure:
Cash paid for interest net of capitalized amounts was $51,126,000, $51,111,000
and $55,254,000 and for income taxes was $49,901,000, $27,994,000 and
$55,677,000 in 2001, 2000, and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.








SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Consolidated Statements of Capitalization

                                                                                          December 31,
                                                                                     2001              2000
                                                                                         (in thousands)
                                                                         


COMMON SHAREHOLDER'S EQUITY                                                      $  689,575        $  674,649
                                                                                 ----------        ----------

PREFERRED STOCK: $100 par value - authorized shares 1,860,000

            Call Price                                             Shares
           December 31,      Number of Shares Redeemed          Outstanding
Series         2001            Year Ended December 31,       December 31, 2001
- ------     ------------     ----------------------------     -----------------
                              2001      2000      1999
                              ----      ----      ----

Not Subject to Mandatory Redemption:

4.28%        $103.90             -         -         -              7,386               739               739
4.65%        $102.75             -         -         1              1,907               190               190
5.00%        $109                -        12         2             37,715             3,771             3,771
Premium                                                                                   4                 4
                                                                                 ----------        ----------

                                                                                      4,704             4,704
                                                                                 ----------        ----------

TRUST PREFERRED SECURITIES
  SWEPCo-obligated, mandatorily redeemable preferred securities of subsidiary
   trust holding solely Junior Subordinated Debentures of SWEPCo, 7.875%,
   due April 30, 2037                                                               110,000           110,000
                                                                                 ----------        ----------

LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                                315,449           315,477
Installment Purchase Contracts                                                      179,834           180,486
Senior Unsecured Notes                                                              150,000           150,000
Less Portion Due Within One Year                                                   (150,595)             (595)
                                                                                 ----------        ----------

  Long-term Debt Excluding Portion Due Within One Year                              494,688           645,368
                                                                                 ----------        ----------

  TOTAL CAPITALIZATION                                                           $1,298,967        $1,434,721
                                                                                 ==========        ==========

See Notes to Financial Statements beginning on page L-1.









SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Schedule of Long-term Debt



First mortgage bonds outstanding were as follows:
                             December 31,
                            2001      2000
                            (in thousands)
% Rate Due
6-5/8  2003 - February 1 $ 55,000   $ 55,000
7-3/4  2004 - June 1       40,000     40,000
6.20   2006 - November 1    5,650      5,795
6.20   2006 - November 1    1,000      1,000
7.00   2007 - September 1  90,000     90,000
7-1/4  2023 - July 1       45,000     45,000
6-7/8  2025 - October 1    80,000     80,000
Unamortized Discount       (1,201)    (1,318)
                         --------   --------
                         $315,449   $315,477

         First mortgage bonds are secured by first mortgage liens on electric
utility plant. Certain indentures relating to the first mortgage bonds contain
improvement, maintenance and replacement provisions requiring the deposit of
cash or bonds with the trustee, or in lieu thereof, certification of unfunded
property additions.

         Installment purchase contracts have been entered into in connection
with the issuance of pollution control revenue bonds by governmental authorities
as follows:

                             December 31,
                            2001      2000
                            (in thousands)
% Rate Due
DeSoto County:

7.60   2019 - January 1  $ 53,500   $ 53,500

Sabine:

6.10   2018 - April 1      81,700     81,700

Titus County:

6.90   2004 - November 1   12,290     12,290
6.00   2008 - January 1    13,070     13,520
8.20   2011 - August 1     17,125     17,125
Unamortized Premium         2,149      2,351
                         --------   --------
                         $179,834   $180,486



         Under the terms of the installment purchase contracts, SWEPCo is
required to pay amounts sufficient to enable the payment of interest on and the
principal (at stated maturities and upon mandatory redemptions) of related
pollution control revenue bonds issued to finance the construction of pollution
control facilities at certain plants.

Senior unsecured notes outstanding were as follows:

                            December 31,
                           2001      2000
                           (in thousands)
% Rate Due
 (a)   2002 - March 1   $150,000   $150,000
                        ========   ========

(a)  A floating interest rate is determined monthly. The rate on December 31,
     2001 and 2000 was 2.311% and 6.97%.

At December 31, 2001, future annual long-term debt payments are as follows:

                             Amount
                             ------
                         (in thousands)
2002                        $150,595
2003                          55,595
2004                          52,885
2005                             595
2006                           6,520
Later Years                  378,145
                            --------
  Total Principal Amount     644,335
Unamortized Premium              948
                            --------
    Total                   $645,283







SOUTHWESTERN ELECTRIC POWER COMPANY AND SUBSIDIARIES
Index to Notes to Consolidated Financial Statements

The notes to SWEPCo's financial statements are combined with the notes to
financial statements for AEP and its other subisidiary registrants. Listed below
are the combined notes that apply to SWEPCo. The combined footnotes begin on
page L-1.

                                                          Combined
                                                          Footnote
                                                          Reference

Significant Accounting Policies                           Note  1

Extraordinary Items and Cumulative Effect                 Note  2

Merger                                                    Note  3

Rate Matters                                              Note  5

Effects of Regulation                                     Note  6

Customer Choice and Industry Restructuring                Note  7

Commitments and Contingencies                             Note  8

Acquistions and Dispositions                              Note  9

Benefit Plans                                             Note 10

Business Segments                                         Note 11

Risk Management, Financial Instruments and Derivatives    Note 12

Income Taxes                                              Note 13

Leases                                                    Note 15

Lines of Credit and Sale of Receivables                   Note 16

Unaudited Quarterly Financial Information                 Note 17

Trust Preferred Securities                                Note 18

Jointly Owned Electric Utility Plant                      Note 19

Related Party Transactions                                Note 20

Subsequent Events                                         Note 21






INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of
Directors of Southwestern Electric Power Company:

       We have audited the accompanying consolidated balance sheets and
consolidated statements of capitalization of Southwestern Electric Power Company
and subsidiaries as of December 31, 2001 and 2000, and the related consolidated
statements of income, retained earnings, and cash flows for the years then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits. The consolidated financial statements of the
Company for the year ended December 31, 1999, before the restatement described
in Note 3 to the consolidated financial statements, were audited by other
auditors whose report, dated February 25, 2000, expressed an unqualified opinion
on those statements.

       We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

       In our opinion, such 2001 and 2000 consolidated financial statements
present fairly, in all material respects, the financial position of Southwestern
Electric Power Company and subsidiaries as of December 31, 2001 and 2000, and
the results of their operations and their cash flows for the years then ended in
conformity with accounting principles generally accepted in the United States of
America.

       We also audited the adjustments described in Note 3 that were applied to
restate the 1999 consolidated financial statements to give retroactive effect to
the conforming change in the method of accounting for vacation pay accruals. In
our opinion, such adjustments are appropriate and have been properly applied.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)



















                          WEST TEXAS UTILITIES COMPANY
















WEST TEXAS UTILITIES COMPANY
Selected Financial Data


                                                                                Year Ended December 31,
                                              2001                2000              1999              1998                 1997
                                              ----                ----              ----              ----                 ----
                                                                                    (in thousands)
                                                                                                       
INCOME STATEMENTS DATA:
  Operating Revenues                         $556,458           $571,064          $445,709          $424,953             $397,779
  Operating Expenses                          523,068            518,723           391,910           365,677              353,195
                                              -------            -------           -------           -------              -------
  Operating Income                             33,390             52,341            53,799            59,276               44,584
  Nonoperating Income
   (Loss)                                       2,195             (1,675)            2,488             2,712                1,463
  Interest Charges                             23,275             23,216            24,420            24,263               24,570
                                               ------             ------            ------            ------               ------
  Income Before
   Extraordinary Item                          12,310             27,450            31,867            37,725               21,477
  Extraordinary Loss                             -                   -              (5,461)             -                    -
                                                 ----                ---            ------              ----                 ----
  Net Income                                   12,310             27,450            26,406            37,725               21,477
  Preferred Stock
   Dividend Requirements                          104                104               104               104                  144
                                                  ---                ---               ---               ---                  ---
  Gain on Reacquired
   Preferred Stock                               -                  -                 -                 -                   1,085
                                                 ----               ----              ----              ----                -----
  Earnings Applicable to
   Common Stock                              $ 12,206           $ 27,346          $ 26,302          $ 37,621             $ 22,418
                                             ========           ========          ========          ========             ========

                                                                               December 31,
                                           2001               2000               1999               1998               1997
                                           ----               ----               ----               ----               ----
                                                                              (in thousands)
BALANCE SHEETS DATA:
  Electric Utility Plant                   $1,260,872         $1,229,339        $1,182,544          $1,146,582         $1,108,845
  Accumulated
   Depreciation and
   Amortization                               546,162            515,041           495,847             473,503            441,281
                                              -------            -------           -------             -------            -------
  Net Electric Utility
   Plant                                     $714,710           $714,298          $686,697            $673,079           $667,564
                                             ========           ========          ========            ========           ========

  Total Assets                               $923,420         $1,087,411          $861,205            $819,446           $826,858
                                             ========         ==========          ========            ========           ========

  Common Stock and
   Paid-in Capital                           $139,450           $139,450          $139,450            $139,450           $139,450
  Retained Earnings                           105,970            122,588           113,242             114,940            117,319
                                              -------            -------           -------             -------            -------
  Total Common
   Shareholder's Equity                      $245,420           $262,038          $252,692            $254,390           $256,769
                                             ========           ========          ========            ========           ========

  Cumulative Preferred Stock:
   Not Subject to
    Mandatory Redemption                      $ 2,482            $ 2,482           $ 2,482             $ 2,482            $ 2,483
                                              =======            =======           =======             =======            =======
  Long-term Debt (a)                         $255,967           $255,843          $303,686            $303,518           $303,351
                                             ========           ========          ========            ========           ========

  Total Capitalization
   And Liabilities                           $923,420         $1,087,411          $861,205            $819,446           $826,858
                                             ========         ==========          ========            ========           ========

(a) Including portion due within one year.







WEST TEXAS UTILITIES COMPANY
Management's Narrative Analysis of Results of Operations



       WTU is a public utility engaged in the generation, purchase, sale,
transmission and distribution of electric power and provides electric power to
approximately 189,000 retail customers in west and central Texas. WTU also sells
electric power at wholesale to other utilities, municipalities and rural
electric cooperatives.

       Wholesale power marketing and trading activities are conducted on WTU's
behalf by AEP. WTU, along with the other AEP electric operating subsidiaries,
shares in the revenues and costs of AEP's wholesale sales to and forward trades
with other utility systems and power marketers.

Critical Accounting Policies - Revenue Recognition

Regulatory Accounting - As a result of our cost-based rate-regulated
transmission and distribution operations, our financial statements reflect the
actions of regulators that can result in the recognition of revenues and
expenses in different time periods than enterprises that are not rate regulated.
In accordance with SFAS 71, regulatory assets (deferred expenses) and regulatory
liabilities (future revenue reductions or refunds) are recorded to reflect the
economic effects of regulation by matching expenses with their recovery through
regulated revenues in the same accounting period.

         When regulatory assets are probable of recovery through regulated
rates, we record them as assets on the balance sheet. We test for probability of
recovery whenever new events occur, for example a regulatory commission order or
passage of new legislation. If we determine that recovery of a regulatory asset
is no longer probable, we write off that regulatory asset as a charge against
net income. A write off of regulatory assets may also reduce future cash flows
since there may be no recovery through regulated rates.

Traditional Electricity Supply and Delivery Activities - We recognize revenues
on an accrual basis for electricity supply sales and electricity transmission
and distribution delivery services. The revenues are recognized in our income
statement when the energy is delivered to the customer and include unbilled as
well as billed amounts. In general expenses are recorded when incurred.

Energy Marketing and Trading Activities - AEP engages in wholesale electricity
marketing and trading transactions (trading activities). A portion of the
revenues and costs of AEP's trading activities are allocated to WTU. Trading
activities allocated to WTU involve the purchase and sale of energy under
physical forward contracts at fixed and variable prices. Although trading
contracts are generally short-term, there are also long-term trading contracts.
We recognize revenues from trading activities generally based on changes in the
fair value of energy trading contracts.

           Recording the net change in the fair value of trading contracts as
revenues prior to settlement is commonly referred to as mark-to-market (MTM)
accounting. It represents the change in the unrealized gain or loss throughout
the contract's term. When the contract actually settles, that is, the energy is
actually delivered in a sale or received in a purchase or the parties agree to
forego delivery and receipt of electricity and net settle in cash, the
unrealized gain or loss is reversed out of revenues and the actual realized cash
gain or loss is recognized in revenues. Therefore, over the trading contract's
term an unrealized gain or loss is recognized as the contract's market value
changes. When the contract settles the total gain or loss is realized in cash
but only the difference between the accumulated unrealized net gains or losses
recorded in prior months and the cash proceeds is recognized. Unrealized
mark-to-market gains and losses are included in the Balance Sheet as energy
trading contract assets or liabilities as appropriate.





        Our trading activities represent physical forward electricity contracts
that are typically settled by entering into offsetting contracts. An example of
our trading activities is when, in January, we enter into a forward sales
contract to deliver electricity in July. At the end of each month until the
contract settles in July, we would record our share of any difference between
the contract price and the market price as an unrealized gain or loss in
revenues. In July when the contract settles, we would realize our share of the
gain or loss in cash and reverse to revenues the previously recorded unrealized
gain or loss. Prior to settlement, the change in the fair value of physical
forward sale and purchase contracts is included in revenues on a net basis. Upon
settlement of a forward trading contract, the amount realized is included in
revenues, with the prior change in unrealized fair value reversed in revenues.

        Continuing with the above example, assume that later in January or
sometime in February through July we enter into an offsetting forward contract
to buy electricity in July. If we do nothing else with these contracts until
settlement in July and if the volumes, delivery point, schedule and other key
terms match, then the difference between the sale price and the purchase price
represents a fixed value to be realized when the contracts settle in July. If
the purchase contract is perfectly matched with the sales contract, we have
effectively fixed the profit or loss; specifically it is the difference between
the contracted settlement price of the two contracts. Mark-to-market accounting
for these contracts will have no further impact on results of operations but
will have an offsetting and equal effect on trading contract assets and
liabilities. Of course we could also do similar transactions but enter into a
purchase contract prior to entering into a sales contract. If the sale and
purchase contracts do not match exactly as to volumes, delivery point, schedule
and other key terms, then there could be continuing mark-to-market effects on
revenues from recording additional changes in fair values using mark-to-market
accounting.

        The fair value of open short-term trading contracts are based on
exchange prices and broker quotes. We mark-to-market open long-term trading
contracts based mainly on AEP-developed valuation models. These models estimate
future energy prices based on existing market and broker quotes and supply and
demand market data and assumptions. The fair values determined are reduced by
reserves to adjust for credit risk and liquidity risk. Credit risk is the risk
that the counterparty to the contract will fail to perform or fail to pay
amounts due AEP. Liquidity risk represents the risk that imperfections in the
market will cause the price to be less than or more than what the price should
be based purely on supply and demand. There are inherent risks related to the
underlying assumptions in models used to fair value open long-term trading
contracts. AEP has independent controls to evaluate the reasonableness of our
valuation models. However, energy markets, especially electricity markets, are
imperfect and volatile and unforeseen events can and will cause reasonable price
curves to differ from actual prices throughout a contract's term and when
contracts settle. Therefore, there could be significant adverse or favorable
effects on future results of operations and cash flows if market prices do not
correlate with the AEP-developed price models.

        Volatility in commodities markets affects the fair values of all of our
open trading contracts exposing WTU to market risk. See "Market Risks" section
of MD&A for a discussion of the policies and procedures used to manage exposure
to risk from trading activities.

Results of Operations

       Income before extraordinary items decreased $15.1 million or 55% during
2001, due mostly to a significant increase in other operation expense. The
significant increase in other operation expense is partially due to the effect
of a 2001 increase in energy delivery's transmission expenses that resulted from
new prices for the Electric Reliability Council of Texas (ERCOT) transmission
grid. Other operation expense also increased due to the effect of a favorable
adjustment made in 2000 related to a FERC-approved Transmission Coordination
Agreement.


Operating Revenues

       Operating revenues decreased $14.6 million or 3% as shown below:

                         Increase (Decrease)
                          From Previous Year
(dollars in millions)      Amount       %
- ----------------------     ------       -

Retail*                    $ (3.1)     (2)
Wholesale Electric
  Marketing and Trading     (17.3)    (12)
Unrealized MTM                6.3     N.M.
Other                         6.8      18
                           ------
  Total Marketing and
   Trading                   (7.4)     (2)
Energy Delivery*             (7.2)     (4)
                           ------
    Total Revenues         $(14.6)     (3)
                           ======

*Reflects the allocation of certain transmission and distribution revenues
included in bundled retail rates to energy delivery.

       Revenues from retail customers decreased slightly in 2001 due to milder
than normal summer and winter weather.

       Wholesale electric marketing and trading revenues decreased as a result
of unfavorable wholesale marketing and trading conditions.



Operating Expenses

       Operating expense increased $4.3 million or 1% as shown below:

                         Increase (Decrease)
                         From Previous Year
(dollars in millions)      Amount       %
- ----------------------     ------       -

Fuel                       $ (6.0)     (3)
Marketing Purchases           2.2       3
Affiliate Purchases          (1.1)     (2)
Other Operation              18.2      20
Maintenance                   1.1       5
Depreciation and
 Amortization                (4.5)     (8)
Taxes Other Than
 Income Taxes                 3.0      12
Income Taxes                 (8.6)    (58)
                           ------
     Total                 $  4.3       1
                           ======

       Fuel expense decreased in 2001 due to a decrease in generation offset in
part by an increase in the average spot market price for natural gas. The
decrease in generation reflects milder than normal summer and winter weather.

       Other operation expense increased from the prior year primarily due to
the effect of two items. First, energy delivery's transmission expenses
increased as a result of new prices for the ERCOT transmission grid. The
increase in other operation expense is also attributable to a favorable
adjustment made in 2000 related to the FERC-approved Transmission Coordination
Agreement.

       An increase in maintenance expense is the result of an overhaul in 2001
of the Oklaunion Power Plant.

       Due to the recordation of increased accruals in 2000 for estimated excess
earnings under the Texas Legislation, depreciation and amortization expense
decreased during 2001.

       The increase in taxes other than income taxes is the result of an
increase in Texas franchise tax assessments and an increase in the Texas PUCT
benefit assessment tax, a new tax in the state of Texas.

       Income taxes decreased in 2001, reflecting a decrease in pre-tax income.

Nonoperating Income

       Nonoperating income increased $2.7 million due to an increase in interest
income earned on under-recovered fuel during 2001.

Nonoperating Expense

       The decrease in nonoperating expenses is mainly due to the effect of a
loss provision that was recorded in 2000 for the termination of merchandise
sales and the cost of phasing out the merchandising sales programs.









WEST TEXAS UTILITIES COMPANY
Statements of Income
                                                                                                Year Ended December 31,
                                                                                                -----------------------
                                                                                      2001                2000              1999
                                                                                      ----                ----              ----
                                                                                                    (in thousands)

                                                                                                            
OPERATING REVENUES
  Electricity Marketing and Trading                                               $  368,741          $  376,206          $256,033
  Energy Delivery                                                                    169,036             176,204           174,909
  Sales to AEP Affiliates                                                             18,681              18,654            14,767
                                                                                  ----------          ----------            ------
            Total Operating Revenues                                                 556,458             571,064           445,709
                                                                                     -------             -------           -------

OPERATING EXPENSES:
  Fuel                                                                               177,140             183,154           123,348
  Purchased Power:
    Electricity Marketing                                                             70,395              68,080            34,941
    AEP Affiliates                                                                    56,656              57,773            26,591
  Other Operation                                                                    111,248              93,078            94,290
  Maintenance                                                                         22,343              21,241            19,604
  Depreciation and Amortization                                                       50,705              55,172            50,789
  Taxes Other Than Income Taxes                                                       28,319              25,321            28,268
  Income Taxes                                                                         6,262              14,904            14,079
                                                                                       -----              ------            ------
            TOTAL OPERATING EXPENSES                                                 523,068             518,723           391,910
                                                                                     -------             -------           -------

OPERATING INCOME                                                                      33,390              52,341            53,799

NONOPERATING INCOME                                                                   12,199               9,530            14,515

NONOPERATING EXPENSES                                                                 10,695              12,664            11,169

NONOPERATING INCOME TAX EXPENSE (CREDIT)                                                (691)             (1,459)              858

INTEREST CHARGES                                                                      23,275              23,216            24,420
                                                                                      ------              ------            ------

INCOME BEFORE EXTRAORDINARY ITEMS                                                     12,310              27,450            31,867

EXTRAORDINARY LOSS (net of tax of $2,941,000)                                           -                   -               (5,461)
                                                                                        ----                ----            ------

NET INCOME                                                                            12,310              27,450            26,406

PREFERRED STOCK DIVIDEND REQUIREMENTS                                                    104                 104               104
                                                                                         ---                 ---               ---

EARNINGS APPLICABLE TO COMMON STOCK                                                 $ 12,206            $ 27,346          $ 26,302
                                                                                    ========            ========          ========

Statements of Retained Earnings

BEGINNING OF PERIOD                                                                 $122,588            $113,242          $114,940

NET INCOME                                                                            12,310              27,450            26,406
DEDUCTIONS:
  Cash Dividends Declared:
    Common Stock                                                                      28,824              18,000            28,000
    Preferred Stock                                                                      104                 104               104
                                                                                         ---                 ---               ---

BALANCE AT END OF PERIOD                                                            $105,970            $122,588          $113,242
                                                                                    ========            ========          ========

See Notes to Financial Statements beginning on page L-1.









WEST TEXAS UTILITIES COMPANY
Balance Sheets
                                                                                                               December 31,
                                                                                                        2001                2000
                                                                                                        ----                ----
                                                                                                             (in thousands)
                                                                                                                 
ASSETS

ELECTRIC UTILITY PLANT:
  Production                                                                                           $443,508            $431,793
  Transmission                                                                                          250,023             235,303
  Distribution                                                                                          431,969             416,587
  General                                                                                               112,797             110,832
  Construction Work in Progress                                                                          22,575              34,824
                                                                                                         ------              ------
          Total Electric Utility Plant                                                                1,260,872           1,229,339
  Accumulated Depreciation and Amortization                                                             546,162             515,041
                                                                                                        -------             -------
          NET ELECTRIC UTILITY PLANT                                                                    714,710             714,298
                                                                                                        -------             -------

OTHER PROPERTY AND INVESTMENTS                                                                           24,933              23,154
                                                                                                         ------              ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                       21,532              20,804
                                                                                                         ------              ------

CURRENT ASSETS:
  Cash and Cash Equivalents                                                                               2,454               6,941
  Accounts Receivable:
   Customers                                                                                             18,720              36,217
   Affiliated Companies                                                                                   8,656              16,095
   Allowance for Uncollectible Accounts                                                                    (196)               (288)
  Fuel - at average cost                                                                                  8,307              12,174
  Materials and Supplies - at average cost                                                               11,190              10,510
  Under-recovered Fuel Costs                                                                             32,791              68,107
  Energy Trading Contracts                                                                               63,252             150,793
  Prepayments                                                                                               966                 851
                                                                                                            ---                 ---
          TOTAL CURRENT ASSETS                                                                          146,140             301,400
                                                                                                        -------             -------

REGULATORY ASSETS                                                                                        13,659              24,808
                                                                                                         ------              ------

DEFERRED CHARGES                                                                                          2,446               2,947
                                                                                                          -----               -----

                    TOTAL                                                                              $923,420          $1,087,411
                                                                                                       ========          ==========

See Notes to Financial Statements beginning on page L-1.









WEST TEXAS UTILITIES COMPANY
                                                                                                           December 31,
                                                                                                    2001               2000
                                                                                                    ----               ----
                                                                                                         (in thousands)
                                                                                                            
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common Stock - $25 Par Value:
    Authorized - 7,800,000 Shares
    Outstanding - 5,488,560 Shares                                                                $137,214            $137,214
  Paid-in Capital                                                                                    2,236               2,236
  Retained Earnings                                                                                105,970             122,588
                                                                                                   -------             -------
    Total Common Shareholder's Equity                                                              245,420             262,038
  Cumulative Preferred Stock
    Not Subject to Mandatory Redemption                                                              2,482               2,482
  Long-term Debt                                                                                   220,967             255,843
                                                                                                   -------             -------
          TOTAL CAPITALIZATION                                                                     468,869             520,363
                                                                                                   -------             -------

CURRENT LIABILITIES:
  Long-term Debt Due Within One Year                                                                35,000                -
  Advances from Affiliates                                                                          50,448              58,578
  Accounts Payable - General                                                                        33,782              45,562
  Accounts Payable - Affiliated Companies                                                           11,388              42,212
  Customer Deposits                                                                                  4,191               2,659
  Taxes Accrued                                                                                     17,358              18,901
  Interest Accrued                                                                                   1,244               3,717
  Energy Trading Contracts                                                                          65,414             153,539
  Other                                                                                             12,001               7,906
                                                                                                    ------               -----
          TOTAL CURRENT LIABILITIES                                                                230,826             333,074
                                                                                                   -------             -------

DEFERRED INCOME TAXES                                                                              145,049             157,038
                                                                                                   -------             -------

DEFERRED INVESTMENT TAX CREDITS                                                                     22,781              24,052
                                                                                                    ------              ------

LONG-TERM ENERGY TRADING CONTRACTS                                                                  18,455              20,648
                                                                                                    ------              ------

REGULATORY LIABILITIES AND DEFERRED CREDITS                                                         37,440              32,236
                                                                                                    ------              ------

COMMITMENTS AND CONTINGENCIES (Note 8)

                    TOTAL                                                                         $923,420          $1,087,411
                                                                                                  ========          ==========

See Notes to Financial Statements beginning on page L-1.









WEST TEXAS UTILITIES COMPANY
Statements of Cash Flows
                                                                                           Year Ended December 31,
                                                                                           -----------------------
                                                                                   2001             2000              1999
                                                                                   ----             ----              ----
                                                                                                (in thousands)
                                                                                                           
OPERATING ACTIVITIES:
  Net Income                                                                       $ 12,310           $27,450           $26,406
  Adjustments for Noncash Items:
    Depreciation and Amortization                                                    50,705            55,172            50,789
    Deferred Federal Income Taxes                                                   (11,891)            8,164            12,026
    Deferred Investment Tax Credits                                                  (1,271)           (1,271)           (1,275)
    Extraordinary Loss - Discontinuance of SFAS 71                                     -                 -                5,461
    Mark-to-Market of Energy Trading Contracts                                       (1,818)            1,871              -
  CHANGES IN CERTAIN ASSETS AND LIABILITIES:
      Accounts Receivable (net)                                                      24,844            (1,445)          (18,890)
      Fuel, Materials and Supplies                                                    3,187             8,478            (3,785)
      Accounts Payable                                                              (42,604)           28,393             7,229
      Taxes Accrued                                                                  (1,543)            6,443             2,427
      Fuel Recovery                                                                  35,316           (53,841)          (10,101)
  Transmission Coordination Agreement Settlement                                       -               15,465           (15,465)
  Change in Other Assets                                                             (1,519)            3,361             5,615
  Change in Other Liabilities                                                         6,644            (3,962)            2,205
                                                                                      -----            ------             -----
            Net Cash Flows From Operating Activities                                 72,360            94,278            62,642
                                                                                     ------            ------            ------

INVESTING ACTIVITIES:
  Construction Expenditures                                                         (39,662)          (64,477)          (49,443)
  Other                                                                                (127)             -               (3,832)
                                                                                       ----              ----            ------
            Net Cash Used For Investing Activities                                  (39,789)          (64,477)          (53,275)
                                                                                    -------           -------           -------

FINANCING ACTIVITIES:
  Retirement of Long-term Debt                                                         -              (48,000)             -
  Change in Advances From Affiliates (net)                                           (8,130)           37,170            16,835
  Dividends Paid on Common Stock                                                    (28,824)          (18,000)          (28,000)
  Dividends Paid on Cumulative Preferred Stock                                         (104)             (104)             (105)
                                                                                       ----              ----              ----
            Net Cash Used For Financing Activities                                  (37,058)          (28,934)          (11,270)
                                                                                    -------           -------           -------

Net Increase (Decrease) in Cash and Cash Equivalents                                 (4,487)              867            (1,903)
Cash and Cash Equivalents at Beginning of Period                                      6,941             6,074             7,977
                                                                                      -----             -----             -----
Cash and Cash Equivalents at End of Period                                           $2,454           $ 6,941           $ 6,074
                                                                                     ======           =======           =======

Supplemental Disclosure:
Cash paid (received) for interest net of capitalized amounts was $19,279,000,
$19,088,000 and $17,577,000 and for income taxes was $21,997,000, $(906,000) and
$3,309,000 in 2001, 2000 and 1999, respectively.

See Notes to Financial Statements beginning on page L-1.









WEST TEXAS UTILITIES COMPANY
Statements of Capitalization


                                                                                        December 31,
                                                                                   2001              2000
                                                                                       (in thousands)
                                                                            

COMMON SHAREHOLDER'S EQUITY                                                      $245,420          $262,038
                                                                                 --------          --------

PREFERRED STOCK: $100 par value - authorized shares 810,000

            Call Price                                             Shares
           December 31,      Number of Shares Redeemed          Outstanding
Series         2001            Year Ended December 31,       December 31, 2001
- ------     ------------     ----------------------------     -----------------
                              2001      2000      1999
                              ----      ----      ----

Not Subject to Mandatory Redemption:

4.40%        $107                 -        1         2             23,672           2,367             2,367
Premium                                                                               115               115
                                                                                 --------          --------
                                                                                    2,482             2,482
                                                                                 --------          --------


LONG-TERM DEBT (See Schedule of Long-term Debt):

First Mortgage Bonds                                                              211,657           211,533
Installment Purchase Contracts                                                     44,310            44,310
Less Portion Due Within One Year                                                  (35,000)             -
                                                                                 --------          --------

Long-term Debt Excluding Portion Due Within One Year                              220,967           255,843
                                                                                 --------          --------

  TOTAL CAPITALIZATION                                                           $468,869          $520,363
                                                                                 ========          ========

See Notes to Financial Statements beginning on page L-1.








WEST TEXAS UTILITIES COMPANY
Schedule of Long-term Debt



First mortgage bonds outstanding were as follows:
                              December 31,
                            2001       2000
                             (in thousands)
% Rate Due
7-3/4  2007 - June 1     $ 25,000   $ 25,000
6-7/8  2002 - October 1    35,000     35,000
7      2004 - October 1    40,000     40,000
6-1/8  2004 - February 1   40,000     40,000
6-3/8  2005 - October 1    72,000     72,000
Unamortized Discount         (343)      (467)
                         --------   --------
                         $211,657   $211,533

         First mortgage bonds are secured by first mortgage liens on electric
utility plant. Certain indentures relating to the first mortgage bonds contain
improvement, maintenance and replacement provisions requiring the deposit of
cash or bonds with the trustee, or in lieu thereof, certification of unfunded
property additions.

         Installment purchase contracts have been entered into, in connection
with the issuance of pollution control revenue bonds by governmental authorities
as follows:

                             December 31,
                            2001      2000
                            (in thousands)
% Rate Due
Red River Authority
 of Texas:
6      2020 - June 1      $44,310    $44,310
                          =======    =======



         Under the terms of the installment purchase contracts, WTU is required
to pay amounts sufficient to enable the payment of interest on and the principal
(at stated maturities and upon mandatory redemptions) of related pollution
control revenue bonds issued to finance the construction of pollution control
facilities at certain plants.

         At December 31, 2001, future annual long-term debt payments are as
follows:

                             Amount
                             ------
                         (in thousands)
2002                        $ 35,000
2003                            -
2004                          80,000
2005                          72,000
2006                            -
Later Years                   69,310
                            --------
Principal Amount             256,310
Unamortized Discount            (343)
                            --------
    Total                   $255,967










WEST TEXAS UTILITIES COMPANY
Index to Notes to Financial Statements

The notes to WTU's financial statements are combined with the notes to financial
statements for AEP and its other subisidiary registrants. Listed below are the
combined notes that apply to WTU. The combined footnotes begin on page L-1.

                                                                Combined
                                                                Footnote
                                                                Reference


Significant Accounting Policies                                 Note  1

Extraordinary Items and Cumulative Effect                       Note  2

Merger                                                          Note  3

Rate Matters                                                    Note  5

Effects of Regulation                                           Note  6

Customer Choice and Industry Restructuring                      Note  7

Commitments and Contingencies                                   Note  8

Benefit Plans                                                   Note 10

Business Segments                                               Note 11

Risk Management, Financial Instruments and Derivatives          Note 12

Income Taxes                                                    Note 13

Leases                                                          Note 15

Lines of Credit and Sale of Receivables                         Note 16

Unaudited Quarterly Financial Information                       Note 17

Jointly Owned Electric Utility Plant                            Note 19

Related Party Transactions                                      Note 20

Subsequent Events                                               Note 21

Subsequent Events (Unaudited)                                   Note 22








INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of
Directors of West Texas Utilities Company:

       We have audited the accompanying balance sheets and statements of
capitalization of West Texas Utilities Company as of December 31, 2001 and 2000,
and the related statements of income, retained earnings, and cash flows for the
years then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits. The financial statements of the
Company for the year ended December 31, 1999, before the restatement described
in Note 3 to the financial statements, were audited by other auditors whose
report, dated February 25, 2000, expressed an unqualified opinion on those
statements.

       We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

       In our opinion, such 2001 and 2000 financial statements present fairly,
in all material respects, the financial position of West Texas Utilities Company
as of December 31, 2001 and 2000, and the results of its operations and its cash
flows for the years then ended in conformity with accounting principles
generally accepted in the United States of America.

       We also audited the adjustments described in Note 3 that were applied to
restate the 1999 financial statements to give retroactive effect to the
conforming change in the method of accounting for vacation pay accruals. In our
opinion, such adjustments are appropriate and have been properly applied.



DELOITTE & TOUCHE LLP
Columbus, Ohio
February 22, 2002
(November 18, 2002 as to Note 21)








NOTES TO FINANCIAL STATEMENTS

The notes to financial statements that follow are a combined presentation for
indicated registrants. The following list of footnotes shows the registrant to
which they apply:

 1. Significant Accounting Policies AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo,
                                    PSO, SWEPCo, WTU

 2. Extraordinary Items and
     Cumulative Effect              APCo, CPL, CSPCo, OPCo, SWEPCo, WTU

 3. Merger                          CPL, I&M, KPCo, PSO, SWEPCo, WTU

 4. Nuclear Plant Restart           I&M

 5. Rate Matters                    APCo, CPL, PSO, SWEPCo, WTU

 6. Effects of Regulation           AEGCo,APCo, CPL,
                                    CSPCo, I&M, KPCo, OPCo, PSO, SWEPCo, WTU

 7. Customer Choice and Industry    APCo, CPL, CSPCo, I&M, OPCo, PSO,
      Restructuring                 SWEPCo, WTU

 8. Commitments and Contingencies   AEGCo,APCo, CPL, CSPCo, I&M, KPCo, OPCo,
                                    PSO, SWEPCo, WTU

 9. Acquisitions and Dispositions   OPCo, SWEPCo

10. Benefit Plans                   APCo, CPL, CSPCo, I&M, KPCo,
                                    OPCo, PSO, SWEPCo, WTU

11. Business Segments               AEGCo, APCo, CPL, CSPCo,
                                    I&M, KPCo, OPCo, PSO, SWEPCo, WTU

12. Risk Management, Financial      AEGCo, APCo, CPL, CSPCo, I&M, KPCo
      Instruments and Derivatives   OPCo, PSO, SWEPCo, WTU

13. Income Taxes                    AEGCo, APCo, CPL, CSPCo, I&M,
                                    KPCo, OPCo, PSO, SWEPCo, WTU

14. Supplementary Information       APCo, CSPCo, I&M, OPCo

15. Leases                          AEGCo, APCo, CPL, CSPCo, I&M, KPCo,
                                    OPCo, PSO, SWEPCo, WTU

16. Lines of Credit and Sale        AEGCo, APCo, CPL, CSPCo, I&M, KPCo,
      of Receivables                OPCo, PSO, SWEPCo, WTU

17. Unaudited Quarterly Financial   AEGCo, APCo, CPL, CSPCo, I&M, KPCo,
        Information                 OPCo, PSO, SWEPCo, WTU

18. Trust Preferred Securities      CPL, PSO, SWEPCo

19. Jointly Owned Electric          CPL, CSPCo, PSO, SWEPCo, WTU
        Utility Plant

20. Related Party Transactions      AEGCo, APCo, CPL, CSPCo, I&M, KPCo,
                                    OPCo, PSO, SWEPCo, WTU

21. Subsequent Events               APCo, CPL, CSPCo, I&M, KPCo, OPCo, PSO,
                                    SWEPCo, WTU

22. Subsequent Events (Unaudited)   CPL, WTU






1. Significant Accounting Policies:

Business Operations - AEP (not included herein) is the parent company of eleven
domestic electric utility operating companies whose principal business is the
generation, transmission and distribution of electric power. AEP as used herein
refers collectively to the eleven operating companies. Nine of AEP's eleven
domestic electric utility operating companies, APCo, CPL, CSPCo, I&M, KPCo,
OPCo, PSO, SWEPCo, WTU, are SEC registrants. AEGCo is a domestic generating
company wholly-owned by AEP that is an SEC registrant. These companies are
subject to regulation by the FERC under the Federal Power Act and follow the
Uniform System of Accounts prescribed by FERC. They are subject to further
regulation with regard to rates and other matters by state regulatory
commissions.

AEP also engages in wholesale marketing and trading of electricity, and to a
lesser extent coal and emission allowances in the United States.

Rate Regulation - AEP is subject to regulation by the SEC under the PUHCA. The
rates charged by the utility subsidiaries are approved by the FERC and the state
utility commissions. The FERC regulates wholesale electricity operations and
transmission rates and the state commissions regulate retail rates.

Principles of Consolidation -The consolidated financial statements for APCo,
CPL, CSPCo, I&M, OPCo, PSO and SWEPCo include the registrant and its
wholly-owned subsidiaries. Significant intercompany items are eliminated in
consolidation. Equity investments not substantially controlled that are 50% or
less owned are accounted for using the equity method with their equity earnings
included in nonoperating income for the registrant subsidiaries.

Basis of Accounting - As cost-based rate-regulated electric public utility
companies, the financial statements herein reflect the actions of regulators
that result in the recognition of revenues and expenses in different time
periods than enterprises that are not rate regulated. In accordance with SFAS
71, "Accounting for the Effects of Certain Types of Regulation," regulatory
assets (deferred expenses) and regulatory liabilities (future revenue reductions
or refunds) are recorded to reflect the economic effects of regulation by
matching expenses with their recovery through regulated revenues. Application of
SFAS 71 for the generation portion of the business was discontinued as follows:
in Ohio by OPCo and CSPCo in September 2000, in Virginia and West Virginia by
APCo in June 2000, in Texas by CPL, WTU, and SWEPCo in September 1999 and in
Arkansas by SWEPCo in September 1999. See Note 7, "Customer Choice and Industry
Restructuring" for additional information.

Use of Estimates - The preparation of these financial statements in conformity
with generally accepted accounting principles necessarily includes the use of
estimates and assumptions by management. Actual results could differ from those
estimates.

Property, Plant and Equipment -Electric utility property, plant and equipment
are stated at original cost of the acquirer. Property, plant and equipment of
other operations and investments are stated at their fair market value at
acquisition plus the original cost of property acquired or constructed since the
acquisition, less disposals. Additions, major replacements and betterments are
added to the plant accounts. For cost-based rate regulated operations
retirements from the plant accounts and associated removal costs, net of
salvage, are deducted from accumulated depreciation. The costs of labor,
materials and overheads incurred to operate and maintain plant are included in
operating expenses.

Allowance for Funds Used During Construction (AFUDC) and Interest Capitalization
- - AFUDC is a noncash nonoperating income item that is capitalized and recovered
through depreciation over the service life of domestic regulated electric
utility plant. It represents the estimated cost of borrowed and equity funds
used to finance construction projects. The amounts of AFUDC for 2001, 2000 and
1999 were not significant. Effective with the discontinuance of the application
of SFAS 71 regulatory accounting for domestic generating assets in Arkansas,
Ohio, Texas, Virginia and West Virginia, interest is capitalized during
construction in accordance with SFAS 34, "Capitalization of Interest Costs." The
amounts of interest capitalized were not material in 2001, 2000, and 1999.


Depreciation, Depletion and Amortization - Depreciation of property, plant and
equipment is provided on a straight-line basis over the estimated useful lives
of property, other than coal-mining property, and is calculated largely through
the use of composite rates by functional class.







The following table provides the annual composite depreciation rates generally
used by the AEP registrant subsidiaries for the years 2001, 2000 and 1999 which
were as follows:

                      Nuclear         Steam         Hydro          Transmission            Distribution          General
                      -------         -----         -----          ------------            ------------          -------
                                                                                           
AEGCo                    - %          3.5%           - %                  - %                     - %             2.8%
APCo                     -            3.4           2.9                  2.2                     3.3              3.1
CPL                     2.5           2.5           1.9                  2.3                     3.5              4.0
CSPCo                    -            3.2            -                   2.3                     3.6              3.2
I&M                     3.4           4.5           3.4                  1.9                     4.2              3.8
KPCo                     -            3.8            -                   1.7                     3.5              2.5
OPCo                     -            3.4           2.7                  2.3                     4.0              2.7
PSO                      -            2.7            -                   2.3                     3.4              6.0
SWEPCo                   -            3.4            -                   2.7                     3.6              4.5
WTU                      -            2.8            -                   3.1                     3.3              6.6








Depreciation, depletion and amortization of coal-mining assets is provided over
each asset's estimated useful life or the estimated life of the mine, whichever
is shorter, and is calculated using the straight-line method for mining
structures and equipment. The units-of-production method is used to amortize
coal rights and mine development costs based on estimated recoverable tonnages
at a current average rate of $3.46 per ton in 2001, $5.07 per ton in 2000 and
$2.32 per ton in 1999. These costs are included in the cost of coal charged to
fuel expense.

Cash and Cash Equivalents - Cash and cash equivalents include temporary cash
investments with original maturities of three months or less.

Inventory - Except for CPL, PSO and WTU, the regulated utility companies value
fossil fuel inventories using a weighted average cost method. CPL, PSO and WTU,
utilize the LIFO method to value fossil fuel inventories. For those utilities
whose generation is unregulated, inventory of coal and oil is carried at the
lower of cost or market. Coal mine inventories are also carried at the lower of
cost or market.

Accounts Receivable - AEP Credit Inc. (formerly CSW Credit) factors accounts
receivable for the utility subsidiaries and certain non-affiliated utilities. On
December 31, 2001 AEP Credit, Inc. entered into a sale of receivables agreement
with a group of banks and commercial paper conduits. This transaction
constitutes a sale of receivables in accordance with SFAS 140, allowing the
receivables to be taken off of the companies balances sheet. See Note 16 for
further details.

Deferred Fuel Costs - The cost of fuel consumed is charged to expense when the
fuel is burned. Where applicable under governing state regulatory commission
retail rate orders, fuel cost over or under-recoveries are deferred as
regulatory liabilities or regulatory assets in accordance with SFAS 71. These
deferrals generally are amortized when refunded or billed to customers in later
months with the regulator's review and approval. See also Note 6 "Effects of
Regulation".

We are protected from fuel cost changes in Kentucky for KPCo, the SPP area of
Texas, Louisiana and Arkansas for SWEPCo, Oklahoma for PSO and Virginia for
APCo. Where fuel clauses have been eliminated due to the transition to market
pricing, (Ohio effective January 1, 2001 and in the Texas ERCOT area effective
January 1, 2002) changes in fuel costs impact earnings. In other state
jurisdictions, (Indiana, Michigan and West Virginia) where fuel clauses have
been frozen or suspended for a period of years, fuel cost changes also impact
earnings currently. See Note 5, "Rate Matters" and Note 7, "Customer Choice and
Industry Restructuring" for further information about fuel recovery.

Revenue Recognition - We recognize revenues from generation, transmission and
distribution of electricity. The revenues associated with these activities are
recorded when earned as physical commodities are delivered to contractual meter
points or services are provided. These revenues also include the accrual of
earned, but unbilled and/or not yet metered revenues. Such revenues are based on
contract prices or tariffs. Revenue recognition for energy marketing and trading
transactions is further discussed within the Energy Marketing and Trading
Transactions section below. The Company follows EITF 98-10 and marks to market
energy trading activities, which includes the net change in fair value of open
trading contracts in earnings. Mark-to-market gains and losses on open contracts
and net settlements of financial contracts (see below) are included in operating
revenues and nonoperating income, respectively, on a net basis. The net basis of
reporting for open contracts is permitted by EITF 98-10 and for settled
financial contracts is consistent with industry practice. Settled physical
forward trading transactions are reported on a net basis, as permitted by EITF
98-10.

Energy Marketing and Trading Transactions - AEP engages in wholesale electricity
marketing and trading transactions (trading activities). Trading activities
involve the purchase and sale of energy under forward contracts at fixed and
variable prices and the trading of financial energy contracts which includes
exchange futures and options and over-the-counter options and swaps. Although
trading contracts are generally short-term, there are long-term trading
contracts.
The majority of trading activities represent forward electricity contracts that
are typically settled by entering into offsetting physical contracts. Prior to
settlement the change in fair values of forward sale and purchase contracts are
included in AEP's revenues.

All of the registrant subsidiaries except AEGCo participate in AEP's wholesale
marketing and trading of electricity. APCo, CSPCo, I&M, KPCo and OPCo record
forward electricity trading sale and purchase contracts net in operating
revenues when the contracts settle for contracts with delivery points in AEP's
traditional marketing area and in nonoperating income for forward electricity
trading sale and purchase contracts outside AEP's traditional marketing area.
CPL, PSO, SWEPCo and WTU record forward electricity trading sale and purchase
contracts net in operating revenues.

APCo, CSPCo and OPCo account for open forward electricity sale and purchase
contracts on a mark-to-market basis and include the mark-to-market change in
operating revenues for open contracts in AEP's traditional marketing area and in
nonoperating income for open contracts beyond AEP's traditional marketing area.

I&M and KPCo account for open forward electricity sale and purchase contracts on
a mark-to-market basis and defer the mark-to-market change as regulatory assets
or liabilities for those open contracts in AEP's traditional marketing area and
include the mark-to-market change in nonoperating income for open contracts
beyond AEP's traditional marketing area.

CPL, PSO, SWEPCo and WTU account for open forward electricity sale and purchase
contracts on a mark-to-market basis. CPL includes the mark-to-market change for
open electricity trading contracts in revenues. PSO defers as regulatory assets
or liabilities the mark-to-market change for open forward electricity trading
contracts that are included in cost of service on a settlement basis for
ratemaking purposes. SWEPCo and WTU include the jurisdictional share of the
mark-to-market change in revenues for open electricity trading contracts for
those jurisdictions that are not subject to SFAS 71 cost based rate regulation
and defer as regulatory assets or liabilities the jurisdictional share of the
mark-to-market change for open contracts that are included in cost of service on
a settlement basis for ratemaking purposes.

Trading purchases and sales through electricity options, futures and swaps,
represent financial transactions with the net proceeds reported in nonoperating
income at fair value upon entering the contracts.

APCo, CSPCo, I&M, KPCo and OPCo share in AEP's trading sales and purchases
through electricity options, futures and swaps, which represent financial
transactions. Changes in fair values of these financial contracts are reported
net in nonoperating income. When these contracts settle, the net proceeds are
recorded in nonoperating income and the prior unrealized gain or loss is
reversed.

Recording of the net changes in fair value of open trading contracts is commonly
referred to as mark-to-market accounting.

All open contracts from trading activities are marked to market in accordance
with EITF 98-10. Except as noted above, the net mark-to-market (change in fair
value) amount included in results of operations on a net discounted basis. The
fair values of open short-term trading contracts are based on exchange prices
and broker quotes. Open long-term trading contracts are marked to market based
mainly on internally developed valuation models. The valuation models produce an
estimated fair value for open long-term trading contracts. The short-term and
long-term fair values are present valued and reduced by appropriate reserves for
counterparty credit risks and liquidity risk. The models are derived from
internally assessed market prices. Bid/ask price curves are developed for
inclusion in the model based on broker quotes and other available market data.
The curves are within the range between the bid and ask price. The end of the
month liquidity reserve is based on the difference in price between the price
curve and the bid side of the bid ask if we have a long position and the ask
side if we have a short position. This provides for a conservative valuation net
of the reserves. The use of these models to fair value open trading contracts
has inherent risks relating to the underlying assumptions employed by such
models. Independent controls are in place to evaluate the reasonableness of the
price curve models. Significant adverse or favorable effects on future results
of operations and cash flows could occur if market risks, at the time of
settlement, do not correlate with internally developed price models.

The effect of marking to market open electricity trading contracts in regulated
jurisdictions is deferred as regulatory assets or liabilities since these
transactions are included in cost of service on a settlement basis for
ratemaking purposes. Unrealized mark-to-market gains and losses from trading
activities whether deferred or recognized in revenues are part of Energy Trading
and Derivative Contracts assets or liabilities as appropriate.

Hedging and Related Activities - In order to mitigate the risks of market price
and interest rate fluctuations, certain subsidiaries utilize interest swaps and
currency swaps to hedge such market fluctuations. Changes in the market value of
these swaps are deferred until the gain or loss is realized on the underlying
hedged asset, liability or commodity. To qualify as a hedge, these transactions
must be designated as a hedge and changes in their fair value must correlate
with changes in the price and interest rate movement of the underlying asset,
liability or commodity. This in effect reduces exposure to the effects of market
fluctuations related to price and interest rates.

APCo, CSPCo, I&M, and OPCo enter into contracts to manage the exposure to
unfavorable changes in the cost of debt to be issued. These anticipatory debt
instruments are entered into in order to manage the change in interest rates
between the time a debt offering is initiated and the issuance of the debt
(usually a period of 60 days). Gains or losses from these transactions are
deferred and amortized over the life of the debt issuance with the amortization
included in interest charges. There were no such forward contracts outstanding
at December 31, 2001 or 2000. See Note 12 - "Risk Management, Financial
Instruments and Derivatives" for further discussion of the accounting for risk
management transactions.
Levelization of Nuclear Refueling Outage Costs - In order to match costs with
regulated revenues, incremental operation and maintenance costs associated with
periodic refueling outages at I&M's Cook Plant are deferred and amortized over
the period beginning with the commencement of an outage and ending with the
beginning of the next outage.

Maintenance Costs - Maintenance costs are expensed as incurred except where SFAS
71 requires the recordation of a regulatory asset to match the expensing of
maintenance costs with their recovery in cost based regulated revenues. See
below for an explanation of costs deferred in connection with an extended outage
at I&M's Cook Plant.

Amortization of Cook Plant Deferred Restart Costs - Pursuant to settlement
agreements approved by the IURC and the MPSC to resolve all issues related to an
extended outage of the Cook Plant, I&M deferred $200 million of incremental
operation and maintenance costs during 1999. The deferred amount is being
amortized to expense on a straight-line basis over five years from January 1,
1999 to December 31, 2003. I&M amortized $40 million in 2001, 2000 and 1999
leaving $80 million as an SFAS 71 regulatory asset at December 31, 2001 on the
Consolidated Balance Sheets of I&M.

Other Income and Other Expenses - Other Income includes equity earnings of
non-consolidated subsidiaries, gains on dispositions of property, interest and
dividends, an allowance for equity funds used during construction (explained
above) and various other non-operating and miscellaneous income. Other Expenses
includes losses on dispositions of property, miscellaneous amortization,
donations and various other non-operating and miscellaneous expenses.

Income Taxes - The AEP System follows the liability method of accounting for
income taxes as prescribed by SFAS 109, "Accounting for Income Taxes." Under the
liability method, deferred income taxes are provided for all temporary
differences between the book cost and tax basis of assets and liabilities which
will result in a future tax consequence. Where the flow-through method of
accounting for temporary differences is reflected in regulated revenues (that
is, deferred taxes are not included in the cost of service for determining
regulated rates for electricity), deferred income taxes are recorded and related
regulatory assets and liabilities are established in accordance with SFAS 71 to
match the regulated revenues and tax expense.

Investment Tax Credits - Investment tax credits have been accounted for under
the flow-through method except where regulatory commissions have reflected
investment tax credits in the rate-making process on a deferral basis.
Investment tax credits that have been deferred are being amortized over the life
of the regulated plant investment.

Excise Taxes - AEP's subsidiary registrants, as agents for state or local
governments, collect from customers certain excise taxes levied by the state or
local government upon the customer. These taxes are not recorded as revenue or
expense, but only as a pass-through billing to the customer to be remitted to
the government entity. Excise tax collections and payments related to taxes
imposed upon the customer are not presented in the income statement.

Debt and Preferred Stock - Gains and losses from the reacquisition of debt used
to finance regulated electric utility plant are generally deferred and amortized
over the remaining term of the reacquired debt in accordance with their
rate-making treatment. If debt associated with the regulated business is
refinanced, the reacquisition costs attributable to the portions of the business
that are subject to cost based regulatory accounting under SFAS 71 are generally
deferred and amortized over the term of the replacement debt commensurate with
their recovery in rates. Gains and losses on the reacquisition of debt for
operations not subject to SFAS 71 are reported as a component of net income.

Debt discount or premium and debt issuance expenses are deferred and amortized
over the term of the related debt, with the amortization included in interest
charges. Where rates are regulated redemption premiums paid to reacquire
preferred stock of the utility subsidiaries are included in paid-in capital and
amortized to retained earnings commensurate with their recovery in rates. The
excess of par value over costs of preferred stock reacquired is credited to
paid-in capital and amortized to retained earnings consistent with the timing of
its inclusion in rates in accordance with SFAS 71.

Nuclear Trust Funds - Nuclear decommissioning and spent nuclear fuel trust funds
represent funds that regulatory commissions have allowed us to collect through
rates to fund future decommissioning and spent fuel disposal liabilities. By
rules or orders, the state jurisdictional commissions (Indiana, Michigan and
Texas) and the FERC established investment limitations and general risk
management guidelines to protect their ratepayers' funds and to allow those
funds to earn a reasonable return. In general, limitations include:

o Acceptable investments (rated investment grade or above)
o Maximum percentage invested in a specific type of investment
o Prohibition of investment in obligations of the applicable company or its
affiliates.

Trust funds are maintained for each regulatory jurisdiction and managed by
investment managers, who must comply with the guidelines and rules of the
applicable regulatory authorities. The trust assets are invested in order to
optimize the after-tax earnings of the Trust, giving consideration to liquidity,
risk, diversification, and other prudent investment objectives.

Securities held in trust funds for decommissioning nuclear facilities and for
the disposal of spent nuclear fuel are included in Other Assets at market value
in accordance with SFAS 115, "Accounting for Certain Investments in Debt and
Equity Securities." Securities in the trust funds have been classified as
available-for-sale due to their long-term purpose. In accordance with SFAS 71,
unrealized gains and losses from securities in these trust funds are not
reported in equity but result in adjustments to the liability account for the
nuclear decommissioning trust funds and to regulatory assets or liabilities for
the spent nuclear fuel disposal trust funds in accordance with their treatment
in rates.

Comprehensive Income - Comprehensive income is defined as the change in equity
(net assets) of a business enterprise during a period from transactions and
other events and circumstances from non-owner sources. It includes all changes
in equity during a period except those resulting from investments by owners and
distributions to owners. Comprehensive income has two components, net income and
other comprehensive income. There were no material differences between net
income and comprehensive income for AEGCo, CPL, CSPCo, PSO, SWEPCo and WTU.

Components of Other Comprehensive Income - Accumulated Other Comprehensive
Income for AEP registrant subsidiaries as of December 31, 2001, is shown in
the following table. Registrant subsidiary balances for Accumulated Other
Comprehensive Income for the two years ended December 31, 2000 and 1999 were
zero.

                                    December 31,
   Components                           2001
                                    (thousands)
Foreign Currency Rate Hedge
APCo                                   $ (340)
I&M                                    (3,835)
KPCo                                   (1,903)
OPCo                                     (196)

Segment Reporting - The AEP System has adopted SFAS No. 131, which requires
disclosure of selected financial information by business segment as viewed by
the chief operating decision-maker. See Note 11 "Business Segments" for further
discussion and details regarding segments.

Reclassification - Certain prior year financial statement items have been
reclassified to conform to current year presentation. Such reclassification had
no impact on previously reported net income.

2. Extraordinary Items and Cumulative Effect:

Extraordinary Items - Extraordinary items were recorded for the discontinuance
of regulatory accounting under SFAS 71 for the generation portion of the
business in the Ohio, Virginia, West Virginia, Texas and Arkansas state
jurisdictions. See Note 7 "Customer Choice and Industry Restructuring" for
descriptions of the restructuring plans and related accounting effects. OPCo and
CSPCo recognized an extraordinary loss for stranded Ohio Public Utility Excise
Tax (commonly known as the Gross Receipts Tax - GRT) net of allowable Ohio coal
credits during the quarter ended June 30, 2001. This loss resulted from
regulatory decisions in connection with Ohio deregulation which stranded the
recovery of the GRT. Effective with the liability affixing on May 1, 2001, CSPCo
and OPCo recorded an extraordinary loss under SFAS 101. Both Ohio companies have
appealed to the Ohio Supreme Court the PUCO order on Ohio restructuring that the
Ohio companies believe failed to provide for recovery for the final year of the
GRT. The Ohio Supreme Court decision is expected in 2002.

In October 2001 CPL reacquired $101 million of pollution control bonds in
advance of their maturity. Since these pollution control bonds were used to
finance generation assets, a loss of $2 million after tax was recorded.

Cumulative Effect of Accounting Change - The FASB's Derivative Implementation
Group (DIG) issued accounting guidance under SFAS 133 for certain derivative
fuel supply contracts with volumetric optionality and derivative electricity
capacity contracts. This guidance, effective in the third quarter of 2001,
concluded that fuel supply contracts with volumetric optionality cannot qualify
for a normal purchase or sale exclusion from mark-to-market accounting and
provided guidance for determining when electricity capacity contracts can
qualify as a normal purchase or sale.

Predominantly all of AEP's fuel supply contracts for coal and gas and contracts
for electricity capacity, which are recorded on a settlement basis, do not meet
the criteria of a financial derivative instrument or qualify as a normal
purchase or sale. Therefore, AEP's contracts are generally exempt from the DIG
guidance described above. Beginning July 1, 2001, the effective date of the DIG
guidance, certain of AEP's fuel supply contracts with volumetric optionality
that qualify as financial derivative instruments are marked to market with any
gain or loss recognized in the income statement.

3. Merger:

On June 15, 2000, AEP, parent company of the electric operating companies,
merged with CSW so that CSW and its electric operating companies became a
wholly-owned subsidiary of AEP. Under the terms of the merger agreement,
approximately 127.9 million shares of AEP Common Stock were issued in exchange
for all the outstanding shares of CSW Common Stock based upon an exchange ratio
of 0.6 share of AEP Common Stock for each share of CSW Common Stock. Following
the exchange, former shareholders of AEP owned approximately 61.4 percent of the
corporation, while former CSW shareholders owned approximately 38.6 percent of
the corporation.

The merger was accounted for as a pooling of interests. Certain
reclassifications have been made to conform the historical financial statement
presentation of the electric operating companies of AEP and CSW.

As a result of the merger, certain electric operating companies include an
adjustment to conform vacation pay accruals.The following table shows the
vacation accrual conforming adjustment for CSW's registrant utility
subsidiaries:

                                Net Income
                                Reductions
              Net Asset         Year Ended
             Reduction at      December 31,
           December 31, 1999       1999
           -----------------       ----
                       (in millions)
CPL              $5.3              $0.7
PSO               2.8               1.1
SWEPCo            4.5               0.5
WTU               2.6               0.4

In connection with the merger, non-recoverable merger costs were expensed in
2001 and 2000. Such cost included transaction and transition costs not
recoverable from ratepayers. Merger transaction and transition costs recoverable
from ratepayers were deferred pursuant to state regulator approved settlement
agreements through December 31, 2001. The deferred merger costs are being
amortized over five to eight year recovery periods, depending on the specific
terms of the settlement agreements, and are included in depreciation and
amortization expense.


The following tables show the deferred merger cost and amortization expense of
the applicable subsidiary registrants:

                                 Amortization
             Merger Cost        Expense for the
             Deferral at          Year Ended
           December 31, 2000    December 31, 2000
           -----------------    -----------------
                           (in millions)
CPL              $14.4               $1.3
I&M                6.9                0.7
KPCo               2.5                0.3
PSO                7.9                0.5
SWEPCo             6.1                0.5
WTU                4.2                0.4

                                 Amortization
             Merger Cost        Expense for the
             Deferral at          Year Ended
           December 31, 2001  December 31, 2001
           -----------------    -----------------
                           (in millions)
CPL              $11.8               $2.6
I&M                9.1                1.7
KPCo               3.2                0.6
PSO                6.6                1.2
SWEPCo             5.0                1.1
WTU                3.5                0.8

Merger transition costs are expected to continue to be incurred for several
years after the merger and will be expensed or deferred for amortization as
appropriate. As hereinafter summarized, the state settlement agreements provide
for, among other things, a sharing of net merger savings with certain regulated
customers over periods of up to eight years through rate reductions which began
in the third quarter of 2000.

Summary of key provisions of Merger Rate Agreements:

State/Company              Ratemaking Provisions
- -------------              ---------------------
Texas - CPL, SWEPCo        $221 million rate reduction
 WTU                       over 6 years. No base rate increases for 3 years
                           post merger.
Indiana - I&M              $67 million rate reduction
                           over 8 years.  Extension of
                           base rate freeze until
                           January 1, 2005.  Requires
                           additional annual deposits of
                           $6 million to the nuclear
                           decommissioning  trust  fund  for
                           the years 2001 through 2003.
Michigan                   - I&M Customer billing credits of approximately $14
                           million over 8 years. Extension of base rate freeze
                           until January 1, 2005.
Kentucky                   - KPCo Rate reductions of approximately $28 million
                           over 8 years. No base rate increases for 3 years post
                           merger.
Oklahoma                   - PSO Rate reductions of approximately $28 million
                           over 5 years. No base rate increase before January 1,
                           2003.
Arkansas - SWEPCo          Rate reductions of $6 million
                           over 5 years.
Louisiana                  - SWEPCo Rate reductions of $18 million over 8 years.
                           Base rate cap until June 2005.

If actual merger savings are significantly less than the merger savings rate
reductions required by the merger settlement agreements in the eight-year period
following consummation of the merger, future results of operations, cash flows
and possibly financial condition could be adversely affected.

See Note 8, "Commitments and Contingencies" for information on a recent court
decision concerning the merger.


  4. Nuclear Plant Restart:

  I&M completed the restart of both units of the Cook Plant in 2000. Cook Plant
  is a 2,110 MW two-unit plant owned and operated by I&M under licenses granted
  by the NRC. I&M shut down both units of the Cook Plant in September 1997 due
  to questions regarding the operability of certain safety systems that arose
  during a NRC architect engineer design inspection.

  Settlement agreements in the Indiana and Michigan retail jurisdictions that
  address recovery of Cook Plant related outage costs were approved in 1999. The
  IURC approved a settlement agreement that resolved all matters related to the
  recovery of replacement energy fuel costs and all outage/restart costs and
  related issues during the extended outage of the Cook Plant. The MPSC approved
  a settlement agreement for two open Michigan power supply cost recovery
  reconciliation cases that resolved all issues related to the Cook Plant
  extended outage. The settlement agreements allowed:

o    deferral of $200 million of non-fuel restart-related nuclear operation and
     maintenance expense for amortization over five years ending December 31,
     2003,
o    deferral of certain unrecovered fuel and power supply costs for
     amortization over five years ending December 31, 2003,
o    a freeze in base rates through  December 31, 2003 and a fixed fuel recovery
     charge  through March 1, 2004 in the Indiana jurisdiction, and
o    a freeze in base rates and fixed power supply costs recovery factors until
     January 1, 2004 for the Michigan jurisdiction.






The amounts of restart costs charged to other operation and maintenance expenses
were as follows:

                                     Year Ended December 31,
                                     2001     2000     1999
                                     ----     ----     ----

Costs Incurred                       $ 1     $297     $ 289
Deferred Pursuant to
 Settlement Agreements                -        -       (200)
Amortization of Deferrals             40       40        40
                                      --       --        --

Charged to O&M Expense               $41     $337     $ 129
                                     ===     ====     =====

At December 31, 2001 and 2000, deferred restart costs of $80 million and $120
million, respectively, remained in regulatory assets to be amortized through
2003. Also pursuant to the settlement agreements, accrued fuel-related revenues
of $38 million in 2001 and 2000 and $37 million in 1999 were amortized. At
December 31, 2001 and 2000, fuel-related revenues of $75 million and $113
million, respectively, were included in regulatory assets and will be amortized
through December 31, 2003 for both jurisdictions.

The amortization of restart costs and fuel-related revenues deferred under
Indiana and Michigan retail jurisdictional settlement agreements will adversely
affect results of operations through December 31, 2003 when the amortization
period ends. The annual amortization of restart cost and fuel-related revenue
deferrals is $78 million.

5. Rate Matters:

Texas Jurisdictional Fuel Filings - AEP's Texas electric operating companies
experienced significant natural gas price increases in the second half of 2000
and early 2001 which resulted in under-recovery of fuel costs and the need to
seek increases in fuel rates and surcharges to recover these under-recoveries.
During 2001 gas price declines and PUCT-approved fuel rate and fuel surcharge
increases resulted in lower unrecovered fuel balances for SWEPCo and WTU and an
overrecovered balance for CPL at the end of 2001.

Fuel recovery for Texas utilities is a multi-step procedure. When fuel costs
change, utilities file with the PUCT for authority to adjust fuel factors. If a
utility's prior fuel factors result in an over- or under-recovery of fuel, the
utility will also request a surcharge factor to refund or collect that amount.
While fuel factors are intended to recover all fuel-related costs, final
settlement of these accounts are subject to reconciliation and approval by the
PUCT.

Fuel reconciliation proceedings determine whether fuel costs incurred and
collected during the reconciliation period were reasonable and necessary. All
fuel costs incurred since the prior reconciliation date are subject to PUCT
review and approval. If material amounts are determined to be unreasonable and
ordered to be refunded to customers, results of operations and cash flows would
be negatively impacted.

According to Texas Restructuring Legislation, fuel cost in the Texas
jurisdiction after 2001 will no longer be subject to PUCT review and
reconciliation. During 2002 CPL and WTU will file final fuel reconciliations
with the PUCT to reconcile their fuel costs through the period ending December
31, 2001. The ultimate recovery of deferred fuel balances at December 31, 2001
will be decided as part of their 2004 true-up proceedings. If the final
under-recovered fuel balances or any amounts incurred but not yet reconciled are
disallowed, it would have a negative impact on results of operations and cash
flows.

In October 2001 the PUCT delayed the start of customer choice in the SPP area of
Texas. All of SWEPCo's Texas service territory and a small portion of WTU's
service territory are in the SPP. SWEPCo's fuel cost recovery procedures will
continue until competition begins. SWEPCo will continue to set fuel factors and
determine final fuel costs in fuel reconciliation proceedings during the SPP
delay period. The PUCT has ruled that WTU fuel factors in the SPP area will be
based upon the price to beat fuel factors offered by the WTU retail electric
provider in the ERCOT portion of WTU's service territory. The PUCT has initiated
a proceeding to determine the most appropriate method to reconcile fuel costs in
WTU's SPP area.






The following table lists the status of Texas jurisdictional reconciliation,
fuel cost subject to reconciliation and under(over)-recovered fuel balances:

                                     Fuel cost subject
                                     to reconciliation
              Reconciliation         at December 31, 2001
              completed through
              -----------------      --------------------

Company

CPL           June 30, 1998          $1.6 billion
SWEPCo        December 31, 1999       314 million
WTU           June 30, 2000           303 million

              Under (Over)
              -recovered fuel
              balances at
Company       December 31, 2001

CPL           $(58) million
SWEPCo           7  million
WTU             34  million

During 2001 CPL, SWEPCo and WTU requested and received approval to increase
their fuel rates. In orders issued in 2001 the PUCT delayed consideration of
fuel surcharges for CPL and WTU to recover their underrecovered fuel until the
2004 true-up proceedings. CPL's net underrecovered position was eliminated
between the order date and year end 2001 as gas prices declined. For SWEPCo the
PUCT deferred $6.8 million of Texas jurisdictional unrecovered fuel for
consideration in a future proceeding.

Under Texas restructuring, newly organized retail electric providers will make
sales to consumers beginning January 1, 2002. These sales will be at fixed rates
during a transition period from 2002 through 2006. However, the fuel cost
component of a retail electric providers' fixed rates will be subject to
prospective adjustment twice a year based upon changes in a natural gas price
index. As part of the preparation for customer choice, CPL, SWEPCo and WTU filed
their proposed fuel factors to be implemented as part of the fixed rates
effective January 1, 2002. Fuel factors approved for CPL's and WTU's retail
electric providers were effective January 1, 2002. Due to the SPP area
competition delay, SWEPCo's proceeding was postponed.

WTU Fuel Filings - In December 2000 WTU filed with the PUCT an application to
reconcile fuel costs. During the reconciliation period of July 1, 1997 through
June 30, 2000, WTU incurred $348 million of Texas jurisdiction eligible fuel and
fuel-related expenses. In February 2002 the PUCT approved WTU's fuel cost for
the reconciliation period except for a disallowance of less than $50,000.

Texas Transmission Rates - On June 28, 2001, the Supreme Court of Texas ruled
that the transmission pricing mechanism created by the PUCT in 1996 was invalid.
The court upheld an appeal filed by unaffiliated Texas utilities that the PUCT
exceeded its statutory authority to set such rates for the period January 1,
1997 through August 31, 1999. Effective September 1, 1999, the legislature
granted this authority to the PUCT. CPL and WTU were not parties to the case.
However, the companies' transmission sales and purchases were priced using the
invalid rates. It is unclear what action the PUCT will take to respond to the
court's ruling. If the PUCT changes rates retroactively, the result could have a
material impact on results of operations and cash flows for CPL and WTU.

FERC Wholesale Fuel Complaints - In May 2000 certain WTU wholesale customers
filed a complaint with FERC alleging that WTU had overcharged them through the
fuel adjustment clause for certain purchased power costs related to 1999
unplanned outages at WTU's Oklaunion generation station. In November 2001
certain WTU wholesale customers filed an additional complaint at FERC asserting
that since 1997 WTU had billed wholesale customers for not only the 1999
Oklaunion outage costs, but also certain additional costs that are not
permissible under the fuel adjustment clause.

In December 2001 FERC issued an order requiring WTU to refund, with interest,
amounts associated with the May 2000 complaint that were previously billed to
wholesale customers. The effects of this order were recorded in 2001 and
management believes that as of December 31, 2001, it has fully provided for that
over billing. In response to the November 2001 complaint, management is working
to determine amounts of additional costs inappropriately billed to wholesale
customers, which could result in refunds, with interest. At this time,
management is unable to predict the negative impact this complaint will have on
future results of operations, cash flow and financial condition.






FERC Transmission Rates - In November 2001 FERC issued an order requiring CPL,
PSO, SWEPCo and WTU to submit revised open access transmission tariffs, and
calculate and issue refunds for overcharges from January 1, 1997. The order
resulted from a remand by an appeals court of a tariff compliance filing order
issued in November 1998 that had been appealed by certain customers. CPL and WTU
recorded refund provisions of $1.7 million and $0.7 million, respectively,
including interest in 2001 for this order. PSO and SWEPCo recorded $100,000 each
for this order making the AEP total $2.6 million.

West Virginia - On June 2, 2000, the WVPSC approved a Joint Stipulation between
APCo and other parties related to base rates and ENEC recoveries. The Joint
Stipulation allows for recovery of regulatory assets including any
generation-related regulatory assets through the following provisions:
o Frozen transition rates and a wires charge of 0.5 mills per KWH.
o     The retention, as a regulatory liability, on the books of a net cumulative
      deferred ENEC over-recovery balance of $66 million to be used to offset
      the cost of deregulation when generation is deregulated in WV.
o The retention of net merger savings prior to December 31, 2004 resulting from
the merger of AEP and CSW. o A 0.5 mills per KWH wires charge for departing
customers provided for in the WV Restructuring Plan (see
      Note 7 "Customer Choice and Industry Restructuring" for discussion of the
WV Restructuring Plan)

Management expects that the approved Joint Stipulation, plus the provisions of
pending restructuring legislation will, if the legislation becomes effective,
provide for the recovery of existing regulatory assets, other stranded costs and
the cost of deregulation in WV.


6. Effects of Regulation:

In accordance with SFAS 71 the financial statements include regulatory assets
(deferred expenses) and regulatory liabilities (deferred revenues) recorded in
accordance with regulatory actions in order to match expenses and revenues from
cost-based rates in the same accounting period. Regulatory assets are expected
to be recovered in future periods through the rate-making process and regulatory
liabilities are expected to reduce future cost recoveries. Among other things,
application of SFAS 71 requires that regulated rates be cost-based and the
recovery of regulatory assets be probable. Management has reviewed all the
evidence currently available and concluded that the requirements to apply SFAS
71 continue to be met for all electric operations in Indiana, Kentucky,
Louisiana, Michigan, Oklahoma and Tennessee.

When the generation portion of the electric utility operating companies'
business in Arkansas, Ohio, Texas, Virginia and WV no longer met the
requirements to apply SFAS 71, net regulatory assets were written off for that
portion of the business unless they were determined to be recoverable as a
stranded cost through regulated distribution rates or wire charges in accordance
with SFAS 101 and EITF 97-4. In the Ohio and WV jurisdictions generation-related
regulatory assets that are recoverable through transition rates have been
transferred to the distribution portion of the business and are being amortized
as they are recovered through charges to regulated distribution customers. As
discussed in Note 7, "Customer Choice and Industry Restructing" the Virginia SCC
ordered the generation-related regulatory assets in the Virginia jurisdiction to
remain with the generation portion of the business. Generation-related
regulatory assets in the Virginia jurisdiction are being amortized concurrent
with their recovery through capped rates. In the Texas jurisdiction
generation-related regulatory assets that have been tentatively approved for
recovery through securitization have been classified as "regulatory assets
designated for securitization." (See Note 7 "Customer Choice and Industry
Restructuring" for further details.)







The recognized regulatory assets and liabilities for the registrant subsidiaries
are of two types: those earning a return and those not earning a return. Items
not earning a return have their recovery period end date indicated. Regulatory
assets and liabilities are comprised of the following items:

                                              AEGCo                           APCo
                                  -----------------------------   ----------------------------
                                                     Recovery                         Recovery
                                   2001      2000     Period        2001      2000     Period
                                   ----      ----    --------       ----      ----    --------
                                                        (in thousands)
                                                                  
Regulatory Assets:
  Amounts Due From Customers
   For Future Income Taxes      $(22,725) $(23,996)   Note 1      $189,794  $217,540    Note 1
  Transition - Regulatory
   Assets Virginia                                                  46,981    55,523    Jun. 2007
  Transition - Regulatory
   Assets West Virginia                                            127,998   135,946    Jun. 2011
  Deferred Fuel Costs                                               11,732    14,669
  Unamortized Loss on
   Reacquired Debt                 5,207     5,504    Note 2        10,421    11,676    Note 2
  Deferred Storm Damage                                                  6     1,244    Apr. 2002
  Other                                                             71,890    11,152    Note 3
                                --------- --------                --------  --------
Total Regulatory Assets         $(17,518) $(18,492)               $458,822  $447,750
                                ========= =========               ========  ========

Regulatory Liabilities:
  Deferred Investment
   Tax Credits                   $56,304   $59,718                $ 38,328 $ 43,093
  WV Rate Stabilization                                             75,601   75,601
  Other                                                             61,552    2,614
                                 -------   -------                -------- --------
Total Regulatory Liabilities     $56,304   $59,718                $175,481 $121,308
                                 =======   =======                ======== ========

Note 1: This amount fluctuates from month to month and has no fixed recovery
period.
Note 2: Unamortized loss on reacquired debt varies in its recovery period for
each registrant and ranges from one to thirty-seven years recovery period across
all registrants. Note 3: Other may include items not earning a return and would
have various recovery periods.


                                              CPL                            CSPCo
                                  -----------------------------   ----------------------------
                                                     Recovery                         Recovery
                                   2001      2000     Period       2001       2000     Period
                                   ----      ----    --------      ----       ----    --------
                                                        (in thousands)
Regulatory Assets:
  Amounts Due From Customers
   For Future Income Taxes       $200,496 $  206,930  Note 1       $ 28,361  $ 31,853  Note 1
  Transition - Regulatory
   Assets                                                           223,830   247,852  Dec. 2008
  Excess Earnings                 (62,852)   (39,700)
  Regulatory Assets -
   Designated For Securitization  959,294    953,249
  Deferred Fuel Costs             (57,762)   127,295                   -         -
  Unamortized Loss on
   Reacquired Debt                 11,180     12,773  Note 2          7,010     8,340  Note 2
  DOE Decontamination and
   Decommissioning Assessment       3,170      3,622  Dec. 2004
  Other                            11,961     18,815  Note 3          3,066     3,508  Note 3
                               ---------- ----------               --------  --------
Total Regulatory Assets        $1,065,487 $1,282,984               $262,267  $291,553
                               ========== ==========               ========  ========

Regulatory Liabilities:
  Deferred Investment
   Tax Credits                  $122,893    $128,100                $37,176  $41,234
  Other                                                                  31   11,510
                                --------    --------                -------  -------
Total Regulatory Liabilities    $122,893    $128,100                $37,207  $52,744
                                ========    ========                =======  =======

Note 1: This amount fluctuates from month to month and has no fixed recovery
period.
Note 2: Unamortized loss on reacquired debt varies in its recovery period for
each registrant and ranges from one to thirty-seven years recovery period across
all registrants. Note 3: Other may include items not earning a return and would
have various recovery periods.








                                              I&M                             KPCo
                                  -----------------------------   ----------------------------
                                                     Recovery                         Recovery
                                   2001      2000     Period       2001        2000    Period
                                   ----      ----    --------      ----        ----   --------
                                                        (in thousands)
                                                                  
Regulatory Assets:
  Amounts Due From Customers
   For Future Income Taxes      $171,605  $229,466  Note 1         $83,027   $85,926   Note 1
  Deferred Fuel Costs             75,002   112,503  Dec. 2003        1,542     -       Feb. 2002
  Unamortized Loss on
   Reacquired Debt                16,255    17,740  Note 2              51       459   Note 2
  Cook Plant Restart Costs        80,000   120,000  Dec. 2003
  DOE Decontamination and
   Decommissioning Assessment     27,784    31,744  Dec. 2008
  Other                           38,281    40,687  Note 3          13,073    12,130   Note 3
                                --------- --------                 -------   -------
Total Regulatory Assets         $408,927  $552,140                 $97,693   $98,515
                                ========= =========                =======   =======

Regulatory Liabilities:
  Deferred Investment
   Tax Credits                  $105,449  $113,773                 $10,405   $11,656
  Other                           52,479     9,930                   6,551     3,172
                                --------  --------                 -------   -------
Total Regulatory Liabilities    $157,928  $123,703                 $16,956   $14,828
                                ========  ========                 =======   =======

Note 1: This amount fluctuates from month to month and has no fixed recovery
period.
Note 2: Unamortized loss on reacquired debt varies in its recovery period for
each registrant and ranges from one to thirty-seven years recovery period across
all registrants. Note 3: Other may include items not earning a return and would
have various recovery periods.

                                              OPCo                             PSO
                                  -----------------------------   ----------------------------
                                                     Recovery                          Recovery
                                   2001      2000     Period       2001        2000     Period
                                   ----      ----    --------      ----        ----    --------
                                                        (in thousands)
Regulatory Assets:
  Amounts Due From Customers
   For Future Income Taxes      $186,740  $180,602   Note 1       $(26,085)   $(28,652)  Note 1
  Transition - Regulatory
   Assets                        442,707   517,851   Dec. 2007
  Deferred Fuel Costs                                               11,732      43,267
  Unamortized Loss on
   Reacquired Debt                 5,502     6,106   Note 2         12,321      13,600   Note 2
  Other                            9,676    10,151   Note 3         11,707      15,738   Note 3
                                --------- --------                --------   ---------
Total Regulatory Assets         $644,625  $714,710                $  9,675   $  43,953
                                ========= ========                ========   =========

Regulatory Liabilities:
  Deferred Investment
   Tax Credits                   $21,925   $25,214                 $33,992     $35,783
  Other                            1,237    10,994                  31,858       2,015
                                 -------   -------                 -------     -------
Total Regulatory Liabilities     $23,162   $36,208                 $65,850     $37,798
                                 =======   =======                 =======     =======

Note 1: This amount fluctuates from month to month and has no fixed recovery
period.
Note 2: Unamortized loss on reacquired debt varies in its recovery period for
each registrant and ranges from one to thirty-seven years recovery period across
all registrants. Note 3: Other may include items not earning a return and would
have various recovery periods.

                                             SWEPCo                            WTU
                                  -----------------------------   ----------------------------
                                                     Recovery                         Recovery
                                   2001      2000     Period       2001       2000     Period
                                   ----      ----    --------      ----       ----    --------
                                                           (in thousands)
Regulatory Assets:
  Amounts Due From Customers
   For Future Income Taxes       $16,553   $14,558   Note 1       $(13,591) $(13,493)   Note 1
  Deferred Fuel Costs              7,384    35,469                  36,872    67,655
  Unamortized Loss on
   Reacquired Debt                19,726    22,626   Note 2          8,198    11,204    Note 2
  Other                           15,711    19,898   Note 3          5,460    13,604    Note 3
                                 -------   -------                --------  --------
Total Regulatory Assets          $59,374   $92,551                $ 36,939  $ 78,970
                                 =======   ========               ========  ========

Regulatory Liabilities:
  Deferred Investment
   Tax Credits                   $48,714   $53,167                 $22,781   $24,052
  Excess Earnings                              500                  17,300    15,100
  Other                           15,454     8,140                   5,700     -
                                 -------   -------                 -------   -------
Total Regulatory Liabilities     $64,168   $61,807                 $45,781   $39,152
                                 =======   =======                 =======   =======

Note 1: This amount fluctuates from month to month and has no fixed recovery
period.
Note 2: Unamortized loss on reacquired debt varies in its recovery period for
each registrant and ranges from one to thirty-seven years recovery period across
all registrants. Note 3: Other may include items not earning a return and would
have various recovery periods.







7. Customer Choice and Industry
    Restructuring:

Prior to 2001 customer choice/industry restructuring legislation was passed in
Ohio, Texas, Virginia and Michigan allowing retail customers to select
alternative generation suppliers. Customer choice began on January 1, 2001 in
Ohio and on January 1, 2002 in Michigan, Virginia and in the ERCOT area of
Texas. AEP's subsidiaries operate in both the ERCOT and SPP areas of Texas.

Legislation enacted in Oklahoma, Arkansas and WV to allow retail customers to
choose their electricity supplier is not yet effective. In 2001 Oklahoma delayed
implementation of customer choice indefinitely. Arkansas delayed the start of
customer choice until as late as October 2005. The Arkansas Commission has
recommended further delays of the start date or repeal of the restructuring
legislation. Before West Virginia's choice plan can be effective, tax
legislation must be passed to continue consistent funding for state and local
government. No further legislation has been passed related to restructuring in
Arkansas or West Virginia.

In general, state restructuring legislation provides for a transition from
cost-based rate regulated bundled electric service to unbundled cost-based rates
for transmission and distribution service and market pricing for the supply of
electricity with customer choice of supplier.

Ohio Restructuring - Affecting  CSPCo and OPCo

Customer choice of electricity supplier and restructuring began on January 1,
2001, under the Ohio Act. During 2001 alternative suppliers registered and were
approved by the PUCO as required by the Ohio Act. At January 1, 2002, virtually
all customers continue to receive supply service from CSPCo and OPCo with a
legislatively required residential generation rate reduction of 5%. All
customers continue to be served by CSPCo and OPCo for transmission and
distribution services.


The Ohio Act provides for a five-year transition period to move from cost based
rates to market pricing for electric generation supply services. It granted the
PUCO broad oversight responsibility for promulgation of rules for competitive
retail electric generation service, approval of a transition plan for each
electric utility company and addressed certain major transition issues including
unbundling of rates and the recovery of stranded costs including regulatory
assets and transition costs.

The Ohio Act made several changes in the taxation of electric companies.
Effective January 1, 2001 the assessment percentage for property taxes on all
electric company property other than transmission and distribution was lowered
from 100% to 25%. The assessment percentage applicable to transmission and
distribution property remains at 88%. Also, electric companies were exempted
from the excise tax based on receipts. To make up for these tax reductions
electric distribution companies became subject to a new KWH based excise tax.
Since electric companies no longer paid the gross receipts tax, they became
liable, as of January 1, 2002 for the corporation franchise tax and municipal
income taxes.

In preparation for the January 1, 2001 start of the transition period, CSPCo and
OPCo filed a transition plan in December 1999. After negotiations with
interested parties including the PUCO staff, the PUCO approved a stipulation
agreement for CSPCo's and OPCo's transition plans. The approved plans included,
among other things, recovery of generation-related regulatory assets over seven
years for OPCo and over eight years for CSPCo through frozen transition rates
for the first five years of the recovery period and through a wires charge for
the remaining years. At December 31, 2000, the amount of regulatory assets to be
amortized as recovered was $518 million for OPCo and $248 million for CSPCo.

The stipulation agreement required the PUCO to consider implementation of a
gross receipts tax credit rider as the parties could not reach an agreement.






As of May 1, 2001, electric distribution companies became subject to an excise
tax based on KWH sold to Ohio customers. The last tax year for which Ohio
electric utilities will pay the excise tax based on gross receipts is May 1,
2001 through April 30, 2002. As required by law, the gross receipts tax is paid
in advance of the tax year for which the utility exercises its privilege to
conduct business. CSPCo and OPCo treat the tax payment as a prepaid expense and
amortized it to expense during the tax year.

Following a hearing on the gross receipts tax issue, the PUCO determined that
there was no duplicate tax overlap period. The PUCO ordered the gross receipts
tax credit rider to be effective May 1, 2001 instead of May 1, 2002 as proposed
by the companies. This order reduced CSPCo's and OPCo's revenues by
approximately $90 million. CSPCo's and OPCo's request for rehearing of the gross
receipts tax issue was also denied by the PUCO. A decision on an appeal of this
issue to the Ohio Supreme Court is pending.

As described in Note 2, the PUCO's denial of the request for recovery of the
final year's gross receipts tax and the tax liability affixing on May 1, 2001
stranded the prepaid asset. As a result, an extraordinary loss was recorded in
2001.

One of the intervenors at the hearings for approval of the settlement agreement
(whose request for rehearing was denied by the PUCO) filed with the Ohio Supreme
Court for review of the settlement agreement. During 2001 that intervenor
withdrew from competing in Ohio. The Court dismissed the intervenor's appeal.

CSPCo's and OPCo's fuel costs were no longer subject to PUCO fuel clause
recovery proceedings beginning January 1, 2001. The elimination of fuel clause
recoveries in Ohio subjects CSPCo and OPCo to risk of fuel market price
variations and could adversely affect their results of operations and cash
flows.

Virginia Restructuring - Affecting APCo

In Virginia, choice of electricity supplier for retail customers began on
January 1, 2002 under its restructuring law. A finding by the Virginia SCC that
an effective competitive market exists would be required to end the transition
period.

The restructuring law provides an opportunity for recovery of just and
reasonable net stranded generation costs. The mechanisms in the Virginia law for
net stranded cost recovery are: a capping of rates until as late as July 1,
2007, and the application of a wires charge upon customers who depart the
incumbent utility in favor of an alternative supplier prior to the termination
of the rate cap. Capped rates are the rates in effect at July 1, 1999 if no rate
change request was made by the utility. APCo did not request new rates;
therefore, its current rates are its capped rates. Virginia's restructuring law
does not permit the Virginia SCC to change generation rates during the
transition period except for changes in fuel costs, changes in state gross
receipts taxes, or to address financial distress of the utility.

The Virginia restructuring law also requires filings to be made that outline the
functional separation of generation from transmission and distribution and a
rate unbundling plan. On January 3, 2001, APCo filed its corporate separation
plan and rate unbundling plan with the Virginia SCC. The Virginia SCC approved
settlement agreements that resolved most issues except the assignment of
generation-related regulatory assets among functionally separated generation,
transmission and distribution organizations. The Virginia SCC determined that
generation-related regulatory assets and related amortization expense should be
assigned to APCo's generation function. Presently, capped rates are sufficient
to recover generation-related regulatory assets. Therefore, management
determined that recovery of APCo's generation-related regulatory assets remains
probable. APCo will not collect a wires charge in 2002 per the settlement
agreements. The settlement agreements and related Virginia SCC order addressed
functional separation leaving decisions related to corporate separation for
later consideration. The Virginia SCC order approving the settlement agreements
requires several compliance filings, including a fuel/replacement power cost
report during an extended outage of an affiliate's nuclear plant. Management is
unable to predict the outcome of the Virginia SCC's review of APCo's compliance
filings.






Texas Restructuring - Affecting CPL, SWEPCo and WTU

On January 1, 2002, customer choice of electricity supplier began in the ERCOT
area of Texas. Customer choice has been delayed in other areas of Texas
including the SPP area. All of SWEPCo's Texas service territory and a small
portion of WTU's service territory are located in the SPP. CPL operates entirely
in the ERCOT area of Texas.

Texas restructuring legislation, among other things:
o    provides for the recovery of regulatory assets and other stranded costs
     through securitization and non-bypassable wires charges;
o    requires reductions in NOx and sulfur dioxide emissions;
o    freezes rates until January 1, 2002;
o    provides for an earnings test for each of the three years of the rate
     freeze period (1999 through 2001) which will reduce stranded cost
     recoveries or if there is no stranded cost provides for a refund or their
     use to fund certain capital expenditures;
o    requires each utility to structurally unbundle into a retail electric
     provider, a power generation company and a transmission and distribution
     utility;
o    provides for certain limits for ownership and control of generating
     capacity by companies;
o    provides for elimination of the fuel clause reconciliation
     process beginning January 1, 2002; and
o    provides for a 2004 true-up proceeding
     to determine recovery of stranded costs including final fuel
     recovery balances, net regulatory assets, certain environmental costs,
     accumulated excess earnings and other issues.

Under the Texas Legislation, delivery of electricity continues to be the
responsibility of the local electric transmission and distribution utility
company at regulated prices. Each electric utility was required to submit a plan
to structurally unbundle its business activities into a retail electric
provider, a power generation company, and a transmission and distribution
utility. In 2000 CPL, SWEPCo and WTU filed and the PUCT approved business
separation plans. The business separation plans provided for CPL and WTU to
establish separate companies and divide their integrated utility operations and
assets into a power generation company, a transmission and distribution utility
and a retail electric provider. In February 2002 the PUCT approved amendments to
SWEPCo's plan. The amended plan separates SWEPCo's Texas jurisdictional
transmission and distribution assets and operations into two new regulated
transmission and distribution subsidiaries. In addition, a retail electric
provider was established by SWEPCo to provide retail electric service to
SWEPCo's Texas jurisdictional customers. Until competition commences in the SPP,
SWEPCo's assets will not be separated and the SWEPCo retail electric provider
will not commence operation.

Due to the SPP area delay in the start of competition, only CPL's and WTU's
retail electric providers commenced operations on January 1, 2002. Operations
for CPL, SWEPCo and WTU have been functionally separated.

Under the Texas Legislation, electric utilities are allowed to recover stranded
generation costs including generation-related regulatory assets. The stranded
costs can be refinanced through securitization (a financing structure designed
to provide lower financing costs than are available through conventional
financings).

In 1999 CPL filed with the PUCT to securitize $1.27 billion of its retail
generation-related regulatory assets and $47 million in other qualified
restructuring costs. The PUCT authorized the issuance of up to $797 million of
securitization bonds ($949 million of generation-related regulatory assets and
$33 million of qualified refinancing costs offset by $185 million of customer
benefits for accumulated deferred income taxes). Four parties appealed to the
Supreme Court of Texas which upheld the PUCT's securitization order. CPL issued
its securitization bonds in February 2002.

CPL included regulatory assets not approved for securitization in its request
for recovery of $1.1 billion of stranded costs. The $1.1 billion request
included $800 million of STP costs included in property, plant and
equipment-electric on CPL's consolidated balance sheets. These STP costs had
previously been identified as excess cost over market (ECOM) by the PUCT for
regulatory purposes. They are earning a lower return and being amortized on an
accelerated basis for rate-making purposes.

After hearings on the issue of stranded costs, the PUCT ruled in October 2001
that its current estimate of CPL's stranded costs was negative $615 million. CPL
disagrees with the ruling. The ruling indicated that CPL's costs were below
market after securitization of regulatory assets. Management believes CPL has a
positive stranded cost exclusive of securitized regulatory assets. The final
amount of CPL's stranded costs including regulatory assets and ECOM will be
established by the PUCT in the 2004 true-up proceeding. If CPL's total stranded
costs determined in the 2004 true-up are less than the amount of securitized
regulatory assets, the PUCT can implement an offsetting credit to transmission
and distribution rates.

The PUCT ruled that prior to the 2004 true-up proceeding, no adjustments would
be made to the amount of regulatory costs authorized by the PUCT to be
securitized. However, the PUCT also ruled that excess earnings for the period
1999-2001 should be refunded through distribution rates to the extent of any
over-mitigation of stranded costs represented by negative ECOM. In 2001 the PUCT
issued an order requiring CPL to reduce distribution rates by $54.8 million plus
accrued interest over a five-year period beginning January 1, 2002 in order to
return estimated excess earnings for 1999, 2000 and 2001. The Texas Legislation
intended that excess earnings reduce stranded costs. Final stranded cost amounts
and the treatment of excess earnings will be determined in the 2004 true-up
proceeding. Currently the PUCT estimates that CPL will have no stranded costs
and has ordered the rate reduction to return excess earnings. Since CPL expensed
excess earnings amounts in 1999, 2000 and 2001, the order has no additional
effect on reported net income but will reduce cash flows for the five year
refund period. The amount to be refunded is recorded as a regulatory liability.

Management believes that CPL will have stranded costs in 2004, and that the
current treatment of excess earnings will be amended at that time. CPL has
appealed the PUCT's estimate of stranded costs and refund of excess earnings to
the Travis County District Court. Unaffiliated parties also appealed the PUCT's
refund order contending the entire $615 million of negative stranded costs
should be refunded presently. Management is unable to predict the outcome of
this litigation. An unfavorable ruling would have a negative impact on results
of operations, cash flows and possibly financial condition.

The Texas Legislation allows for several alternative methods to be used to value
stranded costs in the final 2004 true-up proceeding including the sale or
exchange of generation assets, the issuance of power generation company stock to
the public or the use of an ECOM model. To the extent that the final 2004
true-up proceeding determines that CPL should recover additional stranded costs,
the additional amount recoverable can also be securitized.

The Texas Legislation provides for an earnings test each year of the 1999
through 2001 rate freeze period. For CPL, any earnings in excess of the most
recently approved cost of capital in its last rate case must be applied to
reduce stranded costs. Companies without stranded costs, including SWEPCo and
WTU, must pay any excess earnings to customers, invest them in improvements to
transmission or distribution facilities or invest them to improve air quality at
generating facilities. The Texas Legislation requires PUCT approval of the
annual earnings test calculation.

The PUCT issued a final order for the 1999 earnings test in February 2001 and
adjustments to the accrued 1999 and 2000 excess earnings were recorded in
results of operations in the fourth quarter of 2000. After adjustments the 1999
excess earnings for CPL and WTU were $24 million and $1 million, respectively.
SWEPCo had no excess earnings in 1999. The PUCT issued a final order in
September 2001 for the 2000 excess earnings. CPL's, SWEPCo's and WTU's excess
2000 earnings were $23 million, $1 million and $17 million, respectively. An
estimate of 2001 excess earnings of $8 million for CPL, $2 million for SWEPCo
and none for WTU has been recorded and will be adjusted, if necessary, in 2002
when the PUCT issues its final order regarding 2001 excess earnings.

Due to the companies' disagreement with the PUCT, its staff and the Office of
Public Utility Counsel related to the proper determination of 2000 excess
earnings, the companies filed in district court in October 2001 seeking judicial
review of the PUCT's determination of excess earnings. A decision from the court
is not expected until later in 2002.

Beginning January 1, 2002, fuel costs will not be subject to PUCT fuel
reconciliation proceedings for CPL and WTU's ERCOT customers. Consequently, CPL
and WTU will file a final fuel reconciliation with the PUCT to reconcile their
fuel costs through the period ending December 31, 2001. Due to the delay of
competition for the SPP area, SWEPCo, which operates in the SPP area, continues
to record and request recovery of fuel costs under the Texas fuel reconciliation
proceeding. For WTU's SPP area customers, the PUCT will determine a method to
reconcile their fuel costs beginning in 2002 (see Note 5 "Rate Matters"). Final
unrecovered deferred fuel balances at December 31, 2001 will be included in each
company's 2004 true-up proceeding. If the final fuel balances or any amount
incurred but not yet reconciled are not recovered, they could have a negative
impact on results of operations. The elimination of the fuel clause recoveries
in 2002 in the ERCOT area of Texas will subject the retail electric providers of
CPL and WTU to greater risks of fuel market price increases and could adversely
affect future results of operations beginning in 2002.

The affiliated retail electric providers of CPL, SWEPCo and WTU are required by
the Texas Legislation to offer residential and small commercial customers (with
a peak usage of less than 1000 KW) a price-to-beat rate until January 1, 2007.
In December 2001 the PUCT approved price-to-beat rates for CPL's and WTU's
retail electric providers. Customers with a peak usage of more than 1000 KW are
subject to market rates. The Texas restructuring legislation provides for the
price to beat to be adjusted up to two times annually to reflect changes in fuel
and purchased energy costs using a natural gas price index.
Due to the delay in the start of competition in the SPP areas of Texas, several
issues are pending before the PUCT. These issues impact SWEPCo's and WTU's Texas
SPP operations. WTU's Texas SPP operations are estimated to be less than 5% of
WTU's total operations.

West Virginia Restructuring - Affecting APCo

In 2000 the WVPSC issued an order approving an electricity restructuring plan
which the WV Legislature approved by joint resolution. The joint resolution
provides that the WVPSC cannot implement the plan until the legislature makes
tax law changes necessary to preserve the revenues of state and local
governments. Since the WV Legislature has not passed the required tax law
changes, the restructuring plan has not become effective. APCo and WPCo, provide
electric service in WV.

The WV restructuring plan provides for:
o    deregulation of generation assets
o    separation of the generation, transmission and distribution businesses
o    a transition period with capped and fixed rates for up to 13 years
o    establishment of a rate  stabilization  deferred liability balance of
     $81 million ($76 million by APCo and $5 million by WPCo) by the end of
     year ten of the transition period.

APCo's Joint Stipulation, discussed in Note 5 "Rate Matters" and approved by the
WVPSC in 2000 in connection with a base rate filing, provides additional
mechanisms to recover transition generation-related regulatory assets.

In order for customer choice to become effective in WV, the WV Legislature must
enact tax legislation. Management is unable to predict the timing of the passage
of such legislation.

Arkansas Restructuring - Affecting SWEPCo

In 1999 Arkansas enacted legislation to restructure its electric utility
industry. Major provisions of the legislation as amended are:
o    retail competition delayed until as late as October 2005;
o    transmission facilities must be operated by an ISO if owned by a company
      which also owns generating facilities;
o    rates will be frozen for one to three years;
o    market power issues will be addressed by the Arkansas Commission; and
o    an annual progress report to the Arkansas General Assembly on the
     development of competition in electric markets and its impact on retail
     customers is required.

Based on recommendations in the annual progress report filed by the Arkansas
Commission, the Arkansas General Assembly passed and the Governor signed
legislation in 2001 changing the start date of electric retail competition to
October 1, 2003, and providing the Arkansas Commission with authority to delay
that date for up to an additional two years.

The Arkansas Commission in December 2001 recommended further delays of the start
date or repeal of the restructuring legislation.

Discontinuance of the Application of SFAS 71 Regulatory Accounting in Arkansas,
Ohio, Texas, Virginia and West Virginia - Affecting APCo, CPL, CSPCo, OPCo,
SWEPCo and WTU

The enactment of restructuring legislation and the ability to determine
transition rates, wires charges and any resultant gain or loss under
restructuring legislation in Arkansas, Ohio, Texas, Virginia and West Virginia
enabled certain subsidiaries to discontinue regulatory accounting under SFAS 71
for the generation portion of their business in those states. Under the
provisions of SFAS 71, regulatory assets and regulatory liabilities are recorded
to reflect the economic effects of regulation by matching expenses with related
regulated revenues.

The discontinuance of the application of SFAS 71 in Arkansas, Ohio, Texas,
Virginia and West Virginia in accordance with the provisions of SFAS 101 and
EITF Issue 97-4 resulted in recognition of extraordinary gains or losses in 2000
and 1999. The discontinuance of SFAS 71 can require the write-off of regulatory
assets and liabilities related to the deregulated operations, unless their
recovery is provided through cost-based regulated rates to be collected in a
portion of operations which continues to be rate regulated. Additionally, a
company must determine if any plant assets are impaired when they discontinue
SFAS 71 accounting. At the time the companies discontinued SFAS 71, the analysis
showed that there was no accounting impairment of generation assets.

Prior to 1999, the electric utility operating companies' financial statements
reflected the economic effects of regulation under the requirements of SFAS 71.
As a result of deregulation of generation, the application of SFAS 71 for the
generation portion of the business in Arkansas, Ohio, Texas, Virginia and West
Virginia was discontinued. Remaining generation-related regulatory assets will
be amortized as they are recovered under terms of transition plans. Management
believes that substantially all generation-related regulatory assets and
stranded costs will be recovered under terms of the transition plans. If future
events including the 2004 true-up proceeding in Texas were to make their
recovery no longer probable, the applicable companies would write-off the
portion of such regulatory assets and stranded costs deemed unrecoverable as a
non-cash extraordinary charge to earnings. If any write-off of regulatory assets
or stranded costs occurred, it could have a material adverse effect on future
results of operations, cash flows and possibly financial condition.

Michigan Restructuring - Affecting I&M

On June 5, 2000, the Michigan Legislation became law. Its major provisions,
which were effective immediately, applied only to electric utilities with one
million or more retail customers. I&M has less than one million customers in
Michigan. Consequently, I&M was not immediately required to comply with the
Michigan Legislation.

The Michigan Legislation gives the MPSC broad power to issue orders to implement
retail customer choice of electric supplier no later than January 1, 2002
including recovery of regulatory assets and stranded costs. In compliance with
MPSC orders, on June 5, 2001, I&M filed its proposed unbundled rates, open
access tariffs and terms of service. On October 11, 2001, the MPSC approved a
settlement agreement which generally approved I&M's June 5, 2001 filing except
for agreed upon modifications. In accordance with the settlement agreement, I&M
agreed that recovery of implementation costs and regulatory assets would be
determined in future proceedings. The settlement agreement did not modify the
procedure for review of decom-missioning costs recoveries. Customer choice
commenced for I&M's Michigan customers on January 1, 2002. Effective with that
date the rates on I&M's Michigan customers' bills for retail electric service
were unbundled to allow customers the opportunity to evaluate the cost of
generation service for comparison with other offers. I&M's total rates in
Michigan remain unchanged and reflect cost of service. At this time, none of
I&M's customers have elected to change suppliers and no competing suppliers are
active in I&M's Michigan service territory.

Management has concluded that as of December 31, 2001 the requirements to apply
SFAS 71 continue to be met since I&M's rates for generation in Michigan continue
to be cost-based regulated. As a result I&M has not yet dis-continued regulatory
accounting under SFAS 71.

Oklahoma Restructuring - Affecting PSO

Under Oklahoma restructuring legislation passed in 1997 retail open access and
customer choice was scheduled to begin by July 1, 2002.

In June 2001 the Oklahoma Governor signed into law a bill to delay,
indefinitely, the implementation of the transition to customer choice and market
based pricing under restructuring legislation. Consequently, PSO will remain
rate-regulated until further legislation passes and continues the application of
SFAS 71 regulatory accounting.


8. Commitments and Contingencies:

Construction and Other Commitments - The following table shows the estimated
construction expenditures of the subsidiary registrants for 2002 - 2004:

                     (in millions)


AEGCo                    $171.9
APCo                      815.5
CPL                       573.1
CSPCo                     408.7
I&M                       556.9
KPCo                      223.3
OPCo                    1,008.0
PSO                       364.9
SWEPCo                    321.4
WTU                       169.6

APCo, which operates in Virginia and West Virginia, has been seeking regulatory
approval to build a new high voltage transmission line for over a decade.
Through December 31, 2001 we had invested approximately $40 million in this
effort. If the required regulatory approvals are not obtained and the line is
not constructed, the $40 million investment would be written off adversely
affecting future results of operations and cash flows.

Long-term contracts to acquire fuel for electric generation have been entered
into for various terms. The expiration date of the longest fuel contract is 2006
for APCo, 2005 for CSPCo, 2014 for I&M, 2004 for KPCo, 2012 for OPCo, 2014 for
PSO, 2006 for SWEPCo and 2006 for WTU. The contracts provide for periodic price
adjustments and contain various clauses that would release the subsidiaries from
their obligations under certain force majeure conditions.

The AEP System has contracted to sell approximately 1,300 MW of capacity on a
long-term basis to unaffiliated utilities. Certain of these contracts totaling
250 MW of capacity are unit power agreements requiring the delivery of energy
only if the unit capacity is available. The power sales contracts expire from
2002 to 2012.

In connection with a lignite mining contract for its Henry W. Pirkey Power
Plant, SWEPCo has agreed under certain conditions, to assume the obligations of
the mining contractor. The contractor's actual obligation outstanding at
December 31, 2001 was $75 million.
As part of the process to receive a renewal of a Texas Railroad Commission
permit for lignite mining, SWEPCo has agreed to provide guarantees of mine
reclamation in the amount of $85 million. Since SWEPCo uses self-bonding, the
guarantee provides for SWEPCo to commit to use its resources to complete the
reclamation in the event the work is not completed by a third party miner. At
December 31, 2001 the cost to reclaim the mine is estimated to be approximately
$36 million.

OPCo has entered into a purchased power agreement to purchase electricity
produced by an unaffiliated entity's three-unit natural gas fired plant that is
under construction. The first unit is anticipated to be completed in October
2002 and the agreement will terminate 30 years after the third unit begins
operation. Under the terms of the agreement OPCo has the options to run the
plant until December 31, 2005 taking 100% of the power generated. For the
remainder of the 30 year contract term, OPCo will pay the variable costs to
generate the electricity it purchases which could be up to 20% of the plant's
capacity. The estimated fixed payments through December 2005 are $55 million.

Nuclear Plants - Affecting CPL and I&M

I&M owns and operates the two-unit 2,110 MW Cook Plant under licenses granted by
the NRC. CPL owns 25.2% of the two-unit 2,500 MW STP. STPNOC operates STP on
behalf of the joint owners under licenses granted by the NRC. The operation of a
nuclear facility involves special risks, potential liabilities, and specific
regulatory and safety requirements. Should a nuclear incident occur at any
nuclear power plant facility in the U.S., the resultant liability could be
substantial. By agreement I&M and CPL are partially liable together with all
other electric utility companies that own nuclear generating units for a nuclear
power plant incident at any nuclear plant in the U.S. In the event nuclear
losses or liabilities are underinsured or exceed accumulated funds and recovery
in rates is not possible, results of operations, cash flows and financial
condition would be adversely affected.


Nuclear Incident Liability - Affecting CPL and I&M

The Price-Anderson Act establishes insurance protection for public liability
arising from a nuclear incident at $9.5 billion and covers any incident at a
licensed reactor in the U.S. Commercially available insurance provides $200
million of coverage. In the event of a nuclear incident at any nuclear plant in
the U.S., the remainder of the liability would be provided by a deferred premium
assessment of $88 million on each licensed reactor in the U.S. payable in annual
installments of $10 million. As a result, I&M could be assessed $176 million per
nuclear incident payable in annual installments of $20 million. CPL could be
assessed $44 million per nuclear incident payable in annual installments of $5
million as its share of a STPNOC assessment. The number of incidents for which
payments could be required is not limited.

Insurance coverage for property damage, decommissioning and decontamination at
the Cook Plant and STP is carried by I&M and STPNOC in the amount of $1.8
billion each. Cook Plant and STPNOC jointly purchase $1 billion of excess
coverage for property damage, de-commissioning and decontamination. Additional
insurance provides coverage for extra costs resulting from a prolonged
accidental outage. I&M and STPNOC utilize an industry mutual insurer for the
placement of this insurance coverage. Participation in this mutual insurer
requires a contingent financial obligation of up to $36 million for I&M and $3
million for CPL which is assessable if the insurer's financial resources would
be inadequate to pay for losses.

SNF Disposal - Affecting CPL, and I&M

Federal law provides for government responsibility for permanent SNF disposal
and assesses nuclear plant owners fees for SNF disposal. A fee of one mill per
KWH for fuel consumed after April 6, 1983 at Cook Plant and STP is being
collected from customers and remitted to the U.S. Treasury. Fees and related
interest of $220 million for fuel consumed prior to April 7, 1983 at Cook Plant
have been recorded as long-term debt. I&M has not paid the government the Cook
Plant related pre-April 1983 fees due to continued delays and uncertainties
related to the federal disposal program. At December 31, 2001, funds collected
from customers towards payment of the pre-April 1983 fee and related earnings
thereon are in external funds and approximate the liability. CPL is not liable
for any assessments for nuclear fuel consumed prior to April 7, 1983 since the
STP units began operation in 1988 and 1989.

Decommissioning and Low Level Waste Accumulation Disposal - Affecting CPL and
  I&M

Decommissioning costs are accrued over the service lives of the Cook Plant and
STP. The licenses to operate the two nuclear units at Cook Plant expire in 2014
and 2017. After expiration of the licenses, Cook Plant is expected to be
decommissioned through dismantlement. The estimated cost of decommissioning and
low level radioactive waste accumulation disposal costs for Cook Plant ranges
from $783 million to $1,481 million in 2000 nondiscounted dollars. The wide
range is caused by variables in assumptions including the estimated length of
time SNF may need to be stored at the plant site subsequent to ceasing
operations. This, in turn, depends on future developments in the federal
government's SNF disposal program. Continued delays in the federal fuel disposal
program can result in increased decommissioning costs. I&M is re-covering
estimated Cook Plant decommissioning costs in its three rate-making
jurisdictions based on at least the lower end of the range in the most recent
decommissioning study at the time of the last rate proceeding. The amount
recovered in rates for decommissioning the Cook Plant and deposited in the
external fund was $27 million in 2001 and $28 million in 2000 and 1999.

The licenses to operate the two nuclear units at STP expire in 2027 and 2028.
After expiration of the licenses, STP is expected to be decommissioned using the
decontamination method. CPL estimates its portion of the costs of
decommissioning STP to be $289 million in 1999 nondiscounted dollars. CPL is
accruing and recovering these decommissioning costs through rates based on the
service life of STP at a rate of $8 million per year.

Decommissioning costs recovered from customers are deposited in external trusts.
In 2001 and 2000 I&M deposited in its decommissioning trust an additional $12
million and $6 million, respectively, related to special regulatory commission
approved funding for decommissioning of the Cook Plant. Trust fund earnings
increase the fund assets and the recorded liability and decrease the amount
needed to be recovered from ratepayers. Decommissioning costs including
interest, unrealized gains and losses and expenses of the trust funds are
recorded in other operation expense for Cook Plant. For STP, nuclear
decommissioning costs are recorded in other operation expense, interest income
of the trusts are recorded in nonoperating income and interest expense of the
trust funds are included in interest charges.

On I&M's balance sheets, nuclear decommissioning trust assets are included in
other assets and a corresponding nuclear decommissioning liability is included
in other noncurrent liabilities. On CPL's balance sheets, the nuclear
decommissioning liability of $99 million is included in electric utility
plant-accumulated depreciation and amortization. At December 31, 2001 and 2000,
the decommissioning liability for Cook Plant and STP combined totals $699
million and $654 million, respectively.

Municipal Franchise Fee Litigation - Affecting CPL

In 2001 CPL settled litigation regarding municipal franchise fees in Texas. CPL
paid $11 million to settle the litigation and be released from any further
liability. The City of San Juan, Texas had filed a class action suit in 1996
seeking $300 million in damages.

Texas Base Rate Litigation - Affecting CPL

In 2001 the Texas Supreme Court denied CPL's request to review a case resulting
from a 1997 PUCT base rate order. The Court also denied CPL's rehearing request.

The primary issues were:
o       the  classification  of $800 million of invested  capital in STP as
        ECOM and assigning it a lower return on equity than other generation
        property;
o       and an $18 million disallowance of an affiliate service billings.

Lignite Mining Agreement Litigation - Affecting SWEPCo

In 2001 SWEPCo settled ongoing litigation concerning lignite mining in
Louisiana. Since 1997 SWEPCo has been involved in litigation concerning the
mining of lignite from jointly owned lignite reserves. SWEPCo and CLECO are each
a 50% owner of Dolet Hills Power Station Unit 1 and jointly own lignite reserves
in the Dolet Hills area of northwestern Louisiana. Under terms of a settlement,
SWEPCo purchased an unaffiliated mine operator's interest in the mining
operations and related debt and other obligations for $86 million.

Federal EPA Complaint and Notice of Violation - Affecting APCo, CSPCo, I&M, and
OPCo

Since 1999 APCo, CSPCo, I&M, and OPCo have been involved in litigation regarding
generating plant emissions under the Clean Air Act. Federal EPA and a number of
states alleged that AEP System companies and eleven unaffiliated utilities
modified certain units at coal fired generating plants in violation of the Clean
Air Act. Federal EPA filed complaints against AEP System companies in U.S.
District Court for the Southern District of Ohio. A separate lawsuit initiated
by certain special interest groups was consolidated with the Federal EPA case.
The alleged modification of the generating units occurred over a 20 year period.

Under the Clean Air Act, if a plant undertakes a major modification that
directly results in an emissions increase, permitting requirements might be
triggered and the plant may be required to install additional pollution control
technology. This requirement does not apply to activities such as routine
maintenance, replacement of degraded equipment or failed components, or other
repairs needed for the reliable, safe and efficient operation of the plant. The
Clean Air Act authorizes civil penalties of up to $27,500 per day per violation
at each generating unit ($25,000 per day prior to January 30, 1997). In March
2001 the District Court ruled claims for civil penalties based on activities
that occurred more than five years before the filing date of the complaints
cannot be imposed. There is no time limit on claims for injunctive relief.

In February 2001 the government filed a motion requesting a determination that
four projects undertaken on units at Sporn, Cardinal and Clinch River plants do
not constitute "routine maintenance, repair and replacement" as used in the
Clean Air Act. Management believes its maintenance, repair and replacement
activities were in conformity with the Clean Air Act and intends to vigorously
pursue its defense.

In January 2002 the U.S. Court of Appeals for the 11th Circuit ruled that TVA
may pursue its court challenge of a Federal EPA administrative order charging
similar violations to those in the complaints against AEP System companies and
other utilities.

Management is unable to estimate the loss or range of loss related to the
contingent liability for civil penalties under the Clear Air Act proceedings and
unable to predict the timing of resolution of these matters due to the number of
alleged violations and the significant number of issues yet to be determined by
the Court. In the event the AEP System companies do not prevail, any capital and
operating costs of additional pollution control equipment that may be required
as well as any penalties imposed would adversely affect future results of
operations, cash flows and possibly financial condition unless such costs can be
recovered through regulated rates, and where states are deregulating generation,
unbundled transition period generation rates, stranded cost wires charges and
future market prices for electricity.

In December 2000 Cinergy Corp., an unaffiliated utility, which operates certain
plants jointly owned by CSPCo, reached a tentative agreement with Federal EPA
and other parties to settle litigation regarding generating plant emissions
under the Clean Air Act. Negotiations are continuing between the parties in an
attempt to reach final settlement terms. Cinergy's settlement could impact the
operation of Zimmer Plant and W.C. Beckjord Generating Station Unit 6 (owned
25.4% and 12.5%, respectively, by CSPCo). Until a final settlement is reached,
CSPCo will be unable to determine the settlement's impact on its jointly owned
facilities and its results of operations and cash flows.
NOx Reductions - Affecting AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo and SWEPCo

Federal EPA issued a NOx Rule requiring substantial reductions in NOx emissions
in a number of eastern states, including certain states in which the AEP
System's generating plants are located. The NOx Rule has been upheld on appeal.
The compliance date for the NOx Rule is May 31, 2004.

The NOx Rule required states to submit plans to comply with its provisions. In
2000 Federal EPA ruled that eleven states, including states in which AEGCo's,
APCo's, CSPCo's, I&M's, KPCo's and OPCo's generating units are located, failed
to submit approvable compliance plans. Those states could face stringent
sanctions including limits on construction of new sources of air emissions, loss
of federal highway funding and possible Federal EPA takeover of state air
quality management programs. AEP System companies and other utilities requested
that the D.C. Circuit Court review this ruling.

In 2000 Federal EPA also adopted a revised rule (the Section 126 Rule) granting
petitions filed by certain northeastern states under the Clean Air Act. The rule
imposes emissions reduction requirements comparable to the NOx Rule beginning
May 1, 2003, for most of AEP System companies' coal-fired generating units.
Affected utilities including certain AEP System companies, petitioned the D.C.
Circuit Court to review the Section 126 Rule.

After review, the D.C. Circuit Court instructed Federal EPA to justify the
methods it used to allocate allowances and project growth for both the NOx Rule
and the Section 126 Rule. AEP System companies' and other utilities requested
that the D.C. Circuit Court vacate the Section 126 Rule or suspend its May 2003
compliance date. On August 24, 2001, the D.C. Circuit Court issued an order
tolling the compliance schedule until Federal EPA responds to the Court's
remand. Federal EPA has announced that it intends to adopt May 31, 2004, as the
compliance date for the Section 126 Rule when it finalizes the NOx budgets for
both rules.

In 2000 the Texas Natural Resource Conservation Commission adopted rules
requiring significant reductions in NOx emissions from utility sources,
including CPL and SWEPCo. The compliance date is May 2003 for CPL and May 2005
for SWEPCo.

During 2001 selective catalytic reduction (SCR) technology to reduce NOx
emissions on OPCo's Gavin Plant commenced operations. Construction of SCR
technology at certain other AEP System companies' generating units continues
with completion scheduled in 2002 through 2006.

Our estimates indicate that compliance with the NOx Rule, the Texas Natural
Resource Conservation Commission rule and the Section 126 Rule could result in
required capital expenditures of approximately $1.6 billion of which
approximately $450 million has been spent through December 31, 2001 for the AEP
System. Estimated compliance costs and amounts spent by registrant subsidiaries
are as follows:

                            Estimated          Amount Spent
                         Compliance Cost
                         ---------------       ------------
                                        (in millions)
AEGCo                             $125                $ -
APCo                               365                 130
CPL                                 57                   4
CSPCo                              106                   1
I&M                                202                  -
KPCo                               140                  13
OPCo                               606                 277
SWEPCo                              28                  21

Since compliance costs cannot be estimated with certainty, the actual cost to
comply could be significantly different than the preliminary estimates depending
upon the compliance alternatives selected to achieve reductions in NOx
emissions. Unless any capital and operating costs of additional pollution
control equipment are recovered from customers, they will have an adverse effect
on results of operations, cash flows and possibly financial condition.

Merger Litigation - On January 18, 2002, the U.S. Court of Appeals for the
District of Columbia ruled that the SEC failed to prove that the June 15, 2000
merger of AEP with CSW meets the requirements of the PUHCA and sent the case
back to the SEC for further review. Specifically, the court told the SEC to
revisit its conclusion that the merger met PUHCA requirements that utilities be
"physically interconnected" and confined to a "single area or region." In its
June 2000 approval of the merger, the SEC agreed that the AEP and CSW companies'
systems are integrated because they have transmission access rights to a single
high-voltage line through Missouri and also met the PUCHA's single region
requirement because it is now technically possible to centrally control the
output of power plants across many states. In its ruling, the appeals court said
that the SEC failed to explain its conclusions that the transmission integration
and single region requirements are satisfied.

Management believes that the merger meets the requirements of the PUHCA and
expects the matter to be resolved favorably.

Enron Bankruptcy - Affecting APCo, CSPCo, I&M, KPCo and OPCo

At the date of Enron's bankruptcy certain electric operating companies had open
trading contracts and trading accounts receivables and payables with Enron. In
the fourth quarter of 2001 certain registrants provided the following amounts
for their estimated loss from the Enron bankruptcy:

                                 Amounts
                                 Amounts              Net of
Registrant                      Provided               Tax
                                --------  --           ---
                                           (in millions)

APCo                              $5.2                $3.4
CSPCo                              3.2                 2.1
I&M                                3.4                 2.2
KPCo                               1.3                 0.8
OPCo                               4.3                 2.8

The amounts provided were based on an analysis of contracts where certain
registrants and Enron are counterparties, the offsetting of receivables and
payables, and the application of deposits from Enron. If there are any adverse
unforeseen developments in the bankruptcy proceedings, our future results of
operations, cash flows and possibly financial condition could be adversely
impacted.


Other - AEP's registrant subsidiaries are involved in a number of other legal
proceedings and claims. While management is unable to predict the ultimate
outcome of these matters, it is not expected that their resolution will have a
material adverse effect on results of operations, cash flows or financial
condition.

9. Acquisitions and Dispositions:

SFAS 141 "Business Combinations" apply to all business combinations initiated
and consummated after June 30, 2001.

SWEPCo purchased the Dolet Hills mining operations including existing mine
reclamation liabilities at its jointly owned lignite reserves in Louisiana. The
purchase resulted from a litigation settlement discussed in Note 8, "Commitments
and Contingencies". Management expects the acquisition to have minimal impact on
results of operations.

Regarding the above acquisition management has recorded the assets
acquired and liabilities assumed at their estimated fair values in accordance
with SFAS 141 based on currently available information and on current
assumptions as to future operations. The allocation of the purchase price is
subject to revision based on the final determinations.

Dispositions

In July 2001 OPCo, an AEP subsidiary, sold coal mines in Ohio and West Virginia
and agreed to purchase approximately 34 million tons of coal from the purchaser
of the mines through 2008. The sale is expected to have a nominal impact on
results of operations and cash flows.

10. Benefit Plans:

The registrant subsidiaries participate in two AEP System qualified and two
non-qualified pension plans. Substantially all employees are covered by one or
both of the pension plans. Postretirement benefits other than pensions are
provided for retired employees for medical and death benefits under an AEP
System plan.








Both of the AEP System's nonqualified pension plans had accumulated benefit
obligations in excess of plan assets of $40 million and $26 million at December
31, 2001 and $41 million and $26 million at December 31, 2000. There are no plan
assets in the nonqualified plans.

The AEP System's OPEB plans had accumulated benefit obligations in excess of
plan assets of $944 million and $964 million at December 31, 2001 and 2000,
respectively.

The following table provides the net periodic benefit cost (credit) for the
plans by the following AEP registrant subsidiaries for fiscal years 2001, 2000
and 1999:

                                US                          US
                              Pension                      OPEB
                               Plans                       Plans


                        2001      2000      1999      2001      2000    1999
                        ----      ----      ----      ----      ----    ----
                                            (in thousands)

APCo                 $(13,645)  $(14,047) $(3,925)  $22,810  $ 22,139  $19,431
CPL                    (3,411)    (2,986)  (4,270)    8,214     6,656    7,595
CSPCo                 (10,624)   (10,905)  (4,893)   10,328     9,643    8,623
I&M                    (7,805)    (8,565)  (1,259)   15,077    14,155   13,664
KPCo                   (1,922)    (2,075)    (393)    2,438     2,364    2,652
OPCo                  (14,879)   (15,041)  (4,979)   34,444   116,205   52,518
PSO                    (2,480)    (2,196)  (3,129)    6,187     4,277    5,516
SWEPCo                 (3,051)    (2,606)  (3,734)    6,399     4,152    4,913
WTU                    (1,664)    (1,585)  (2,221)    3,729     2,929    3,377

The weighted-average assumptions as of December 31, used in the measurement of
the Company's benefit obligations are shown in the following tables:

                                      U.S.
                                     Pension Plans         U.S. OPEB Plans
                                ------------------------ -------------------
                                                         
                                2001      2000      1999    2001    2000    1999
                                ----      ----      ----    ----    ----    ----
                                  %         %         %       %      %        %
Discount rate                   7.25      7.50      8.00    7.25   7.50     8.00
Expected return on plan assets  9.00      9.00      9.00    8.75   8.75     8.75
Rate of compensation increase    3.7       3.2       3.8     N/A    N/A      N/A











AEP Savings Plans - The AEP Savings Plans are defined contribution plans offered
to non-UMWA U.S. employees. Beginning in 2001 AEP registrant subsidiaries
contributions to the plans increased to 4.5% of the initial 6% of employee pay
contributed from the previous 3% of the initial 6% of employee base pay
contributed.

The following table provides the cost for contributions to the savings plans by
the following AEP registrant subsidiaries for fiscal years 2001, 2000 and 1999:

                        2001           2000           1999
                        ----           ----           ----
                                    (in thousands)

APCo                   $7,031         $3,988         $4,091
CPL                     3,046          3,161          3,284
CSPCo                   2,789          1,638          1,679
I&M                     7,833          4,231          3,996
KPCo                    1,016            544            561
OPCo                    6,398          3,713          3,744
PSO                     2,235          2,306          2,435
SWEPCo                  2,776          2,880          2,961
WTU                     1,558          1,708          1,766

Other UMWA Benefits - OPCo provides UMWA pension, health and welfare benefits
for certain unionized mining employees, retirees, and their survivors who meet
eligibility requirements. The benefits are administered by UMWA trustees and
contributions are made to their trust funds. Contributions are expensed as paid
as part of the cost of active mining operations and were not material in 2001,
2000 and 1999.







11. Business Segments:

In fiscal year 2000, AEP's registrant subsidiaries were considered single,
vertically integrated units, and were reported collectively in a Domestic
Electric Utilities segment.

In 2001, we moved toward our goal of functionally and structurally segregating
our businesses. The ensuing realignment of our operations resulted in our
business segments, Wholesale and Energy Delivery. The business activities of
each of these segments are as follows:

Wholesale
o        Generation of electricity for sale to retail and wholesale customers
o        Marketing and trading of electricity

Energy Delivery
o        Electricity transmission
o        Electricity distribution

Segment results of operations for the twelve months ended December 31, 2001,
2000 and 1999 are shown below. These amounts include certain estimates and
allocations where necessary.

We have used Earnings before Interest and Income Taxes (EBIT) as a measure of
segment operating performance. The EBIT measure is total operating revenues net
of total operating expenses and other routine income and deductions from income.
It differs from net income in that It does not take into account interest
expense or income taxes. EBIT is believed to be a reasonable gauge of results of
operations. By excluding interest and income taxes, EBIT does not give guidance
regarding the demand of debt service or other interest requirements, or tax
liabilities or taxation rates. The effects of interest expense and taxes on
overall corporate performance can be seen in the consolidated income statement.

Geographically our business is transacted in the United States. Of the
registrant operating company subsidiaries, all of the registrant subsidiaries
except AEGCo have two business segments. The segment results for
each of these subsidiaries are reported in the table below. AEGCo has one
segment, a wholesale generation business. AEGCo's results of operations are
reported in AEGCo's financial statements.




                                                Twelve Months Ended                            Twelve Months Ended
                                                 December 31, 2001                              December 31, 2000
                                                 -----------------                              -----------------
                                  Revenues                                          Revenues
                                  From                                              From
                                  External          Segment                         External     Segment
                                  Customers         EBIT       Total Assets         Customers    EBIT          Total Assets
                                  ---------         ----                            ---------    ----
                                                   (in thousands)                                   (in thousands)

        Wholesale Segment
                                                                                                 
        APCo                         $1,189,223     $164,844     $2,855,337          $1,184,335     $ 154,525      $3,708,252
        CPL                           1,265,655      303,926      2,977,504           1,291,588       273,650       3,182,192
        CSPCo                           867,100      232,372      1,987,756             906,363       235,860       2,488,513
        I&M                           1,212,587      117,396      3,318,919           1,177,190     (146,297)       4,003,805
        KPCo                            247,842        4,935        585,847             268,529        22,379         766,605
        OPCo                          1,545,392      240,128      3,156,115           1,672,744       289,084       4,007,722
        PSO                             695,123       52,086        907,165             711,274        54,072       1,011,432
        SWEPCo                          768,322       82,409      1,223,334             773,324        27,055       1,302,398
        WTU                             387,422        7,930        396,147             394,860        13,910         466,499

        Energy Delivery Segment
        APCo                           $595,036     $213,733     $2,252,601            $574,918      $191,560      $2,925,472
        CPL                             473,182      109,587      2,138,482             478,814       136,069       2,285,492
        CSPCo                           483,219      130,503      1,118,112             398,046        81,896       1,399,789
        I&M                             314,410      111,206      1,498,089             311,019       126,241       1,807,233
        KPCo                            131,183       54,033        567,396             121,346        49,770         742,459
        OPCo                            552,713      118,261      1,759,952             467,587       138,418       2,234,835
        PSO                             261,877       79,787      1,010,732             245,124        85,524       1,126,901
        SWEPCo                          333,004      107,197      1,273,266             344,950       129,842       1,355,558
        WTU                             169,036       33,226        527,273             176,204        50,201         620,912

        Registrant Subsidiaries
        Company Total
        APCo                         $1,784,259      $378,577    $5,107,938          $1,759,253      $346,085     $6,633,724
        CPL                           1,738,837       413,513     5,115,986           1,770,402       409,719      5,467,684
        CSPCo                         1,350,319       362,875     3,105,868           1,304,409       317,756      3,888,302
        I&M                           1,526,997       228,602     4,817,008           1,488,209      (20,056)      5,811,038
        KPCo                            379,025        58,968     1,153,243             389,875        72,149      1,509,064
        OPCo                          2,098,105       358,389     4,916,067           2,140,331       427,502      6,242,557
        PSO                             957,000       131,873     1,917,897             956,398       139,596      2,138,333
        SWEPCo                        1,101,326       189,606     2,496,600           1,118,274       156,897      2,657,956
        WTU                             556,458        41,156       923,420             571,064        64,111      1,087,411






                                                       Twelve Months Ended December 31, 1999
                                  Revenues From External Customers             Segment EBIT           Total Assets
                                       (in thousands)


        Wholesale Segment
                                                                                               
        APCo                                 $1,020,390                          $116,907               $2,434,110
        CPL                                   1,032,808                           267,165                2,821,449
        CSPCo                                   801,717                           214,312                1,798,394
        I&M                                   1,040,786                           (18,055)               3,153,344
        KPCo                                    229,644                            18,569                  501,212
        OPCo                                  1,518,644                           278,415                3,002,768
        PSO                                     493,063                            56,521                  721,195
        SWEPCo                                  672,158                            95,385                1,032,045
        WTU                                     270,800                            25,008                  369,457

        Energy Delivery Segment
        APCo                                   $565,660                          $208,460               $1,920,290
        CPL                                     449,667                           133,172                2,026,401
        CSPCo                                   389,280                            93,962                1,011,596
        I&M                                     310,880                           142,973                1,423,352
        KPCo                                    129,113                            51,556                  485,426
        OPCo                                    460,182                           149,906                1,674,441
        PSO                                     256,327                            74,430                  803,531
        SWEPCo                                  299,369                            83,143                1,074,170
        WTU                                     174,909                            46,216                  491,748

        Registrant Subsidiaries
        Company Total
        APCo                                 $1,586,050                           $325,367              $4,354,400
        CPL                                   1,482,475                            400,337               4,847,850
        CSPCo                                 1,190,997                            308,274               2,809,990
        I&M                                   1,351,666                            124,918               4,576,696
        KPCo                                    358,757                             70,125                 986,638
        OPCo                                  1,978,826                            428,321               4,677,209
        PSO                                     749,390                            130,951               1,524,726
        SWEPCo                                  971,527                            178,528               2,106,215
        WTU                                     445,709                             71,224                 861,205





12.  Risk Management, Financial
       Instruments and Derivatives:

Risk Management

We are subject to market risks in our day to day operations. Our risk policies
have been reviewed with the Board of Directors, approved by a Risk Management
Committee and administered by Chief Risk Officer. The Risk Management Committee
establishes risk limits, approves risk policies, assigns responsibilities
regarding the oversight and management of risk and monitors risk levels. This
committee receives daily, weekly, and monthly reports regarding compliance with
policies, limits and procedures. The committee meets monthly and consists of the
Chief Risk Officer, Chief Credit Officer, V.P. Market Risk Oversight, and senior
financial and operating managers.

The risks and related strategies that management can employ are:

Risk                  Description        Strategy
Price Risk            Volatility in      Trading and
                       commodity prices   hedging
Interest Rate Risk    Changes in
                       Interest rates    Hedging
Foreign Exchange      Fluctuations in
 Risk                  foreign currency
                       rates             Hedging
Credit Risk           Non-performance
                       on     contracts  Guarantees,
                      with               Collateral
                       counterparties

We employ physical forward purchase and sale contracts, over-the-counter
options, swaps, and other derivative contracts to offset price risk where
appropriate. However, we engage in trading of electricity, and to a lesser
degree coal and emission allowances and as a result the we are subject to price
risk. This risk is managed by the management of the trading operations, the
Chief Risk Officer and the Risk Management Committee. If the risk from trading
activities exceeds certain pre-determined limits, the positions are modified or
hedged to reduce the risk to the limits unless specifically approved by the Risk
Management Committee. Although we do not hedge all commodity price exposure,
manage-ment makes informed risk taking decisions supported by the above
described risk management controls.

We are exposed to risk from changes in the market prices of coal and natural gas
used to generate electricity where generation is no longer regulated or where
existing fuel clauses are suspended or frozen. The protection afforded by fuel
clause recovery mechanisms has either been eliminated by the implementation of
customer choice in Ohio (effective January 1, 2001) and in the ERCOT area of
Texas (effective January 1, 2002) or frozen by settlement agreements in Indiana,
Michigan and West Virginia. To the extent all fuel supply for the generating
units in these states are not under fixed price long-term contracts, we are
subject to market price risk. We continue to be protected against market price
changes by active fuel clauses in Oklahoma, Arkansas, Louisiana, Kentucky,
Virginia and the SPP area of Texas.

We employ fair value hedges, cash flow hedges and swaps to mitigate changes in
interest rates or fair values on short and long-term debt when management deems
it necessary. We do not hedge all interest rate risk.

We employ cash flow forward hedge contracts to lock-in prices on transactions
denominated in foreign currencies where deemed necessary. We do not hedge all
foreign currency exposure.

Our open trading contracts, including structured transactions, are
marked-to-market daily using the price model and price curve(s) corresponding to
the instrument. Forwards and swaps are generally valued by subtracting the
contract price from the market price and then multiplying the difference by the
contract volume and adjusting for net present value and other impacts.
Significant estimates in valuing such contracts include forward price curves,
volumes, seasonality, weather, and other factors.

Forwards and swaps (which are a series of forwards) are valued based on forward
price curves which represent a series of projected prices at which transactions
can be executed in the market. The forward price curve includes the market's
expectations for prices of a delivered commodity at that future date. The
forward price curve is developed from the market bid price, which is the highest
price which traders are willing to pay for a contract, and the ask or offer
price, which is the lowest price traders are willing to receive for selling a
contract.

Options contracts, consisting primarily of options on forwards and spread
options, are valued using models, which are variations on Black-Scholes option
models. The market-related inputs are the interest rate curve, the underlying
commodity forward price curve, and the implied volatility curve. Option prices
or volatilities may be quoted in the market. Significant estimates in valuing
these contracts include forward price curves, volumes, and other volatilities.

Market prices utilized in valuing all forward contracts, OTC options, swaps and
structured transactions represent mid-market price, which is the average of the
bid and ask prices. These bids and offers come from brokers, on-line exchanges
such as the Intercontinental Exchange, and directly from other counterparties.
These prices exist for delivery periods and locations being traded or quoted and
vary by period, location and commodity. For periods and locations that are not
liquid and for which external information is not readily available, management
uses the best information available to develop bid and ask prices and forward
curves.

Electricity markets have primary trading hubs or delivery points/regions and
less liquid secondary delivery points. In North American natural gas markets,
the primary delivery points are generally traded from Henry Hub, Louisiana. The
less liquid gas or power trading points may trade as a spread (based on
transportation costs, constraints, etc.) from the nearest liquid trading hub.
Also, some commodities trade more often and therefore are more liquid than
others. For example, peak electricity is a more liquid product than off-peak
electricity. Henry Hub gas trades in monthly blocks for up to 36 months and
after that only trades in seasonal or calendar blocks. In the near term, forward
price curves for gas have a seasonal shape. They are based on market quotes
beyond that.

For all these factors, the curve used for valuation is the mid-point. At times
bids or offers may not be available due to market events, volatility,
constraints, long-dated part of the curve, etc. When this occurs, the Company
uses its best judgment to estimate the curve values until actual values are
available again. The value used will be based on various factors such as last
trade price, recent price trend, product spreads, location spreads (including
transportation costs), cross commodity spreads (e.g., heat rate conversion of
gas to power), time spreads, cost of carry (e.g., cost of gas storage), marginal
production cost, cost of new entrant capacity, and alternative fuel costs. Also,
an energy commodity contract's price volatility generally increases as it
approaches the delivery month. Spot price volatility (e.g., daily or hourly
prices) can cause contract values to change substantially as open positions
settle against spot prices. When a portion of a curve has been estimated for a
period of time and market changes occur, assumptions are updated to align the
company's curve to the market.

The fair values determined are reduced by reserves to adjust for credit risk and
liquidity risk. Credit risk is based on credit ratings of counterparties and
represents the risk that the counterparty to the contract will fail to perform
or fail to pay amounts due. Liquidity risk represents the risk that
imperfections in the market will cause the price to be less than or more than
what the price should be based purely on supply and demand. The liquidity
reserve essentially reserves half of the difference between bids and offers for
each open position, such that the wider the bid-offer spread (indicating lower
liquidity), the greater the reserve.

We also mark to market derivatives that are not trading contracts in accordance
with generally accepted accounting principles. There may be unique models for
these transactions, but the curves the company inputs into the models are the
same forward curves, which are described above.

We have developed independent controls to evaluate the reasonableness of our
valuation models and curves. However, there are inherent risks related to the
underlying assumptions in models used to fair value open long-term trading
contracts. Therefore, there could be a significant favorable or adverse effect
on future results of operations and cash flows if market prices at settlement
differ from the price models and curves.

We limit credit risk by extending unsecured credit to entities based on internal
ratings. We use Moody's Investor Service, Standard and Poor's and qualitative
and quantitative data to independently assess the financial health of
counterparties on an ongoing basis. This data, in conjunction with the ratings
information, is used to determine appropriate risk parameters. We also require
cash deposits, letters of credit and parental/affiliate guarantees as security
from certain below investment grade counterparties in our normal course of
business.

We trade electricity with numerous counterparties. Since our
open energy trading contracts are valued based on changes in market prices of
the related commodities, our exposures change daily. We believe that our credit
and market exposures with any one counterparty is not material to financial
condition at December 31, 2001. At December 31, 2001 less than 5% of the
counterparties were below investment grade as expressed in terms of Net Mark to
Market Assets. Net Mark to Market Assets represents the aggregate difference
(either positive or negative) between the forward market price for the remaining
term of the contract and the contractual price.

We enter into transactions for electricity as part of wholesale trading
operations. Electric transactions are executed over-the-counter with
counterparties or through brokers. Brokers and counterparties require cash or
cash related instruments to be deposited on these transactions as margin against
open positions. These margin accounts are restricted and therefore are not
included in cash and cash equivalents on the Balance Sheet. We can be subject to
further margin requirements should related commodity prices change.

The margin deposits at December 31, 2001 for the registrants were:

                   (in thousands)

APCo                       $2,832
CPL                           299
CSP                         1,736
I&M                         1,879
KPCo                          698
OPCo                        2,862
PSO                           247
SWEPCo                        299
WTU                            99






Financial Derivatives and Hedging

In the first quarter of 2001, we adopted SFAS 133, "Accounting for Derivative
Instruments and Hedging Activities," as amended by SFAS 137 and SFAS 138. SFAS
133 requires that entities recognize all derivatives including fair value hedges
as either assets or liabilities and measure such derivatives at fair value.
Changes in the fair value of derivatives are included in earnings unless
designated as a cash flow hedge. This practice is commonly referred to as
mark-to-market accounting. Changes in the fair value of derivatives that are
designated as effective cash flow hedges are included in other comprehensive
income. Derivatives included in the transition adjustment are interest rate
swaps, foreign currency swaps and commodity swaps, options and futures.



The amounts of net revenue margins recorded in 2001, 2000 and 1999 for the
registrant subsidiaries were:
                      2001         2000        1999
                      ----         ----        ----
                               (in thousands)

APCo              $78,521      $72,649        $28,970
CPL                15,711        3,385           -
CSPCo              51,765       48,142         14,800
I&M                36,089       58,909         16,147
KPCo               12,466       23,417          5,563
OPCo               65,118       73,474         24,389
PSO                (2,483)       9,268           -
SWEPCo              7,897        6,404           -
WTU                (1,491)       1,821           -











The fair value of open trading contracts that are marked-to-market are based on
management's best estimates using over-the-counter quotations and exchange
prices for short-term open trading contracts, and internally developed price
curves for open long-term trading contracts. The fair values of trading
contracts at December 31 are:

                                           2001                  2000
                                  ------------------     --------------------
                                           Fair                  Fair
                                   Value Value
                          (in thousands) (in thousands)
             APCo
             Trading Assets

             Electric
               Futures and
                Options-NYMEX (net)     $   -                 $     -
               Physicals                 801,306               2,234,522
               Options - OTC              46,649                  59,814
               Swaps                      34,578                  51,470

             Trading Liabilities

             Electric
               Futures and
                Options-NYMEX (net)    $    -                 $      -
               Physicals                (748,016)              (2,258,596)
               Options - OTC             (21,895)                 (35,955)
               Swaps                     (36,921)                 (44,855)

             KPCo
             Trading Assets

             Electric
               Futures and
                Options-NYMEX (net)     $   -                 $   -
               Physicals                 197,545               530,828
               Options - OTC              11,503                14,207
               Swaps                       8,529                12,227
             Trading Liabilities

             Electric
               Futures and
                Options-NYMEX (net)   $    -                   $    -
               Physicals               (190,389)                (536,512)
               Options - OTC             (5,372)                  (8,521)
               Swaps                     (9,106)                 (10,656)


                                           2001                  2000
                                  ------------------     --------------------
                                           Fair                  Fair
                                   Value Value
                          (in thousands) (in thousands)

             I&M
             Trading Assets

             Electric
               Futures and
                Options-NYMEX (net)     $   -                   $     -
               Physicals                 560,393                 1,349,950
               Options - OTC              31,397                    36,139
               Swaps                      22,950                    31,095

             Trading Liabilities

             Electric
               Futures and
                Options-NYMEX (net)      $    -                $      -
               Physicals                  (513,026)             (1,371,793)
               Options - OTC               (15,864)                (25,807)
               Swaps                       (24,505)                (27,099)







             OPCo
             Trading Assets

             Electric
               Futures and
                Options-NYMEX (net)       $   -                $     -
               Physicals                   668,142              1,776,259
               Options - OTC                38,108                 46,731
               Swaps                        29,730                 41,788

             Trading Liabilities

             Electric
               Futures and
                Options-NYMEX (net)      $    -               $      -
               Physicals                  (619,756)            (1,792,417)
               Options - OTC               (18,227)               (29,350)
               Swaps                       (32,551)               (37,398)


             CSPCo
             Trading Assets

             Electric
               Futures and
                Options-NYMEX (net)      $   -                 $     -
               Physicals                  491,290               1,192,203
               Options - OTC               28,612                  31,918
               Swaps                       21,211                  27,461

             Trading Liabilities

             Electric
               Futures and
                Options-NYMEX (net)     $    -                 $      -
               Physicals                 (456,613)              (1,204,948)
               Options - OTC              (13,403)                 (19,220)
               Swaps                      (22,648)                 (23,932)


                                           2001                  2000
                                  ------------------     --------------------
                                           Fair                  Fair
                                   Value Value
                          (in thousands) (in thousands)
             CPL
             Trading Assets

             Electric
               Physicals                 $285,481              $ 542,626

             Trading Liabilities

             Electric
               Physicals                 (281,624)              (550,817)


             PSO
             Trading Assets

             Electric
               Physicals                  217,415                431,186


             Trading Liabilities

             Electric
               Physicals                 (214,981)              (437,694)


             SWEPCo
             Trading Assets

             Electric
               Physicals                  249,531                516,385

             Trading Liabilities

             Electric
               Physicals                 (246,631)              (524,180)







             WTU
             Trading Assets

             Electric
               Physicals                   84,784                171,597


             Trading Liabilities

             Electric
               Physicals                  (83,869)              (174,187)








The FASB's Derivatives Implementation Group (DIG) Issued guidance, effective in
the third quarter of 2001, regarding the imple-mentation of SFAS 133 for certain
fuel supply contracts with volume optionality and electricity capacity
contracts. The guidance concluded that fuel supply contracts with volumetric
optionality cannot qualify for a normal purchase or sale exclusion from
mark-to-market accounting and provided guidance for determining when electricity
capacity con-tracts can qualify as normal purchases or sales.

Predominantly all of our contracts for coal, gas and electricity, which are
recorded on a settlement basis, do not meet the criteria of a financial
derivative instrument and qualify as normal purchases or sales. As a result they
are exempt from the DIG guidance described above and have not been
marked-to-market. Beginning July 1, 2001, the effective date of the DIG
guidance, certain of our fuel supply contracts with volumetric optionality that
qualify as financial derivative instruments are marked to market with any gain
or loss recognized in the income statement.


Cash flows from both derivative instruments and trading activities are included
in net cash flows from operating activities.

Certain derivatives may be designated for accounting purposes as a hedge of
either the fair value of an asset, liability or firm commitment, or a hedge of
the variability of cash flows related to a variable-priced asset, liability,
commitment or forecasted trans-action. To qualify for hedge accounting, the
relationship between the hedging instrument and the hedged item must be
documented to include the risk management objective and strategy for use of the
hedge instrument. At the inception of the hedge and on an ongoing basis, the
effectiveness of the hedge is assessed as to whether the hedge is highly
effective in offsetting changes in fair value or cash flows of the item being
hedged. Changes in the fair value that result from ineffectiveness of a hedge
under SFAS 133 are recognized currently in earnings through mark-to-market
accounting. Changes in the fair value of effective cash flow hedges are reported
in accumulated other comprehensive income if documented at inception. Gains and
losses from cash flow hedges in other comprehensive income are reclassified to
earnings in the accounting periods in which the variability of cash flows of the
hedged items affect earnings.

The following table represents the activity in Other Comprehensive Income
related to the effect of adopting SFAS 133 for derivative contracts that qualify
as cash flow hedges at December 31, 2001.










                                                                 (in thousands)
APCo
  Transition Adjustment, January 1, 2001                                $-
  Effective portion of changes in fair value                           (340)
  Reclasses from OCI to net income                                       -
                                                                         --
Accumulated OCI derivative gain, December 31, 2001                    $(340)
                                                                      =====

KPCo
  Transition Adjustment, January 1, 2001                              $(557)
  Effective portion of changes in fair value                         (2,348)
  Reclasses from OCI to net income                                    1,002
                                                                      -----
Accumulated OCI derivative gain, December 31, 2001                  $(1,903)
                                                                    =======

I&M
  Transition Adjustment, January 1, 2001                              $(317)
  Effective portion of changes in fair value                         (5,368)
  Reclasses from OCI to net income                                    1,850
                                                                      -----
Accumulated OCI derivative gain, December 31, 2001                  $(3,835)
                                                                    =======

OPCo
  Transition Adjustment, January 1, 2001                                $-
  Effective portion of changes in fair value                           (196)
  Reclasses from OCI to net income                                       -
                                                                         --
Accumulated OCI derivative gain, December 31, 2001                    $(196)
                                                                      =====







The actual amounts reclassified from accumulated other comprehensive income to
net income can differ as a result of market price changes. The maximum term for
which the exposure to the variability of future cash flows is being hedged is 5
years.


FINANCIAL INSTRUMENTS

Market Valuation of Non-Derivative Financial Instrument

The book values of cash and cash equivalents, accounts receivable, short-term
debt and accounts payable approximate fair value because of the short-term
maturity of these instruments. The book value of the pre-April 1983 spent
nuclear fuel disposal liability approximates the best estimate of its fair
value.

The fair values of long-term debt and preferred stock subject to mandatory
redemption are based on quoted market prices for the same or similar issues and
the current dividend or interest rates offered for instruments with similar
maturities. These instruments are not marked-to-market. The estimates presented
are not necessarily indicative of the amounts that we could realize in a current
market exchange. The book values and fair values of significant financial
instruments for AEP's registrant subsidiaries December 31, 2001 and 2000 are
summarized in the following tables.













                                                 2001                      2000
                                        Book Value  Fair Value    Book Value  Fair Value
                                        ----------  ----------    ----------  ----------

                                            (in thousands)           (in thousands)
             AEGCo

                                                                  
             Long-term Debt             $45,000     $45,268       $45,000     $45,000

             APCo

             Long-term Debt          $1,556,559  $1,439,531    $1,605,818  $1,601,313
             Preferred Stock             10,860      10,860        10,860      10,725

             CPL

             Long-term Debt          $1,253,768  $1,278,644    $1,454,559  $1,463,690
             Trust Preferred Securities 136,250     135,760       148,500     147,431

             CSPCo

             Long-term Debt            $791,848    $802,194      $899,615    $908,620
             Preferred Stock             10,000      10,100        15,000      14,892

             I&M

             Long-term Debt          $1,652,082  $1,672,392    $1,388,939  $1,377,230
             Preferred Stock             64,945      62,795        64,945      63,941

             KPCo

             Long-term Debt            $346,093    $350,233      $330,880    $335,408

             OPCo
             Long-term Debt          $1,203,841  $1,227,880    $1,195,493  $1,176,367
             Preferred Stock              8,850       8,837         8,850       8,780

             PSO
             Long-term Debt            $451,129    $462,903      $470,822    $476,964
             Trust Preferred Securities  75,000      74,730        75,000      72,180

             SWEPCo
             Long-term Debt            $645,283    $656,998      $645,963    $651,586
             Trust Preferred Securities 110,000     109,780       110,000     106,700

             WTU

             Long-term Debt            $255,967    $266,846      $255,843    $261,315







Other Financial Instruments - Nuclear Trust Funds Recorded at Market Value - The
trust investments which are classified as held for sale for decommissioning and
SNF disposal, reported in other assets, are recorded at market value in
accordance with SFAS 115. At December 31, 2001 and 2000 the fair values of the
trust investments were $933 million and $873 million, respectively, and had a
cost basis of $839 million and $768 million, respectively. The change in market
value in 2001, 2000, and 1999 was a net unrealized holding loss of $11 million,
and net unrealized holding gain of $6 million, and $18 million, respectively.








13. Income Taxes:

The details of the registrant subsidiaries' income taxes as reported are as
follows:

                                         AEGCo      APCo      CPL       CSPCo      I&M
Year Ended December 31, 2001                             (in thousands)

Charged (Credited) to Operating
 Expenses (net):
                                                                   
  Current                                $ 9,126   $ 71,623  $190,671   $ 88,013  $ 107,286
  Deferred                                (6,224)    27,198   (72,568)    14,923    (45,785)
  Deferred Investment Tax Credits           -        (3,237)   (5,207)    (3,899)    (7,377)
                                         -------   --------  --------   --------  ---------
    Total                                  2,902     95,584   112,896     99,037     54,124
                                         -------   --------  --------   --------  ---------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                    (56)   (19,165)     (398)   (13,803)   (10,590)
  Deferred                                  -        21,832      -        17,885     16,580
  Deferred Investment Tax Credits         (3,414)    (1,528)     -          (159)      (947)
                                         -------   --------  --------   --------  ---------
    Total                                 (3,470)     1,139      (398)     3,923      5,043
                                         -------   --------  --------   --------  ---------

Total Income Tax as Reported             $  (568)  $ 96,723  $112,498   $102,960  $  59,167
                                         =======   ========  ========   ========  =========

                                          KPCo      OPCo      PSO       SWEPCo     WTU
Year Ended December 31, 2001                             (in thousands)

Charged (Credited) to Operating
 Expenses (net):
  Current                                $ 7,726   $(62,298) $ 53,030   $ 77,965  $ 19,424
  Deferred                                 2,812    166,166   (16,726)   (31,396)  (11,891)
  Deferred Investment Tax Credits         (1,180)    (2,495)   (1,791)    (4,453)   (1,271)
                                         -------   --------  --------   --------  --------
    Total                                  9,358    101,373    34,513     42,116     6,262
                                         -------   --------  --------   --------   -------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                 (2,725)   (21,600)      352        542      (691)
  Deferred                                 3,481     20,014      -          -         -
  Deferred Investment Tax Credits            (72)      (794)     -          -         -
                                         -------   --------  --------   --------   -------
    Total                                    684     (2,380)      352        542      (691)
                                         -------   --------  --------   --------   -------

Total Income Tax as Reported             $10,042   $ 98,993  $ 34,865   $ 42,658   $ 5,571
                                         =======   ========  ========   ========   =======

                                         AEGCo      APCo      CPL       CSPCo      I&M
Year Ended December 31, 2000                             (in thousands)

Charged (Credited) to Operating
 Expenses (net):
  Current                                $ 8,746   $129,165  $ 89,403   $120,494  $ 134,796
  Deferred                                (5,842)     3,838    16,263     (7,746)  (126,748)
  Deferred Investment Tax Credits           -        (2,947)   (5,207)    (3,379)    (7,524)
                                         -------   --------  --------   --------  ---------
    Total                                  2,904    130,056   100,459    109,369        524
                                         -------   --------  --------   --------  ---------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                    (44)       327    (5,073)     3,777      2,950
  Deferred                                  -         4,764      -         3,683      1,569
  Deferred Investment Tax Credits         (3,396)    (1,968)     -          (103)      (330)
                                         -------   --------   -------   --------  ---------
    Total                                 (3,440)     3,123    (5,073)     7,357      4,189
                                         -------   --------   -------   --------  ---------

Total Income Tax as Reported             $  (536)  $133,179   $95,386   $116,726  $   4,713
                                         =======   ========   =======   ========  =========





                                          KPCo      OPCo      PSO       SWEPCo     WTU
Year Ended December 31, 2000                             (in thousands)

Charged (Credited) to Operating
 Expenses (net):
                                                                    
  Current                                $17,878   $259,608  $11,597     $16,073   $ 6,774
  Deferred                                 2,521    (70,263)  25,453      14,653     9,401
  Deferred Investment Tax Credits         (1,187)    (1,824)  (1,791)     (4,482)   (1,271)
                                         -------   --------  -------     -------   -------
    Total                                 19,212    187,521   35,259      26,244    14,904
                                         -------   --------  -------     -------   -------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                    (50)    15,426   (1,306)     (1,476)     (222)
  Deferred                                 1,244      4,307     -           -       (1,237)
  Deferred Investment Tax Credits            (65)    (1,575)    -           -         -
                                         -------    -------  -------     -------   --------
    Total                                  1,129     18,158   (1,306)     (1,476)   (1,459)
                                         -------    -------  -------     -------   -------

Total Income Tax as Reported             $20,341   $205,679  $33,953     $24,768   $13,445
                                         =======   ========  =======     =======   =======

                                         AEGCo     APCo       CPL       CSPCo      I&M
Year Ended December 31, 1999                             (in thousands)

Charged (Credited) to Operating
 Expenses (net):
  Current                                $ 7,713   $69,522   $ 89,112    $79,410   $(67,368)
  Deferred                                (5,282)    8,981     19,620      9,737     85,345
  Deferred Investment Tax Credits           -       (2,659)    (5,207)    (3,432)    (7,547)
                                         -------   -------   --------    -------   --------
    Total                                  2,431    75,844    103,525     85,715     10,430
                                         -------   -------   --------    -------   --------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                   (146)   (1,548)    (5,604)    (3,122)     1,529
  Deferred                                  -        4,052        318        744        382
  Deferred Investment Tax Credits         (3,448)   (2,313)      -          (562)      (605)
                                         -------   -------   --------    -------   --------
    Total                                 (3,594)      191     (5,286)    (2,940)     1,306
                                         -------   -------   --------    -------   --------
Total Income Taxes as Reported           $(1,163)  $76,035   $ 98,239    $82,775   $ 11,736
                                         =======   =======   ========    =======   ========

                                           KPCo      OPCo       PSO      SWEPCo     WTU
Year Ended December 31, 1999                               (in thousands)

Charged (Credited) to Operating
 Expenses (net):
  Current                                 $14,897   $135,540   $20,777   $ 60,169   $ 3,328
  Deferred                                  2,239      4,205    14,521    (17,347)   12,026
  Deferred Investment Tax Credits          (1,193)    (1,825)   (1,791)    (4,565)   (1,275)
                                          -------   --------   -------   --------   -------
    Total                                  15,943    137,920    33,507     38,257    14,079
                                          -------   --------   -------   --------   -------
Charged (Credited) to
 Nonoperating Income (net):
  Current                                    (424)    (3,256)   (2,215)    (4,826)      858
  Deferred                                    357       (539)     -          -         -
  Deferred Investment Tax Credits             (99)    (1,633)     -          -         -
                                          -------   --------   -------   --------   -------
    Total                                    (166)    (5,428)   (2,215)    (4,826)      858
                                          -------   --------   -------   --------   -------
Total Income Taxes as Reported            $15,777   $132,492   $31,292   $ 33,431   $14,937
                                          =======   ========   =======   ========   =======





Shown below is a reconciliation for each AEP registrant subsidiary of the
difference between the amount of federal income taxes computed by multiplying
book income before federal income taxes by the statutory rate, and the amount of
income taxes reported.

                                              AEGCo     APCo       CPL     CSPCo        I&M
Year Ended December 31, 2001                              (in thousands)
                                                                     
Net Income (Loss)                           $7,875  $161,818  $182,278  $161,876    $ 75,788
Extraordinary (Gains) Loss                    -         -        2,509    30,024        -
Income Tax Benefit                            -         -         -         -           -
Income Taxes                                  (568)   96,723   112,498   102,960      59,167
                                            ------  --------  --------  --------    --------
Pre-Tax Income (Loss)                       $7,307  $258,541  $297,285  $294,860    $134,955
                                            ======  ========  ========  ========    ========

Income Tax on Pre-Tax Income (Loss)
 at Statutory Rate (35%)                   $ 2,557  $ 90,490  $104,050  $103,201    $ 47,234
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                                 230     2,977     8,477     2,757      21,224
  Corporate Owned Life Insurance              -          450      -          544        (148)
  Nuclear Fuel Disposal Costs                 -         -         -         -         (3,292)
  Allowance for Funds Used
    During  Construction                    (1,078)     -         -         -         (1,606)
  Rockport Plant Unit 2 Investment
    Tax Credit                                 374      -         -         -           -
  Removal Costs                               -         -         -         -           -
  Investment Tax Credits (net)              (3,414)   (4,765)   (5,207)   (4,058)     (8,324)
  State Income Taxes                         1,050     9,613     9,652     5,727       6,137
  Other                                       (287)   (2,042)   (4,474)   (5,211)     (2,058)
                                           -------  --------  --------  --------    --------
Total Income Taxes as Reported             $  (568) $ 96,723  $112,498  $102,960    $ 59,167
                                           =======  ========  ========  ========    ========

Effective Income Tax Rate                     N.M.     37.4%     37.9%     34.9%       43.8%
                                              ====     ====      ====      ====        ====

                                           KPCo      OPCo       PSO      SWEPCo     WTU
Year Ended December 31, 2001                               (in thousands)
Net Income                                $21,565   $147,445   $ 57,759  $ 89,367   $12,310
Extraordinary Loss                           -        18,348       -         -         -
Income Tax Benefit                           -          -          -         -         -
Income Taxes                               10,042     98,993     34,865    42,658     5,571
                                          -------   --------   --------  --------   -------
Pre-Tax Income                            $31,607   $264,786   $ 92,624  $132,025   $17,881
                                          =======   ========   ========  ========   =======

Income Tax on Pre-Tax Income
 at Statutory Rate (35%)                  $11,062   $ 92,675    $32,418  $ 46,209   $ 6,259
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                              1,581      7,972       -         -        1,463
  Corporate Owned Life Insurance              334      1,852       -         -         -
  Nuclear Fuel Disposal Costs                -          -          -         -         -
  Allowance for Funds Used
    During Construction                      -          -          -         -         -
  Rockport Plant Unit 2 Investment
    Tax Credit                               -          -          -         -         -
  Removal Costs                              (420)      -          -         -         -
  Investment Tax Credits (net)             (1,252)    (3,289)    (1,791)   (4,453)   (1,271)
  State Income Taxes                          318      9,752      5,137     5,451     1,283
  Other                                    (1,581)    (9,969)      (899)   (4,549)   (2,163)
                                          -------   --------    -------  --------   -------
Total Income Taxes as Reported            $10,042   $ 98,993    $34,865  $ 42,658   $ 5,571
                                          =======   ========    =======  ========   =======

Effective Income Tax Rate                    31.8%      37.4%      37.6%     32.3%     31.2%
                                             ====       ====       ====      ====      ====

                                              AEGCo     APCo      CPL      CSPCo       I&M
Year Ended December 31, 2000                              (in thousands)
Net Income (Loss)                           $7,984  $ 73,844  $189,567  $ 94,966   $(132,032)
Extraordinary (Gains) Loss                            (1,066)             39,384
Income Tax Benefit                            -       (7,872)     -      (14,148)       -
Income Taxes                                  (536)  133,179    95,386   116,726       4,713
                                            ------  --------  --------  --------   ---------
Pre-Tax Income (Loss)                       $7,448  $198,085  $284,953  $236,928   $(127,319)
                                            ======  ========  ========  ========   =========

Income Tax on Pre-Tax Income (Loss)
 at Statutory Rate (35%)                   $ 2,607  $ 69,330   $99,733  $ 82,925    $(44,561)
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                                 452     7,606     7,556    10,529      20,378
  Corporate Owned Life Insurance              -       54,824      -       29,259      42,587
  Nuclear Fuel Disposal Costs                 -         -         -         -         (3,957)
  Allowance for Funds Used
    During  Construction                    (1,070)     -         -         -         (2,211)
  Rockport Plant Unit 2 Investment
    Tax Credit                                 374      -         -         -           -
  Removal Costs                               -       (1,197)     -         -           -
  Investment Tax Credits (net)              (3,396)   (4,915)   (5,207)   (3,482)     (7,854)
  State Income Taxes                           784     9,950     2,296        89       6,004
  Other                                       (287)   (2,419)   (8,992)   (2,594)     (5,673)
                                           -------  --------   -------  --------    --------
Total Income Taxes as Reported             $  (536) $133,179   $95,386  $116,726    $  4,713
                                           =======  ========   =======  ========    ========

Effective Income Tax Rate                     N.M.     67.2%     33.5%     49.3%       N.M.
                                              ====     ====      ====      ====        ====

                                           KPCo      OPCo       PSO      SWEPCo     WTU
Year Ended December 31, 2000                               (in thousands)
Net Income                                $20,763   $ 83,737   $ 66,663   $72,672   $27,450
Extraordinary Loss                                    40,157
Income Tax Benefit                           -       (21,281)      -         -         -
Income Taxes                               20,342    205,679     33,953    24,768    13,445
                                          -------   --------   --------   -------   -------
Pre-Tax Income                            $41,105   $308,292   $100,616   $97,440   $40,895
                                          =======   ========   ========   =======   =======

Income Tax on Pre-Tax Income
 at Statutory Rate (35%)                  $14,387   $107,903    $35,216  $ 34,104   $14,313
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                              1,827     27,577       -         -        1,204
  Corporate Owned Life Insurance            5,149     84,453       -         -         -
  Nuclear Fuel Disposal Costs                -          -          -         -         -
  Allowance for Funds Used
    During Construction                      -          -          -         -         -
  Rockport Plant Unit 2 Investment
    Tax Credit                               -          -          -         -         -
  Removal Costs                              (420)      -          -         -         -
  Investment Tax Credits (net)             (1,252)    (3,398)    (1,791)   (4,482)   (1,271)
  State Income Taxes                        1,597     (1,988)     3,037     1,650      -
  Other                                      (946)    (8,868)    (2,509)   (6,504)     (801)
                                          -------   --------    -------  --------   -------
Total Income Taxes as Reported            $20,342   $205,679    $33,953  $ 24,768   $13,445
                                          =======   ========    =======  ========   =======

Effective Income Tax Rate                    49.5%      66.8%      33.8%     25.4%     32.9%
                                             ====       ====       ====      ====      ====






                                            AEGCo      APCo       CPL       CSPCo     I&M
Year Ended December 31, 1999                                 (in thousands)
                                                                        
Net Income                                  $ 6,195   $120,492   $182,201   $150,270   $32,776
Extraordinary Loss                                                  8,488
Income Tax Benefit                             -          -        (2,971)      -         -
Income Taxes                                 (1,163)    76,035     98,239     82,775    11,736
                                            -------   --------   --------   --------   -------
Pre-Tax Income                              $ 5,032   $196,527   $285,957   $233,045   $44,512
                                            =======   ========   ========   ========   =======
Income Tax on Pre-Tax
 Income at Statutory Rate (35%)             $ 1,762   $ 68,785   $100,085    $ 81,566  $15,580
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                                  446     12,593      7,981       8,846   19,966
  Corporate Owned Life Insurance               -          -          -           -         594
  Nuclear Fuel Disposal Costs                  -          -          -           -      (3,347)
  Allowance for Funds Used
   During Construction                       (1,069)      -          -           -      (2,174)
  Rockport Plant Unit 2
   Investment Tax Credit                        374       -          -           -        -
  Removal Costs                                -        (3,220)      -           -        -
  Investment Tax Credits (net)               (3,448)    (4,972)    (5,207)     (3,994)  (8,152)
  State Income Taxes                            467      3,305      6,965          58   (4,635)
Other                                           305       (456)   (11,585)     (3,701)  (6,096)
                                            -------   --------   --------    --------  -------
Total Income Taxes as Reported              $(1,163)  $ 76,035   $ 98,239    $ 82,775  $11,736
                                            =======   ========   ========    ========  =======

Effective Income Tax Rate                      N.M.       38.7%      34.4%       35.6%    26.4%
                                               ====       ====       ====        ====     ====

                                           KPCo      OPCo       PSO       SWEPCo     WTU
Year Ended December 31, 1999                               (in thousands)
Net Income                                $25,430   $212,157    $61,508    $83,194   $26,406
Extraordinary Loss                                                           4,632     8,402
Income Tax Benefit                           -           -         -        (1,621)   (2,941)
Income Taxes                               15,777    132,492     31,292     33,431    14,937
                                          -------   --------    -------   --------   -------
Pre-Tax Income                            $41,207   $344,649    $92,800   $119,636   $46,804
                                          =======   ========    =======   ========   =======
Income Tax on Pre-Tax Income
 at Statutory Rate (35%)                  $14,423   $120,628   $ 32,480   $ 41,873   $16,382
Increase (Decrease) in Income Tax
 Resulting from the Following Items:
  Depreciation                              1,843     17,517       -          -        1,120
  Corporate Owned Life Insurance             -           198       -          -         -
  Removal Costs                              (420)      -          -          -         -
  Investment Tax Credits (net)             (1,292)    (3,458)    (1,791)    (4,565)   (1,275)
  State Income Taxes                        1,809      1,090      3,054      2,924      -
Other                                        (586)    (3,483)    (2,451)    (6,801)   (1,290)
                                          -------   --------   --------   --------   -------
Total Income Taxes as Reported            $15,777   $132,492   $ 31,292   $ 33,431   $14,937
                                          =======   ========   ========   ========   =======

Effective Income Tax Rate                    38.3%      38.5%      33.8%      28.0%     32.0%
                                             ====       ====       ====       ====      ====

The following tables show the elements of the net deferred tax liability and the
significant temporary differences for each AEP registrant subsidiary:

                                          AEGCo       APCo         CPL        CSPCo      I&M
December 31, 2001                                            (in thousands)

Deferred Tax Assets                     $  75,856   $ 162,334  $   130,863  $  74,767  $ 332,225
Deferred Tax Liabilities                 (103,831)   (865,909)  (1,294,658)  (518,489)  (732,756)
                                        ---------   ---------  -----------  ---------  ---------
  Net Deferred Tax Liabilities          $ (27,975)  $(703,575) $(1,163,795) $(443,722) $(400,531)
                                        =========   =========  ===========  =========  =========

Property Related Temporary Differences  $ (70,581)  $(530,298) $  (808,922) $(323,139) $(306,151)
Amounts Due From Customers For
  Future Federal Income Taxes               9,292     (55,206)     (70,174)    (9,839)   (46,756)
Deferred State Income Taxes                (3,822)    (56,747)        -        (8,968)   (38,015)
Translation Regulatory Assets                -        (34,783)        -       (78,298)      -
Net Deferred Gain on Sale and
  Leaseback-Rockport Plant Unit 2          40,816        -            -          -        27,157
Accrued Nuclear Decommissioning Expense      -           -            -          -        43,707
Deferred Fuel and Purchased Power            -           -            -          -       (26,270)
Deferred Cook Plant Restart Costs            -           -            -          -       (28,000)
Nuclear Fuel                                 -           -            -          -       (16,062)
Regulatory Assets Designated
  for Securitization                         -           -        (332,198)      -          -
All Other (net)                            (3,680)    (26,541)      47,499    (23,478)   (10,141)
                                        ---------   ---------  -----------  ---------  ---------
  Net Deferred Tax Liabilities          $ (27,975)  $(703,575) $(1,163,795) $(443,722) $(400,531)
                                        =========   =========  ===========  =========  =========






                                           KPCo        OPCo       PSO       SWEPCo        WTU
December 31, 2001                                           (in thousands)

                                                                        
Deferred Tax Assets                     $  30,927  $ 135,938  $  59,421  $   56,189    $  22,888
Deferred Tax Liabilities                 (199,231)  (933,827)  (356,298)   (425,970)    (167,937)
                                        ---------  ---------  ---------   ---------    ---------
  Net Deferred Tax Liabilities          $(168,304) $(797,889) $(296,877)  $(369,781)   $(145,049)
                                        =========  =========  =========   =========    =========

Property Related Temporary Differences  $(118,147) $(595,974) $(320,900)  $(362,884)   $(149,309)
Amounts Due From Customers For
  Future Federal Income Taxes             (20,215)   (61,130)    10,199      (6,441)       4,757
Deferred State Income Taxes               (25,267)   (18,440)      -           -            -
Translation Regulatory Assets                -      (154,947)      -           -            -
Deferred Fuel and Purchased Power            -        20,323       -           -            -
Provision for Mine Shutdown Costs            -        18,365       -           -            -
All Other (net)                            (4,675)    (6,086)    13,824        (456)        (497)
                                        ---------  ---------  ---------   ---------    ---------
  Net Deferred Tax Liabilities          $(168,304) $(797,889) $(296,877)  $(369,781)   $(145,049)
                                        =========  =========  =========   =========    =========

                                          AEGCo       APCo         CPL        CSPCo      I&M
December 31, 2000                                            (in thousands)

Deferred Tax Assets                     $  81,480   $ 178,487  $    67,184  $  88,198  $ 342,900
Deferred Tax Liabilities                 (114,408)   (860,961)  (1,309,981)  (510,957)  (830,845)
                                        ---------   ---------  -----------  ---------  ---------
  Net Deferred Tax Liabilities          $ (32,928)  $(682,474) $(1,242,797) $(422,759) $(487,945)
                                        =========   =========  ===========  =========  =========

Property Related Temporary Differences  $ (78,113)  $(510,950) $  (773,454) $(343,045) $(324,198)
Amounts Due From Customers For
  Future Federal Income Taxes              10,317     (55,085)     (72,426)   (11,142)   (55,218)
Deferred State Income Taxes                (5,478)    (86,351)        -          -       (69,982)
Translation Regulatory Asset                 -        (40,554)        -       (68,817)      -
Net Deferred Gain on Sale and
  Leaseback-Rockport Plant Unit 2          42,766        -            -          -        28,454
Accrued Nuclear Decommissioning Expense      -           -            -          -        34,702
Deferred Fuel and Purchased Power            -           -            -          -       (39,395)
Deferred Cook Plant Restart Costs            -           -            -          -       (42,000)
Nuclear Fuel                                 -           -            -          -       (28,319)
Regulatory Assets Designated
  for Securitization                         -           -        (332,198)      -          -
All Other (net)                            (2,420)     10,466      (64,719)       245      8,011
                                        ---------   ---------  -----------  ---------  ---------
  Net Deferred Tax Liabilities          $ (32,928)  $(682,474) $(1,242,797) $(422,759) $(487,945)
                                        =========   =========  ===========  =========  =========

                                           KPCo        OPCo       PSO       SWEPCo        WTU
December 31, 2000                                           (in thousands)

Deferred Tax Assets                     $  32,807  $ 330,878  $  60,010  $   47,615    $  16,604
Deferred Tax Liabilities                 (198,742)  (952,819)  (372,070)   (446,819)    (173,642)
                                        ---------  ---------  ---------   ---------    ---------
  Net Deferred Tax Liabilities          $(165,935) $(621,941) $(312,060)  $(399,204)   $(157,038)
                                        =========  =========  =========   =========    =========

Property Related Temporary Differences  $(116,109) $(586,039) $(313,248)  $(375,427)   $(150,264)
Amounts Due From Customers For
  Future Federal Income Taxes             (19,680)   (57,759)    11,082      (6,015)       4,723
Deferred State Income Taxes               (29,695)   (14,282)   (36,487)       -            -
Translation Regulatory Asset                 -       (53,149)      -           -            -
Deferred Fuel and Purchased Power            -      (116,224)      -           -            -
Provision for Mine Shutdown Costs            -        63,995       -           -            -
Postretirement Benefits                      -        93,306       -           -            -
All Other (net)                              (451)    48,211     26,593     (17,762)     (11,497)
                                        ---------  ---------  ---------   ---------    ---------
  Net Deferred Tax Liabilities          $(165,935) $(621,941) $(312,060)  $(399,204)   $(157,038)
                                        =========  =========  =========   =========    =========


We have settled with the IRS all issues from the audits of our consolidated
federal income tax returns for the years prior to 1991. We have received Revenue
Agent's Reports from the IRS for the years 1991 through 1996, and have filed
protests contesting certain proposed adjustments. Returns for the years 1997
through 2000 are presently being audited by the IRS. Management is not aware of
any issues for open tax years that upon final resolution are expected to have a
material adverse effect on results of operations.

COLI Litigation - On February 20, 2001, the U.S. District Court for the Southern
District of Ohio ruled against AEP in its suit against the United States over
deductibility of interest claimed by AEP in its consolidated federal income tax
returns related to its COLI program. AEP had filed suit to resolve the IRS'
assertion that interest deductions for AEP's COLI program should not be allowed.
In 1998 and 1999 we paid the disputed taxes and interest attributable to COLI
interest deductions for taxable years 1991-98 to avoid the potential assessment
by the IRS of additional interest on the contested tax. The payments were
included in other assets pending the resolution of this matter. As a result of
the U.S. District Court's decision to deny the COLI interest deductions, net
income was reduced by the amounts shown in the table below in 2000. The Company
has filed an appeal of the U.S. District Court's decision with the U.S. Court of
Appeals for the 6th Circuit.

The earnings reductions for affected registrant subsidiaries are as follows:

                     (in millions)
APCo                      $ 82
CSPCo                       41
I&M                         66
KPCo                         8
OPCo                       118

The AEP System companies join in the filing of a consolidated federal income tax
return. The allocation of the AEP System's current consolidated federal income
tax to the System companies is in accordance with SEC rules under the 1935 Act.
These rules permit the allocation of the benefit of current tax losses to the
System companies giving rise to them in determing their current tax expense. The
tax loss of the System parent company, AEP Co., Inc., is allocated to its
subsidiaries with taxable income. With the exception of the loss of the parent
company, the method of allocation approximates a separate return result for each
company in the consolidated group.






14.  Supplementary Information:

The amounts of power purchased by the registrant subsidiaries from Ohio Valley
Electric Corporation, which is 44.2% owned by the AEP System, for the years
ended December 31, 2001, 2000, and 1999 were:

                                                                      APCo         CSPCo         I&M         OPCo
                                                                      ----         -----         ---         ----
                                                                                     (in thousands)
                                                                                                  
Year Ended December 31, 2001                                           $45,542      $12,626      $20,723      $47,757
Year Ended December 31, 2000                                            30,998        8,706       15,204       31,134
Year Ended December 31, 1999                                            21,774        6,006       10,227       25,623





15. Leases:

Leases of property, plant and equipment are for periods up to 35 years and
require payments of related property taxes, maintenance and operating costs. The
majority of the leases have purchase or renewal options and will be renewed or
replaced by other leases.

Lease rentals for both operating and capital leases are generally charged to
operating expenses in accordance with rate-making treatment for regulated
operations. The components of rental costs are as follows:








                                       AEGCo     APCo     CPL      CSPCo     I&M      KPCo
Year Ended December 31, 2001                            (in thousands)
Lease Payments on
                                                                   
 Operating Leases                     $76,262  $ 6,142   $5,948   $ 7,063  $104,574  $1,191
Amortization of Capital Leases            281   12,099     -        7,206    17,933   2,740
Interest on Capital Leases                 55    3,789     -        2,396     4,424     808
                                      -------  -------   ------   -------  --------  ------
 Total Lease Rental Costs             $76,598  $22,030   $5,948   $16,665  $126,931  $4,739
                                      =======  =======   ======   =======  ========  ======




                                   OPCo     PSO     SWEPCo    WTU
Year Ended December 31, 2001                (in thousands)
Lease Payments on
                                                 
 Operating Leases                $63,913   $4,010   $2,277   $1,534
Amortization of Capital Leases    14,443     -        -        -
Interest on Capital Leases         5,818     -        -        -
                                 -------   ------   ------   ------
 Total Lease Rental Costs        $84,174   $4,010   $2,277   $1,534
                                 =======   ======   ======   ======





                                   AEGCo     APCo     CPL      CSPCo      I&M     KPCo
Year Ended December 31, 2000                            (in thousands)
Lease Payments on
                                                              
 Operating Leases                $73,858  $ 7,128  $  -      $ 7,683  $ 81,446  $1,978
Amortization of Capital Leases       281   13,900     -        7,776    26,341   3,931
Interest on Capital Leases            55    3,930     -        2,690    10,908   1,054
                                 -------  -------  -------   -------  --------  ------
 Total Lease Rental Costs        $74,194  $24,958  $  -      $18,149  $118,695  $6,963
                                 =======  =======  =======   =======  ========  ======




                                   OPCo     PSO     SWEPCo    WTU
Year Ended December 31, 2000                (in thousands)
Lease Payments on
                                                 
 Operating Leases                $51,981   $ -      $ -      $ -
Amortization of Capital Leases    37,280     -        -        -
Interest on Capital Leases         9,584     -        -        -
                                 -------   ------   ------   ------
 Total Lease Rental Costs        $98,845   $ -      $ -      $ -
                                 =======   ======   ======   ======




                                        AEGCo     APCo     CPL      CSPCo     I&M     KPCo
Year Ended December 31, 1999                         (in thousands)
Lease Payments on
                                                                   
 Operating Leases                      $74,269   $ 5,647  $ -      $ 5,687  $ 81,611 $   199
Amortization of Capital Leases             364    13,749    -        7,427    11,320   4,299
Interest on Capital Leases                  64     4,267    -        2,720     9,338   1,162
                                       -------   -------  ------   -------  --------  ------
 Total Lease Rental Costs              $74,697   $23,663  $ -      $15,834  $102,269  $5,660
                                       =======   =======  ======   =======  ========  ======




                                   OPCo     PSO     SWEPCo    WTU
Year Ended December 31, 1999                (in thousands)
Lease Payments on
                                                 
 Operating Leases               $ 60,026   $ -      $ -      $ -
Amortization of Capital Leases    35,622     -        -        -
Interest on Capital Leases         9,552     -        -        -
                                --------   ------   ------   ------
 Total Lease Rental Costs       $105,200   $ -      $ -      $ -
                                ========   ======   ======   ======



Property, plant and equipment under capital leases and related obligations
recorded on the Consolidated Balance Sheets are as follows:

                                  AEGCo      APCo    CSPCo      I&M       KPCo    OPCo
Year Ended December 31, 2001                     (in thousands)
Property, Plant and Equipment
 Under Capital Leases
                                                             
 Production                      $1,983   $ 2,712  $ 6,380   $  4,826  $ 1,138 $ 22,477
 Distribution                                                  14,593
 Other:
  Mining Assets and Other           129    82,292  $54,999     86,267   17,658  114,944
                                 ------   -------  -------   --------  ------- --------
   Total Property, Plant
    and Equipment                 2,112    85,004   61,379    105,686   18,796  137,421
 Accumulated Amortization         1,801    38,745   26,044     43,768    9,213   57,429
                                 ------   -------  -------   --------  ------- --------
  Net Property, Plant and
   Equipment Under
   Capital Leases                $  311   $46,259  $35,335   $ 61,918  $ 9,583 $ 79,992
                                 ======   =======  =======   ========  ======= ========

Obligations Under Capital Leases:
  Noncurrent Liability           $   76   $33,928  $27,052   $ 51,093  $ 6,742 $ 64,261
  Liability Due Within One Year     235    12,357    7,835     10,840    2,841   16,405
                                 ------   -------  -------   --------  ------- --------
      Total Obligations Under
       Capital Leases            $  311   $46,285  $34,887   $ 61,933  $ 9,583 $ 80,666
                                 ======   =======  =======   ========  ======= ========







                                     AEGCo      APCo    CSPCo      I&M       KPCo    OPCo
Year Ended December 31, 2000                        (in thousands)
Property, Plant and Equipment
 Under Capital Leases
                                                                
 Production                         $2,017   $ 6,276  $     2   $  7,023  $ 1,730 $ 24,709
 Distribution                                                     14,595
 Other:
  Nuclear Fuel
  (net of amortization)                                           89,872
  Mining Assets and Other              177    93,437   68,352     97,383   22,072  200,308
                                    ------   -------  -------   --------  ------- --------
   Total Property, Plant
    and Equipment                    2,194    99,713   68,354    208,873   23,802  225,017
 Accumulated Amortization            1,603    36,553   25,422     45,700    9,618  108,436
                                    ------   -------  -------   --------  ------- --------
  Net Property, Plant and
   Equipment Under
   Capital Leases                   $  591   $63,160  $42,932   $163,173  $14,184 $116,581
                                    ======   =======  =======   ========  ======= ========

Obligations Under Capital Leases:
  Noncurrent Liability              $  358   $50,350  $35,199   $ 62,325  $11,091 $ 83,866
  Liability Due Within One Year        233    12,810    7,733    100,848    3,093   32,715
                                    ------   -------  -------   --------  ------- --------
      Total Obligations Under
       Capital Leases               $  591   $63,160  $42,932   $163,173  $14,184 $116,581
                                    ======   =======  =======   ========  ======= ========


Properties under operating leases and related obligations are not included in
the Consolidated Balance Sheets.

CPL, PSO, SWEPCo and WTU do not lease property, plant and equipment under
capital leases.



Future minimum lease payments consisted of the following at December 31, 2001:

                                       AEGCo    APCo     CSPCo     I&M        KPCo      OPCo
Capital                                             (in thousands)
- -------
                                                                    
2002                                   $217   $13,718   $ 8,932  $11,759   $ 3,093    $ 18,516
2003                                    132    11,625     7,284   10,028     2,441      17,521
2004                                     20     9,371     6,111    7,947     1,824      14,701
2005                                      6     6,440     5,248    6,282     1,449      11,520
2006                                      1     4,690     3,903    5,335       891      10,305
Later Years                              -      7,613    11,400   17,882     1,548      28,948
                                       ----   -------   -------  -------   -------    --------
Total Future Minimum
 Lease Payments                         376    53,457    42,878   59,233    11,246     101,511
Less Estimated Interest Element          65     7,172     7,991   (2,700)    1,663      20,845
                                       ----   -------   -------  -------   -------    --------
Estimated Present Value of
  Future Minimum Lease Payments        $311   $46,285   $34,887  $61,933   $ 9,583    $ 80,666
                                       ====   =======   =======  =======   =======    ========


                                        AEGCo      APCo     CPL     CSPCo      I&M       KPCo
                                                      (in thousands)
Noncancellable Operating Leases
2002                                 $   73,854  $ 3,193  $ 5,948  $ 2,104  $   82,627  $  717
2003                                     73,854    3,108    5,948    1,991      79,923     691
2004                                     73,854    2,402    5,948    1,623      77,104     571
2005                                     73,854    2,155    5,948    1,308      75,736     544
2006                                     73,854    1,887    5,948    1,279      75,595     398
Later Years                           1,181,664    4,563     -       3,198   1,186,678   1,842
                                     ----------  -------  -------  -------  ----------  ------
Total Future Minimum
 Lease Payments                      $1,550,934  $17,308  $29,740  $11,503  $1,577,663  $4,763
                                     ==========  =======  =======  =======  ==========  ======







                                  OPCo       PSO     SWEPCo     WTU
                                            (in thousands)
Noncancellable Operating Leases
                                                  
2002                           $ 62,945     $4,010  $ 2,277   $1,534
2003                             62,914      4,010    2,277    1,534
2004                             63,323      4,010    2,277    1,534
2005                             62,836      4,010    2,277    1,534
2006                             63,242      4,010    2,277    1,534
Later Years                     244,069       -        -        -
                               --------     ------  -------   ------
Total Future Minimum
 Lease Payments                $559,329     $20,050 $11,385   $7,670
                               ========     ======= =======   ======





Operating leases include lease agreements with special purpose entities related
to Rockport Plant Unit 2 and the Gavin Plant's flue gas desulfurization system
(Gavin Scrubbers). The Rockport Plant lease resulted from a sale and leaseback
transaction in 1989. The gain from the sale was deferred and is being amortized
over the term of the lease which expires in 2022. The Gavin Scrubber lease
expires in 2009. AEGCo and OPCo have no ownership interest in the special
purpose entities and do not guarantee their debt. The special purpose entities
are not consolidated in accordance with applicable accounting standards. As a
result, neither the leased plant and equipment nor the debt of the special
purpose entities is included in AEGCo or OPCo's balance sheets. The future lease
payment obligations to the special purpose entities are included in the above
table of future minimum lease payments under noncancellable operating leases.

16.  Lines of Credit and Sale of Receivables:

The AEP System uses short-term debt, primarily commercial paper, to meet
fluctuations in working capital requirements and other interim capital needs.
AEP has established a money pool to coordinate short-term borrowings for certain
subsidiaries, including AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo, PSO, SWEPCo
and WTU and also incurs borrowings outside the money pool for other
subsidiaries.

The registrant subsidiaries incurred interest expense for amounts borrowed from
the AEP money pool as follows:

                        Year Ended December 31,
                                 2001 2000 1999
                                  (in millions)
AEGCo                   0.8        -          -
APCo                    9.8        -          -
CPL                    11.4      16.9       14.1
CSPCo                   5.0       1.4         -
I&M                    13.1       0.8         -
KPCo                    2.3        -          -
OPCo                   14.6       9.2         -
PSO                     6.3       7.5        2.0
SWEPCo                  3.4       4.2        4.7
WTU                     3.1       2.7        0.6


Interest income earned from amounts advanced to the AEP money pool by the
registrant subsidiaries were:

                        Year Ended December 31,
                                 2001 2000 1999
                                  (in millions)
APCo                    1.7        -          -
CPL                     0.1        -          -
CSPCo                   0.8       1.1         -
I&M                     1.6       9.0         -
KPCo                    0.1       1.8         -
OPCo                    8.6       3.4         -
SWEPCo                  0.1        -         0.1
WTU                      -         -         0.2







Under a factoring arrangement the registrant subsidiaries (excluding AEGCo) sell
without recourse certain of their customer accounts receivable and accrued
utility revenue balances to AEP Credit and are charged a fee based on AEP Credit
financing costs, uncollectible accounts experience for each company's
receivables and administrative costs. The costs of factoring customer accounts
receivable is reported as an operating expense. At December 31, 2001 the amount
of factored accounts receivable and accrued utility revenues for each registrant
subsidiary was as follows:

Company        (in millions)
- -------
APCo                       $ 61
CPL                          89
CSPCo                       106
I&M                          95
KPCo                         26
OPCo                        100
PSO                          43
SWEPCo                       47
WTU                          23


The fees paid by the registrant subsidiaries to AEP Credit for factoring
customer accounts receivable were:

                               Year Ended December 31,
                                 2001 2000 1999
                                  (in millions)

APCo                    $ 5.2           $-           $-
CPL                      14.7          15.7         14.7
CSPCo                    15.2          10.8           -
I&M                       8.5           6.8           -
KPCo                      2.7           1.9           -
OPCo                     12.8           8.4           -
PSO                       9.6           8.3          6.5
SWEPCo                    7.4           9.2          9.3
WTU                       3.8           4.0          3.5








17.  Unaudited Quarterly Financial Information:

The unaudited quarterly financial information for each registrant subsidiary
follows:

     Quarterly Periods
     Ended                                AEGCo      APCo         CPL        CSPCo       I&M
     -----------------                    -----      ----         ---        -----       ---
                                 (in thousands)
     2001
     March 31
                                                                         
      Operating Revenues                 $60,507    $501,204    $432,910    $327,437    $387,813
      Operating Income                     1,807      88,152      64,152      51,932      52,698
      Income (Loss) Before
        Extraordinary Items                1,980      61,787      35,031      37,671      32,363
      Net Income (Loss)                    1,980      61,787      35,031      37,671      32,363

     June 30
      Operating Revenues                 $52,217    $430,412    $470,420    $333,995    $382,234
      Operating Income                     1,882      59,362      82,351      62,894      47,340
      Income (Loss) Before
        Extraordinary Items                2,063      36,419      52,518      47,418      27,374
      Net Income (Loss)                    2,063      36,419      52,518      21,011      27,374

     September 30
      Operating Revenues                 $57,417    $434,450    $527,117    $375,691    $398,457
      Operating Income                     1,615      60,381     112,598      76,920      44,509
      Income Before Extraordinary Items    2,051      30,317      83,702      65,318      25,064
      Net Income                           2,051      30,317      83,702      65,318      25,064

     December 31
      Operating Revenues                 $57,407    $418,193    $308,390    $313,196    $358,493
      Operating Income                     1,673      67,091      36,630      60,431      15,158
      Income (Loss) Before
        Extraordinary Items                1,781      33,295      13,536      41,493      (9,013)
      Net Income (Loss)                    1,781      33,295      11,027      37,876      (9,013)

     Quarterly Periods
     Ended                                 KPCo      OPCo          PSO        SWEPCo       WTU
     -----------------                     ----      ----          ---        ------       ---
                                 (in thousands)
     2001
     March 31
      Operating Revenues                $100,681    $552,503    $255,080    $267,117    $141,649
      Operating Income                    12,604      64,756       8,340      33,986       5,392
      Income Before Extraordinary Items    7,075      53,397      (1,560)     19,869         891
      Net Income                           7,075      53,397      (1,560)     19,869         891

     June 30
      Operating Revenues                 $89,541    $512,196    $265,360    $271,748    $139,228
      Operating Income                     8,364      47,067      21,942      32,649      12,428
      Income Before Extraordinary Items    2,742      32,094      11,921      17,784       6,133
      Net Income                           2,742      10,579      11,921      17,784       6,133

     September 30
      Operating Revenues                 $96,197    $535,535    $325,373    $331,441    $181,433
      Operating Income                    12,587      69,668      59,914      60,194      17,745
      Income Before Extraordinary Items    5,312      51,378      51,069      46,357      14,067
      Net Income                           5,312      51,378      51,069      46,357      14,067

     December 31
      Operating Revenues                 $92,606    $497,871    $141,187    $231,020     $94,148
      Operating Income                    14,123      59,219       6,793      19,378      (2,175)
      Income (Loss) Before
        Extraordinary Items                6,436      28,924      (3,670)      5,357      (8,781)
      Net Income (Loss)                    6,436      32,091      (3,670)      5,357      (8,781)

     Quarterly Periods
     Ended                                  AEGCo      APCo       CPL      CSPCo        I&M
     -----------------                      -----      ----       ---      -----        ---
                                 (in thousands)
     2000
     March 31
      Operating Revenues                   $56,866    $442,646  $316,328  $290,587    $335,594
      Operating Income                       2,395      78,246    38,650    44,124     (15,251)
      Income Before Extraordinary Items      2,445      47,664     8,139    27,471     (36,553)
      Net Income                             2,445      47,664     8,139    27,471     (36,553)

     June 30
      Operating Revenues                   $56,928    $401,830  $437,911  $315,853    $345,073
      Operating Income                       1,746      58,208    95,717    50,798     (18,599)
      Income Before Extraordinary Items      1,653      30,240    67,553    35,335     (39,181)
      Net Income                             1,653      39,178    67,553    35,335     (39,181)

     September 30
      Operating Revenues                   $55,658    $448,563  $600,732  $375,112    $408,637
      Operating Income                       2,209      65,750   120,653    83,562      36,056
      Income Before Extraordinary Items      1,972      36,112    89,974    65,542      15,190
      Net Income                             1,972      36,112    89,974    40,306      15,190

     December 31
      Operating Revenues                   $59,064    $466,214  $415,431  $322,857    $398,905
      Operating Income                       2,074      (1,050)   52,078    17,393     (36,908)
      Income (Loss) Before
        Extraordinary Items                  1,914     (49,110)   23,901    (8,146)    (71,488)
      Net Income (Loss)                      1,914     (49,110)   23,901    (8,146)    (71,488)

     Quarterly Periods
     Ended                                  KPCo        OPCo       PSO     SWEPCo       WTU
     -----------------                      ----        ----       ---     ------       ---
                                 (in thousands)
     2000
     March 31
      Operating Revenues                   $94,135    $533,834  $161,329  $207,756    $ 93,335
      Operating Income                      15,557      65,113    10,860    22,731       9,781
      Income Before Extraordinary Items      8,052      46,216     1,165     7,663       3,833
      Net Income                             8,052      46,216     1,165     7,663       3,833

     June 30
      Operating Revenues                   $92,104    $515,445  $209,172  $272,409    $130,742
      Operating Income                       9,456      79,968    24,502    33,296      16,938
      Income Before Extraordinary Items      2,449      58,233    14,700    18,786       8,070
      Net Income                             2,449      58,233    14,700    18,786       8,070

     September 30
      Operating Revenues                  $102,798    $558,737  $355,992  $374,654    $200,124
      Operating Income                      13,790      96,652    56,437    61,312      16,565
      Income Before Extraordinary Items      6,761      77,061    54,329    47,537      10,670
      Net Income                             6,761      58,185    54,329    47,537      10,670

     December 31
      Operating Revenues                  $100,838    $532,315  $229,905  $263,455    $146,863
      Operating Income                      10,935     (14,906)    4,870    10,939       9,057
      Income (Loss) Before
        Extraordinary Items                  3,501     (78,897)   (3,531)   (1,314)      4,877
      Net Income (Loss)                      3,501     (78,897)   (3,531)   (1,314)      4,877

I&M's fourth quarter 2001 earnings were also favorably impacted by the return to
service in December 2000 of Unit 1 of the Cook Plant after an extended outage.




18.  Trust Preferred Securities:

The following Trust Preferred Securities issued by the wholly-owned statutory
business trusts of CPL, PSO and SWEPCo were outstanding at December 31, 2001 and
December 31, 2000. They are classified on the balance sheets as Certain
Subsidiaries Obligated, Mandatorily Redeemable Preferred Securities of
Subsidiary Trusts Holding Solely Junior Subordinated Debentures of Such
Subsidiaries. The Junior Subordinated Debentures mature on April 30, 2037. CPL
reacquired 490,000 and 60,000 trust preferred units during 2001 and 2000,
respectively.

                                                Units issued/
                                                Outstanding                                    Description of
                                                At 12/31/01                                    Underlying
Business Trust           Security                                Amount at December 31,        Debentures of Registrant
- --------------           --------                                ----------------------        ------------------------
                                                                      2001           2000
                                                                        (in millions)
                                                                         
CPL Capital I            8.00%, Series A         5,450,000            $136           $149      CPL, $141 million,
                                                                                               8.00%, Series A

PSO Capital I            8.00%, Series A         3,000,000              75             75      PSO, $77 million,
                                                                                               8.00%, Series A

SWEPCo Capital I         7.875%, Series A        4,400,000             110            110      SWEPCO, $113 million,
                                                ----------       -     ---      -     ---
                                                12,850,000            $321           $334      7.875%, Series A
                                                ==========            ====           ====






Each of the business trusts is treated as a subsidiary of its parent company.
The only assets of the business trusts are the subordinated debentures issued by
their parent company as specified above. In addition to the obligations under
their subordinated debentures, each of the parent companies has also agreed to a
security obligation which represents a full and unconditional guarantee of its
capital trust obligation.\



19.  Jointly Owned Electric Utility Plant:

CPL, CSPCo, PSO, SWEPCo and WTU have generating units that are jointly owned
with unaffiliated companies. Each of the participating companies is obligated to
pay its share of the costs of any such jointly owned facilities in the same
proportion as its ownership interest. Each AEP registrant subsidiary's
proportionate share of the operating costs associated with such facilities is
included in its statements of income and the investments are reflected in its
balance sheets under utility plant as follows:
                                                                   Company's Share
                                                                      December 31,
                                                     2001                        2000
                                          --------------------------  ---------------------------
                                 Percent     Utility    Construction     Utility   Construction
                                   of         Plant         Work          Plant         Work
                                Ownership  in Service   in Progress    in Service   in Progress
                                --------- ------------ -------------  ------------ ------------
                                                   (in thousands)            (in thousands)
CPL:
  Oklaunion Generating Station
                                                                        
  (Unit No. 1)                         7.8     $   37,728     $   318     $   37,236    $   395
  South Texas Project Generating
   Station (Units No. 1 and 2)        25.2      2,360,452      41,571      2,373,575     19,292
                                               ----------     -------     ----------    -------
                                               $2,398,180     $41,889     $2,410,811    $19,687
                                               ==========     =======     ==========    ========

CSP:
  W.C. Beckjord Generating Station
   (Unit No. 6)                       12.5     $   14,292     $   884     $   14,108    $   178
  Conesville Generating Station
   (Unit No. 4)                       43.5         81,697         494         80,103        261
  J.M. Stuart Generating Station      26.0        193,760      27,758        191,875     10,086
  Wm. H. Zimmer Generating Station    25.4        704,951       2,634        706,549      5,265
  Transmission                         (a)         61,476          91         61,820        451
                                               ----------     -------     ----------    -------
                                               $1,056,176     $31,861     $1,054,455    $16,241
                                               ==========     =======     ==========    =======

PSO:
  Oklaunion Generating Station
   (Unit No. 1)                       15.6     $   82,646     $   634     $   81,185    $   817
                                               ==========     =======     ==========    ========

SWEPCo:
  Dolet Hills Generating Station
   (Unit No. 1)                       40.2     $  234,747     $   675     $  231,442    $ 1,984
  Flint Creek Generating Station
   (Unit No. 1)                       50.0         83,953         213         82,899        852
  Pirkey Generating Station
   (Unit No. 1)                       85.9        439,430      10,577        437,069        435
                                               ----------     -------     ----------    -------
                                               $  758,130     $11,465     $  751,410    $ 3,271
                                               ==========     =======     ==========    ========

WTU:
  Oklaunion Generating Station
   (Unit No. 1)                       54.7     $  279,419     $ 1,651     $  277,624    $ 3,295
                                               ==========     =======     ==========    =======

(a) Varying percentages of ownership.







The accumulated depreciation with respect to each AEP registrant subsidiary's
share of jointly owned facilities is shown below:

                        December 31,
                        2001             2000
                        ----             ----
                            (in thousands)
CPL                      $863,130         $834,722
CSPCo                     410,756          389,558
PSO                        35,653           33,669
SWEPCo                    392,728          367,558
WTU                       100,430           98,045

20.  Related Party Transactions

AEP System Power Pool

APCo, CSPCo, I&M, KPCo and OPCo are parties to the Interconnection Agreement,
dated July 6, 1951, as amended (the Interconnection Agreement), defining how
they share the costs and benefits associated with their generating plants. This
sharing is based upon each company's "member-load-ratio," which is calculated
monthly on the basis of each company's maximum peak demand in relation to the
sum of the maximum peak demands of all five companies during the preceding 12
months. In addition, since 1995, APCo, CSPCo, I&M, KPCo and OPCo have been
parties to the AEP System Interim Allowance Agreement which provides, among
other things, for the transfer of SO2 Allowances associated with transactions
under the Interconnection Agreement. As part of AEP's restructuring settlement
agreement filed with FERC, CSPCo and OPCo would no longer be parties to the
Interconnection agreement and certain other modifications to its terms would
also be made.

Power marketing and trading transactions (trading activities) are conducted by
the AEP Power Pool and shared among the parties under the Interconnection
Agreement. Trading activities involve the purchase and sale of electricity under
physical forward contracts at fixed and variable prices and the trading of
electricity contracts including exchange traded futures and options and
over-the-counter options and swaps. The majority of these transactions represent
physical forward contracts in the AEP System's traditional marketing area and
are typically settled by entering into offsetting contracts. The regulated
physical forward purchase and sale contracts are recorded in operating revenues
on a net basis in the month when the contract settles.

In addition, the AEP Power Pool enters into transactions for the purchase and
sale of electricity options, futures and swaps, and for the forward purchase and
sale of electricity outside of the AEP System's traditional marketing area.

CPL, PSO, SWEPCo, WTU and AEP Service Corporation are parties to a Restated and
Amended Operating Agreement originally dated as of January 1, 1997 (CSW
Operating Agreement). The CSW Operating Agreement requires the operating
companies of the west zone to maintain specified annual planning reserve margins
and requires the subsidiaries that have capacity in excess of the required
margins to make such capacity available for sale to other AEP subsidiaries as
capacity commitments. The CSW Operating Agreement also delegates to AEP Service
Corporation the authority to coordinate the acquisition, disposition, planning,
design and construction of generating units and to supervise the operation and
maintenance of a central control center. The CSW Operating Agreement has been
accepted for filing and allowed to become effective by FERC.

AEP's System Integration Agreement provides for the integration and coordination
of AEP's east and west zone operating subsidiaries, joint dispatch of generation
within the AEP System, and the distribution, between the two operating zones, of
costs and benefits associated with the System's generating plants. It is
designed to function as an umbrella agreement in addition to the AEP
Interconnection Agreement and the CSW Operating Agreement, each of which will
continue to control the distribution of costs and benefits within each zone.










The following table shows the revenues derived from sales to the Pools and
direct sales to affiliates for years ended December 31, 2001, 2000 and 1999:

                                            APCo   CSPCo     I&M     KPCo     OPCo   AEGCo
Related Party Revenues                                (in thousands)

                                                                 
2001     Sales to East System Pool      $ 91,977 $44,185 $239,277 $34,735 $431,637 $   -
         Sales to West System Pool        24,892  13,971   15,596   6,117   19,797     -
         Direct Sales To East Affiliates  54,777    -        -       -      55,450  227,338
         Direct Sales To West Affiliates  (3,133) (1,705)  (1,905)   (744)  (2,590)    -
         Other                             2,772  11,060    2,071   2,258    7,072     -
                                        -------- ------- -------- ------- -------- --------
            Total Revenues              $171,285 $67,511 $255,039 $42,366 $511,366 $227,338
                                        ======== ======= ======== ======= ======== ========

2000     Sales to East System Pool      $ 81,013 $36,884 $200,474 $36,554 $502,140 $   -
         Sales to West System Pool         7,697   4,095    4,614   1,829    6,356     -
         Direct Sales To East Affiliates  59,106    -        -       -      66,487  227,983
         Direct Sales To West Affiliates   4,092   2,262    2,510     972    3,421     -
         Other                             2,770   6,124    2,710   2,466    4,043     -
                                        -------- ------- -------- ------- -------- --------
            Total Revenues              $154,678 $49,365 $210,308 $41,821 $582,447 $227,983
                                        ======== ======= ======== ======= ======== ========

1999     Sales to East System Pool      $ 41,869 $15,136  $50,624 $43,157 $337,699 $   -
         Direct Sales To East Affiliates  57,201    -        -       -      50,968  152,559
         Other                             1,162   4,582      345   1,145      825     -
                                        -------- ------- -------- ------- -------- --------
            Total Revenues              $100,232 $19,718  $50,969 $44,302 $389,492 $152,559
                                        ======== =======  ======= ======= ======== ========

                                         CPL      PSO     SWEPCo   WTU
Related Party Revenues                            (in thousands)

2001     Sales to East System Pool       $  -    $     4  $  -    $  -
         Sales to West System Pool        19,865   3,317    8,073     322
         Direct Sales To East Affiliates   3,697   2,833    3,238   1,228
         Direct Sales To West Affiliates  12,617  30,668   67,930   9,350
         Other                             5,583     (51)      (3)  7,781
                                         ------- -------  ------- -------
            Total Revenues               $41,762 $36,771  $79,238 $18,681
                                         ======= =======  ======= =======

2000     Sales to East System Pool       $  -    $  -     $  -    $  -
         Sales to West System Pool        23,421   7,323    5,546     194
         Direct Sales To East Affiliates  (3,348) (1,990)  (3,008) (1,116)
         Direct Sales To West Affiliates  12,516  21,995   62,178   7,645
         Other                             5,163 (12,680)  (1,592) 11,931
                                         ------- -------  ------- -------
            Total Revenues               $37,752 $14,648  $63,124 $18,654
                                         ======= =======  ======= =======

1999     Sales to West System Pool       $ 6,124 $ 3,097  $ 4,527 $   401
         Direct Sales To West Affiliates   7,470   7,968   49,542   2,576
         Other                            14,177   2,652       48  11,790
                                         ------- -------  ------- -------
             Total Revenues              $27,771 $13,717  $54,117 $14,767
                                         ======= =======  ======= =======

The following table shows the purchased power expense incurred from purchases
from the Pools and affiliates for the years ended December 31, 2001, 2000, and
1999:

                                                APCo     CSPCo    I&M      KPCo     OPCo
Related Party Purchases                                      (in thousands)

2001     Purchases from East System Pool       $346,582 $292,034 $ 79,030 $ 61,816  $62,350
         Purchases from West System Pool            296      165      185       72      235
         Direct Purchases from East Affiliates     -        -     159,022   68,316     -
         Direct Purchases from West Affiliates     -        -        -        -        -
                                               -------- -------- -------- --------  -------
             Total Purchases                   $346,878 $292,199 $238,237 $130,204  $62,585
                                               ======== ======== ======== ========  =======

2000     Purchases from East System Pool       $355,305 $287,482 $106,644 $ 58,150  $50,339
         Purchases from West System Pool            455      260      285      108      390
         Direct Purchases from East Affiliates     -        -     158,537   69,446     -
         Direct Purchases from West Affiliates       14        8        9        3       12
                                               -------- -------- -------- --------  -------
             Total Purchases                   $355,774 $287,750 $265,475 $127,707  $50,741
                                               ======== ======== ======== ========  =======

1999     Purchases from East System Pool       $130,991 $199,574 $112,350  $19,502 $ 20,864
         Direct Purchases from East Affiliates     -        -      88,022   64,498     -
                                               -------- -------- --------  ------- ---------
             Total Purchases                   $130,991 $199,574 $200,372  $84,000 $ 20,864
                                               ======== ======== ========  ======= ========






                                                CPL      PSO     SWEPCo    WTU
Related Party Purchases                                  (in thousands)

                                                              
2001     Purchases from East System Pool        $  -     $ 1,327  $  -    $     4
         Purchases from West System Pool            415    5,877    3,810  11,689
         Direct Purchases from East Affiliates   12,657   37,445   27,744   4,614
         Direct Purchases from West Affiliates   45,569   34,603    9,696  40,349
                                                -------  -------  ------- -------
             Total Purchases                    $58,641  $79,252  $41,250 $56,656
                                                =======  =======  ======= =======

2000     Purchases from East System Pool        $  -     $20,100  $  -    $  -
         Purchases from West System Pool          1,696    5,386    4,379  18,444
         Direct Purchases from East Affiliates      251    2,117      695      71
         Direct Purchases from West Affiliates   30,644   33,185    8,264  39,258
                                                -------  -------  ------- -------
             Total Purchases                    $32,591  $60,788  $13,338 $57,773
                                                =======  =======  ======= =======

1999     Purchases from West System Pool        $   895  $ 6,992   $1,295 $ 7,266
         Direct Purchases from West Affiliates   15,778   27,627    6,256  19,325
                                                -------  -------   ------ -------
             Total Purchases                    $16,673  $34,619   $7,551 $26,591
                                                =======  =======   ====== =======

The above summarized related party revenues and expenses are presented as
operating revenues affiliated and purchased power affiliated on the income
statement of each AEP Power Pool member.








AEP System Transmission Pool

APCo, CSPCo, I&M, KPCo and OPCo are parties to the Transmission Agreement, dated
April 1, 1984, as amended (the Transmission Agreement), defining how they share
the costs associated with their relative ownership of the extra-high-voltage
transmission system (facilities rated 345 kv and above) and certain facilities
operated at lower voltages (138 kv and above). Like the Interconnection
Agreement, this sharing is based upon each company's "member-load-ratio."

The following table shows the net (credits) or charges allocated among the
parties to the Transmission Agreement during the years ended December 31, 1998,
1999 and 2000:

            1999         2000          2001
            ----         ----          ----
                    (in thousands)

APCo     $ (8,300)    $ (3,400)    $ (3,100)
CSPCo      39,000       38,300       40,200
I&M       (43,900)     (43,800)     (41,300)
KPCo      (4,300)      (6,000)      (4,600)
OPCo       17,500       14,900        8,800

CPL, PSO, SWEPCo, WTU and AEP Service Corporation are parties to a Transmission
Coordination Agreement originally dated as of January 1, 1997 (TCA). The TCA
established a coordinating committee, which is charged with the responsibility
of overseeing the coordinated planning of the transmission facilities of the
west zone operating subsidiaries, including the performance of transmission
planning studies, the interaction of such subsidiaries with independent system
operators (ISO) and other regional bodies interested in transmission planning
and compliance with the terms of the Open Access Transmission Tariff (OATT)
filed with the FERC and the rules of the FERC relating to such tariff.

Under the TCA, the west zone operating subsidiaries have delegated to AEP
Service Corporation the responsibility of monitoring the reliability of their
transmission systems and administering the OATT on their behalf. The TCA also
provides for the allocation among the west zone operating subsidiaries of
revenues collected for transmission and ancillary services provided under the
OATT.



AEP's System Transmission Integration Agreement provides for the integration and
coordination of the planning, operation and maintenance of the transmission
facilities of AEP's east and west zone operating subsidiaries. Like the System
Integration Agreement, the System Transmission Integration Agreement functions
as an umbrella agreement in addition to the AEP Transmission Agreement and the
Transmission Coordination Agreement. The System Transmission Integration
Agreement contains two service schedules that govern:

o        The allocation of transmission costs and revenues.
o The allocation of third-party transmission costs and revenues and System
dispatch costs.

The Transmission Integration Agreement anticipates that additional service
schedules may be added as circumstances warrant.

Unit Power Agreements and Other

A unit power agreement between AEGCo and I&M (the I&M Power Agreement) provides
for the sale by AEGCo to I&M of all the power (and the energy associated
therewith) available to AEGCo at the Rockport Plant. I&M is obligated, whether
or not power is available from AEGCo, to pay as a demand charge for the right to
receive such power (and as an energy charge for any associated energy taken by
I&M) such amounts, as when added to amounts received by AEGCo from any other
sources, will be at least sufficient to enable AEGCo to pay all its operating
and other expenses, including a rate of return on the common equity of AEGCo as
approved by FERC, currently 12.16%. The I&M Power Agreement will continue in
effect until the expiration of the lease term of Unit 2 of the Rockport Plant
unless extended in specified circumstances.

Pursuant to an assignment between I&M and KPCo, and a unit power agreement
between KPCo and AEGCo, AEGCo sells KPCo 30% of the power (and the energy
associated therewith) available to AEGCo from both units of the Rockport Plant.
KPCo has agreed to pay to AEGCo in consideration for the right to receive such
power the same amounts which I&M would have paid AEGCo under the terms of the
I&M Power Agreement for such entitlement. The KPCo unit power agreement expires
on December 31, 2004.

APCo and OPCo, jointly own two power plants. The costs of operating these
facilities are apportioned between the owners based on ownership interests. Each
company's share of these costs is included in the appropriate expense accounts
on each company's consolidated statements of income. Each company's investment
in these plants is included in electric utility plant on its consolidated
balance sheets.

I&M provides barging services to AEGCo, APCo and OPCo. I&M records revenues from
barging services as nonoperating income. AEGCo, APCo and OPCo record costs paid
to I&M for barging services as fuel expense. The amount of affiliated revenues
and affiliated expenses were:

                    Year Ended December 31,
                     2001     2000     1999
                     ----     ----     ----
Company                   (in millions)

I&M - revenues      $30.2    $23.5    $28.1
AEGCo - expense       8.5      8.8      8.5
APCo - expense       11.5      7.8     10.5
OPCo - expense       10.2      6.9      9.1

American Electric Power Service Corporation (AEPSC) provides certain managerial
and professional services to AEP System companies. The costs of the services are
billed to its affiliated companies by AEPSC on a direct-charge basis, whenever
possible, and on reasonable bases of proration for shared services. The billings
for services are made at cost and include no compensation for the use of equity
capital, which is furnished to AEPSC by AEP Co., Inc. Billings from AEPSC are
capitalized or expensed depending on the nature of the services rendered. AEPSC
and its billings are subject to the regulation of the SEC under the 1935 Act.

21.  Subsequent Events - Affecting APCo, CPL, CSPCo, I&M, KPCo, OPCo,
        PSO, SWEPCo and WTU

         During 2002, the EITF discussed Issue No. 02-3, "Recognition and
Reporting of Gains and Losses on Energy Contracts under Issues No. 98-10 and
00-17" (EITF 02-3) and reached consensus on certain issues. EITF 98-10,
"Accounting for Contracts Involving Energy Trading and Risk Management
Activities," requires that energy trading contracts be accounted for at fair
value. EITF 02-3 rescinds Issue No. 98-10 effective for any new contracts
entered into after October 25, 2002. For energy trading contracts entered into
through October 25, 2002, such contracts will continue to be accounted for at
fair value through December 31, 2002. Effective January 1, 2003, such contracts
are required to be accounted for at historical cost and we will report this as a
cumulative effect of an accounting change. Our energy contracts that qualify as
derivatives will continue to be accounted for at fair value under SFAS 133.

         EITF 02-3 requires that all derivatives held for trading purposes,
whether settled financially or physically, be reported in the income statement
on a net basis effective January 1, 2003. Previous guidance in EITF 98-10
permitted non-financial settled energy trading contracts to be reported either
gross or net in the income statement. Prior to the third quarter of 2002, we
recorded and reported upon settlement, sales under forward trading contracts as
revenues and purchases under forward trading contracts as purchased energy
expenses. Effective July 1, 2002, we reclassified such forward trading activity
to a net basis of reporting, as permitted by EITF 98-10, which resulted in a
substantial reduction in both operating revenues and purchased energy as well as
nonoperating income and expense for APCo, CSPCo, OPCo, KPCo, and I&M. In
addition, for PSO and SWEPCo a reclassification was made for 2001 between
Electricity Marketing and Trading Purchased Power and AEP Affiliates Purchase
Power in order for its presentation to be consistent with the new net basis
presentation that was adopted. These reclassifications did not have any impact
on our financial conditions, results of operations or cash flows.






22. Subsequent Events (Unaudited) - Affecting CPL and WTU

Plant Closings and Staff Reductions - Affecting CPL and WTU

         In September 2002 AEP proposed closing 16 gas-fired power plants in the
ERCOT control area of Texas (8 WTU plants and 8 CPL plants). ERCOT indicated
that it may designate some of those plants as "reliability must run" (RMR)
status. In October ERCOT designated seven RMR plants (3 WTU plants and 4 CPL
plants) and approved AEP's plan to inactivate nine other plants (5 WTU plants
and 4 CPL plants). The process of moving the plants to inactive status will take
up to two months. Employees of the plants to become inactive (approximately 183)
will be eligible for severance and outplacement services.

         RMR plants are required to ensure the reliability of the power grid,
even if electricity from those plants is not required to meet market needs.
ERCOT and AEP negotiated interim contracts for the remainder of 2002 for the
seven RMR plants. It is expected that 2003 RMR requirements will be announced
before the end of 2002.

         As a result of the decision to inactivate WTU plants, a write-down of
utility assets of approximately $34 million (pre-tax) was recorded in Other
Operation expense during the third quarter. The decision to inactivate the CPL
plants resulted in a write-down of utility assets of approximately $100 million
which was deferred and recorded in Regulatory Assets.

         Inventory on hand to service the 16 plants is being evaluated for use
at other plants within the AEP System as part of the closing process. A
write-down, if any, associated with inventory becoming obsolete as a result of
the plant closings will be recorded as identified during the closing process.
Severance benefit arrangements for employees at these plants are expected to be
finalized in the fourth quarter of 2002.

Wind Project - Affecting WTU

         WTU is assessing recoverability of certain wind generating assets due
to performance concerns. The net book value of these assets is approximately $5
million as of December 31, 2001.





MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION, CONTINGENCIES AND OTHER MATTERS






        The following is a combined presentation of management's discussion and
analysis of financial condition, contingencies and other matters for AEP's
registrant subsidiaries. Management's discussion and analysis of results of
operations for each of AEP's subsidiary registrants is presented with their
financial statements earlier in this document. The following is a list of
sections of management's discussion and analysis of financial condition,
contingencies and other matters and the registrant to which they apply:

Financial Condition         APCo, CPL,
                            I&M, OPCo, SWEPCo

Market Risks                AEGCo, APCo,
                            CPL, CSPCo, I&M,
                            KPCo, OPCo, PSO,
                            SWEPCo, WTU

Industry Restructuring      APCo, CPL,
                            CSPCo, I&M, OPCo,
                            PSO, SWEPCo, WTU

Litigation                  AEGCo, APCo,
                            CPL, CSPCo, I&M,
                            KPCo, OPCo, PSO,
                            SWEPCo, WTU

Environmental Concerns
 and Issues                 APCo, CPL,
                            CSPCo, I&M, OPCo,
                            SWEPCo

Other Matters               AEGCo, APCo,
                            CPL, CSPCo, I&M,
                            KPCo, OPCo, PSO,
                            SWEPCo, WTU

Financial Condition - Affecting APCo, CPL, I&M, OPCo and SWEPCo

        We measure our financial condition by the strength of the balance sheet
and the liquidity provided by cash flows and earnings.

        Balance sheet capitalization ratios and cash flow ratios are principal
determinants of our credit quality.


        Year-end ratings of AEP's subsidiaries' first mortgage bonds are listed
in the following table:

Company                      Moody's    S&P      Fitch

APCo                         A3         A        A-
CPL                          A3         A-       A
CSPCo                        A3         A-       A
I&M                          Baa1       A-       BBB+
KPCo                         Baa1       A-       BBB+
OPCo                         A3         A-       A-
PSO                          A1         A        A+
SWEPCO                       A1         A        A+
WTU                          A2         A-       A


         The ratings at the end of the year for senior unsecured debt are listed
in the following table:

Company                      Moody's    S&P      Fitch

APCo                         Baa1       BBB+     BBB+
CPL                          Baa1       BBB+     A-
CSPCo                        A3         BBB+     A-
I&M                          Baa2       BBB+     BBB
KPCo                         Baa2       BBB+     BBB
OPCo                         A3         BBB+     BBB+
PSO                          A2         BBB+     A
SWEPCO                       A2         BBB+     A

o The  rating  is for a series of  senior  notes  issued
with a Support
   Agreement from AEP.

        Rating agencies have become more focused in their evaluation of credit
quality as a result of the Enron bankruptcy. They are focusing especially on the
composition of the balance sheet (off-balance sheet leases, debt and special
purpose financing structures), the cash liquidity profile and the impact of
credit quality downgrades on financing transactions. We have worked closely with
the agencies to provide them with all the information they need, but we are
unable to predict what actions, if any, they may take regarding our current
ratings.

        Cash from operations and short-term borrowings provide working capital
and meet other short-term cash needs. We generally use short-term borrowings to
fund property acquisitions and construction until long-term funding mechanisms
are arranged. Sources of long-term funding include long-term debt and
sale-leaseback or leasing arrangements. The electric subsidiaries generally
issue short-term debt to provide for interim financing of capital expenditures
that exceed internally generated funds and periodically reduce their outstanding
short-term debt through issuances of long-term debt and additional capital
contributions from their parent company. AEP operates a money pool and sells
accounts receivables to provide liquidity for the electric subsidiaries.

        For the AEP subsidiary registrants' contractual obligations please see
each registrant's schedules of capitalization and long-term debt included with
each registrants' financial statements in sections B through J for the timing of
debt payment obligations and the lease footnote (Note 15) in section L for the
timing of rent payments.

        Special purpose entities have been employed for certain contractual cash
obligations. The lease of Rockport Plant Unit 2 and the Gavin Plant's flue gas
desulfurization system (Gavin Scrubbers) use special purpose entities. Neither
the AEP System companies nor any related parties have an ownership interest in
the special purpose entities or provides a guarantee for the debt of these
entities. These special purpose entities are not consolidated in any AEP System
companies' financial statements in accordance with generally accepted accounting
principles. As a result, neither the assets nor the debt of the special purpose
entities is included on any AEP System company balance sheet.

        Certain AEP subsidiaries make commitments in the normal course of
business. These commitments include standby letters of credit, guarantees for
the payment of obligation performance bonds, and other commitments.

         SWEPCo guarantanees an unaffiliated mine operator's obligations
(payable upon their default) of $111 million at December 31, 2001, and OPCo has
obligations under a power purchase agreement of $6 million in 2002 and $16
million each year in 2003 through 2005.

        OPCo has entered into a purchased power agreement to purchase
electricity pro-duced by an unaffiliated entity's three-unit natural gas fired
plant that is under construction. The first unit is anticipated to be completed
in October 2002 and the agree-ment will terminate 30 years after the third unit
begins operation. Under the terms of the agreement OPCo has the option to run
the plant until December 31, 2005 taking 100% of the power generated. For the
remainder of the 30 year contract term, OPCo will pay the variable costs to
generate the electricity it pur-chases which could be up to 20% of the plant's
capacity. The estimated fixed pay-ments through December 2005 are $55 million
and are included in the Other Commercial Commitments table shown above.

Construction expenditures for the registrant subsidiaries for the next three
years excluding AFUDC are:

                              Construction
          Projected           Expenditures
          Construction        Financed with
          Expenditures        Internal Funds
         (in millions)

APCo         $  815.5               92%
CPL             573.1               80%
I&M             556.9               ALL
OPCo          1,008.0               68%
SWEPCo          321.4               92%

Financing Activity

        In 2001 CSPCo and OPCo, AEP's Ohio subsidiaries, reacquired $295.5
million and $175.6 million, respectively, of first mortgage bonds in preparation
for corporate separation.

        AEP Credit purchases, without recourse, the accounts receivable of most
of the domestic utility operating companies and certain non-affiliated electric
utility companies.

        In February 2002 CPL issued $797 million of securitization notes that
were approved by the PUCT as part of Texas restructuring to help decrease rates
and recover regulatory assets. The proceeds were used to reduce CPL's debt and
equity.

        In 2002 AEP plans to continue restructuring its debt for corporate
separation assuming receipt of all necessary regulatory approvals. Corporate
separation will require the transfer of assets between legal entities. With
corporate separation, a newly created holding company for the unregulated
business is expected to issue all debt needed to fund the wholesale business and
unregulated generating companies. The size and maturity lengths of the original
offering is presently being determined.

        The regulated holding company is expected to issue the debt needed by
the wires companies in Ohio and Texas. The regulated integrated utility
companies will continue their current debt structure until the regulatory
commissions approve changes. At that time, the regulated holding company may
also issue the debt for the regulated companies' funding needs.

        We have requested credit ratings for the holding companies consistent
with our existing credit quality, but we cannot predict what the outcome will
be.

        AEP uses a money pool to meet the short-term borrowings for certain of
its subsidiaries, primarily the electric utility operations. Following corporate
separation, the current money pool which was approved by the appropriate
regulatory authorities will continue to service the regulated business
subsidiaries.

Market Risks - Affecting AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo, PSO, SWEPCo
and WTU

        As a major power producer and trader of wholesale electricity, we have
certain market risks inherent in our business activities. These risks include
com-modity price risk, interest rate risk, foreign exchange risk and credit
risk. They represent the risk of loss that may impact us due to changes in the
underlying market prices or rates.

        Policies and procedures are established to identify, assess, and manage
market risk exposures in our day to day operations. Our risk policies have been
reviewed with the Board of Directors, approved by a Risk Management Committee
and administered by a Chief Risk Officer. The Risk Management Committee
establishes risk limits, approves risk policies, assigns responsibilities
regarding the oversight and management of risk and monitors risk levels. This
committee receives daily, weekly, and monthly reports regarding compliance with
policies, limits and procedures. The committee meets monthly and consists of the
Chief Risk Officer, Chief Credit Officer, V.P. Market Risk Oversight, and senior
financial and operating managers.
        We use a risk measurement model which calculates Value at Risk (VaR) to
measure our commodity price risk. The VaR is based on the variance - covariance
method using historical prices to estimate volatilities and correlations and
assuming a 95% confidence level and a one-day holding period. Based on this VaR
analysis, at December 31, 2001 a near term typical change in commodity prices is
not expected to have a material effect on our results of operations, cash flows
or financial condition. The following table shows the high, average, and low
market risk as measured by VaR at:

                      December 31,
                   2001             2000
                   ----             ----
          High Average Low   High Average Low
                       (in millions)

APCo        $4     $1    -     $6     $2    -
CPL          3      1    -      4      1    -
CSPCo        2      1    -      3      1    -
I&M          3      1    -      4      1    -
KPCo         1      -    -      1      -    -
OPCo         3      1    -      5      2    -
PSO          2      1    -      3      1    -
SWEPCo       3      1    -      4      1    -
WTU          1      1    -      1      -    -

        We also utilize a VaR model to measure interest rate market risk
exposure. The interest rate VaR model is based on a Monte Carlo simulation with
a 95% confidence level and a one year holding period. The volatilities and
correlations were based on three years of weekly prices. The risk of potential
loss in fair value attributable to our exposure to interest rates, primarily
related to long-term debt with fixed interest rates, is detailed in the table
below. However, since we would not expect to liquidate our entire debt portfolio
in a one year holding period, a near term change in interest rates should not
materially affect results of operations or consolidated financial position.






        The following table shows the potential loss in fair value as measured
by VaR allocated to the AEP registrant subsidiaries based upon debt outstanding:

VaR for Registrant Subsidiaries:
                                     December 31,
                              2001              2000
                                    (in millions)
Company
AEGCo                           $5                $4
APCo                           100               149
CPL                             80               135
CSPCo                           60                84
I&M                             86               129
KPCo                            16                31
OPCo                            59               112
PSO                             17                44
SWEPCo                          36                60
WTU                             20                24

          AEGCo is not exposed to risk from changes in interest rates on
short-term and long-term borrowings used to finance operations since financing
costs are recovered through the unit power agreements.

          We are exposed to risk from changes in the market prices of coal and
natural gas used to generate electricity where generation is no longer regulated
or where existing fuel clauses are suspended or frozen. The protection afforded
by fuel clause recovery mechanisms has either been eliminated by the
implementation of customer choice in Ohio (effective January 1, 2001 for CSPCo
and OPCo) and in the ERCOT area of Texas (effective January 1, 2002 for CPL and
WTU) or frozen by settlement agreements in Indiana, Michigan and West Virginia.
To the extent the fuel supply of the generating units in these states is not
under fixed price long-term contracts we our subject to market price risk. We
continue to be protected against market price changes by active fuel clauses in
Oklahoma, Arkansas, Louisiana, Kentucky, Virginia and the SPP area of Texas.

      We employ physical forward purchase and sale contracts, over-the-counter
options, swaps, and other derivative contracts to offset price risk where
appropriate. However, we engage in trading of electricity, and to a lesser
degree coal, and emission allowances and as a result are subject to price risk.
The amount of risk taken by the traders is controlled by the management of the
trading operations and the Chief Risk Officer and his staff. When the risk from
trading activities exceeds certain pre-determined limits, the positions are
modified or hedged to reduce the risk to the limits unless specifically approved
by the Risk Management Committee.

        We employ fair value hedges, cash flow hedges and swaps to mitigate
changes in interest rates or fair values on short and long-term debt when
management deems it necessary. We do not hedge all interest rate risk.

        We employ cash flow forward hedge contracts to lock-in prices on
transactions denominated in foreign currencies where deemed necessary.

        We limit credit risk by extending unsecured credit to entities based on
internal ratings. In addition, we use Moody's Investor Service, Standard and
Poor's and qualitative and quantitative data to independently assess the
financial health of counterparties on an ongoing basis. This data, in
conjunction with the ratings information, is used to determine appropriate risk
parameters. We also require cash deposits, letters of credit and
parental/affiliate guarantees as security from certain below investment grade
counterparties in our normal course of business.

        We trade electricity contracts with numerous counterparties. Since our
open energy trading contracts are valued based on changes in market prices of
the related commodities, our exposures change daily. We believe that our credit
and market exposures with any one counterparty is not material to financial
condition at December 31, 2001. At December 31, 2001 less than 5% of the
counterparties were below investment grade as expressed in terms of Net Mark to
Market Assets. Net Mark to Market Assets represents the aggregate difference
(either positive or negative) between the forward market price for the remaining
term of the contract and the contractual price. The following table approximates
counterparty credit quality that is generally consistent for all registrant
subsidiaries.






                    Futures,
                    Forward and
                    Swap
Counterparty        Contracts    Options   Total
 Credit Quality:
December 31, 2001
                            (in millions)
AAA/Exchanges         $ 147         $-       $ 147
AA                      140           4        144
A                       304           7        311
BBB                     932          34        966
Below   Investment
Grade                                23
                    -------      --- --
                         56                     79
                                                --

  Total               $1,579        $68     $1,647
                      ======        ===     ======

             We enter into transactions for electricity as part of wholesale
trading operations. Electric transactions are executed over the counter with
counterparties or through brokers. Brokers and counterparties require cash or
cash related instruments to be deposited on these transactions as margin against
open positions. We can be subject to further margin requirements should related
commodity prices change.

           We recognize the net change in the fair value of all open trading
contracts, a practice commonly called mark-to-market accounting, in accordance
with generally accepted accounting principles and include the net change in
mark-to-market amounts on a net discounted basis in revenues. The fair values of
open short-term trading contracts are based on exchange prices and broker
quotes. The fair value of open long-term trading contracts are based mainly on
internally developed valuation models. The valuation models produce an estimated
fair value for open long-term trading contracts. This fair value is present
valued and reduced by appropriate reserves for counterparty credit risks and
liquidity risk. The models are derived from internally assessed market prices.
Forward price curves are developed for inclusion in the model based on broker
quotes and other available market data. The curves are within the range between
the bid and ask prices. The end of the month liquidity reserve is based on the
difference in price between the price curve and the bid price of the bid ask
prices if we have a long position and the ask side if we have a short position.
This provides for a conservative valuation net of the reserves.


           The use of these models to fair value open trading contracts has
inherent risks relating to the underlying assumptions employed by such models.
Independent controls are in place to evaluate the reasonableness of the price
curve models. Significant adverse or favorable effects on future results of
operations and cash flows could occur if market risks, at the time of
settlement, do not correlate with the internally developed price models.

           The effect on the statements of income of marking to market open
electricity trading contracts in the Company's regulated jurisdictions is
deferred as regulatory assets or liabilities since these transactions are
included in cost of service on a settlement basis for ratemaking purposes.
Unrealized mark-to-market gains and losses from trading are reported as assets
or liabilities.






        The table "Energy Trading Contracts" disaggregates realized and
unrealized changes in fair value; identifies changes in fair value as a result
of changes in valuation methodologies; and reconciles the net fair value of
energy trading contracts at the beginning of the year to the end of the year.
Contracts realized/settled during the period include both sales and purchase
contracts. The table "Energy Trading Contract Maturities" shows exposures to
changes in fair values and realization periods over time for each method used to
determine fair value.







Energy Trading Contracts
(in thousand)
                                 APCo CPL CSPCo
Net Fair Value of Energy Trading
                                                                   
 Contracts at December 31, 2000                   $  7,447     $(8,191)     $  3,769

Loss/(Gain) from Contracts
 Realized/settled during period (a)                (12,478)      4,221       (11,522)

Fair Value of new open Contracts
 when entered into during period (b)                13,441       9,635         8,245

Adjustments for Contracts Entered
 into and settled during period                     40,755       2,602        24,998

Net option premium payments                          1,072        -              658

Change in fair value due to Valuation
 Methodology changes (c)                              (220)       (158)         (135)

Changes in market value of Contracts (d)            25,684      (4,252)       22,436
                                                  --------     -------      --------

Net Fair Value of Energy Trading
 Contracts at December 31, 2001 (e)               $ 75,701     $ 3,857      $ 48,449
                                                  ========     =======      ========

Energy Trading Contracts
(in thousands)
                                                       I&M        KPCo         OPCo
Net Fair Value of Energy Trading
 Contracts at December 31, 2000                   $ (6,845)    $ 1,678      $  5,613

Loss/(Gain) from Contracts
 Realized/settled during period (a)                (10,982)     (3,298)      (10,861)

Fair Value of new open Contracts
 when entered into During period (b)                 8,921       3,315        11,213

Adjustments for Contracts Entered
 into and settled During period                     27,049      10,051        34,001

Net option premium payments                            712         264           894

Change in fair value due to Valuation
 Methodology changes (c)                              (146)        (54)         (183)

Changes in market value of Contracts (d)            42,636         773        24,769
                                                   -------     -------      --------

Net Fair Value of Energy Trading
 Contracts at December 31, 2001 (e)               $ 61,345     $12,729      $ 65,446
                                                  ========     =======      ========

Energy Trading Contracts
(in thousands)
                                 PSO SWEPCo WTU
Net Fair Value of Energy Trading
 Contracts at December 31, 2000                   $(6,508)     $(7,795)     $(2,590)

Loss/(Gain) from Contracts
 Realized/settled during period (a)                 2,483        2,938        5,881

Fair Value of new open Contracts
 when entered into During period (b)                7,338        8,422        2,861

Adjustments for Contracts Entered
 into and settled during period                     1,981        2,274          773

Net option premium payments                          -            -            -

Change in fair value due to Valuation
 Methodology changes (c)                             (120)        (138)         (46)

Changes in market value of Contracts (d)           (2,740)      (2,801)      (5,964)
                                                  -------      -------      -------

Net Fair Value of Energy Trading
 Contracts at December 31, 2001 (e)               $ 2,434      $ 2,900      $   915
                                                  =======      =======      =======


(a)       Loss/(Gains) from Contracts Realized/Settled During the Period"
          include realized gains from energy trading contracts that settled
          during 2001 that were entered into prior to 2001, as well as during
          2001. "Adjustment for Contracts Entered into and Settled During the
          Period" discloses the realized gains from settled energy trading
          contracts that were both entered into and closed within 2001 that are
          included in the total gains, but not included in the ending balance of
          open contracts.
(b)       The "Fair Value of New Open Contracts When Entered Into during period"
          represents the fair value of long-term contracts entered into with
          customers during 2001. The fair value is calculated as of the
          execution of the contract. Most of the fair value comes from longer
          term fixed price contracts with customers that seek to limit their
          risk against fluctuating energy prices. The contract prices are valued
          against market curves representative of the delivery location.
(c)       The Company changed its methodology for calculating and reporting load
          based transactions. The previous methodology estimated a baseload
          volume based on historical takes and sold a call option for potential
          load increases from the baseload. The current methodology uses a
          modified version of a straddle load follow model to estimate the
          baseload volume and call option volume. This methodogy change more
          accurately estimates the load volume forecast.
(d)       "Changes in market Value of Contracts" represents the fair value
          change in the trading portfolio due to market fluctuations during the
          current period. Market fluctuations are attributable to various
          factors such as supply/demand, weather, storage, etc.
(e)       The net change in the fair value of energy trading contracts for 2001
          represents the balance sheet change. The net mark-to-market gain on
          energy trading contracts represents the impact on earnings. The
          difference is related primarily to regulatory deferrals of certain
          mark-to-market gains that were recorded as regulatory liabilities and
          not reflected in the income statement for those companies that operate
          in regulated jurisdictions, and deferrals of option premiums included
          in the above analysis, which do not have a mark-to-market income
          statement impact.







Energy Trading Contract Maturities
                                                            Fair Value of Contracts at December 31,2001
                                                                                 Maturities
                                                                               (in thousands)
                                               Less than                                In Excess       Total Fair
Source of Fair Value                           1 year        1-3 years     4-5 years    Of 5 years      Value
- --------------------                           ------        ---------     ---------    ----------      -----

APCo
                                                                                         
Other External Sources                         13,366         9,588         -            -              22,954
Models/Other Valuation                          3,215        34,318        8,413        6,801           52,747
                                               ------        ------        -----        -----           ------
  Total                                        16,581        43,906        8,413        6,801           75,701
                                               ======        ======        =====        =====           ======

CPL
Other External Sources                         (5,245)       1,681          -            -              (3,564)
Models/Other Valuation                         (1,262)       6,016         1,475        1,192            7,421
                                               -------       -----         -----        -----           ------
  Total                                        (6,507)       7,697         1,475        1,192            3,857
                                               =======       =====         =====        =====           ======

CSP
Other External Sources                          9,867         5,872            -         -              15,739
Models/Other Valuation                          2,373        21,018        5,153        4,166           32,710
                                               ------        ------        -----        -----           ------
  Total                                        12,240        26,890        5,153        4,166           48,449
                                               ======        ======        =====        =====           ======

KEPCo
Other External Sources                         (1,475)        2,361         -            -                 886
Models/Other Valuation                           (355)        8,451        2,072        1,675           11,843
                                               -------       ------        -----        -----           ------
  Total                                        (1,830)       10,812        2,072        1,675           12,729
                                               =======       ======        =====        =====           ======

I&M
Other External Sources                         17,237         6,481         -            -              23,718
Models/Other Valuation                          4,146        23,197        5,687        4,597           37,627
                                               ------        ------        -----        -----           ------
  Total                                        21,383        29,678        5,687        4,597           61,345
                                               ======        ======        =====        =====           ======

OPCo
Other External Sources                         13,058         7,987         -            -              21,045
Models/Other Valuation                          3,141        28,587        7,008        5,665           44,401
                                               ------        ------        -----        -----           ------
  Total                                        16,199        36,574        7,008        5,665           65,446
                                               ======        ======        =====        =====           ======

PSO
Other External Sources                         (4,400)       1,280          -            -              (3,120)
Models/Other Valuation                         (1,058)       4,581         1,123        908              5,554
                                               -------       -----         -----        ---             ------
  Total                                        (5,458)       5,861         1,123        908              2,434
                                               =======       =====         =====        ===             ======

SWEPCo
Other External Sources                         (4,965)       1,469          -            -              (3,496)
Models/Other Valuation                         (1,194)       5,259         1,289        1,042            6,396
                                               -------       -----         -----        -----           ------
  Total                                        (6,159)       6,728         1,289        1,042            2,900
                                               =======       =====         =====        =====           ======

WTU
Other External Sources                         (1,743)         499          -            -              (1,244)
Models/Other Valuation                           (419)       1,786         438          354              2,159
                                               -------       -----         ---          ---             ------
  Total                                        (2,162)       2,285         438          354                915
                                               =======       =====         ===          ===             ======

"Other External Sources" represents positions in power and coal at points where
over-the-counter broker quotes are available. Prices for these various
commodities can generally be obtained on the over-the-counter market through
2003. Some prices from external sources are quoted as strips (one bid/ask for
Nov-Mar, Apr-Oct, etc). Such transactions have also been included in this
category. "Models/Other Valuation" contain the following: the value of
adjustments for liquidity and counterparty credit exposure, the value of
contracts not quoted by an exchange or an over-the-counter broker, the value of
transactions for which an internally developed price curve was developed as a
result of the long dated nature of certain transactions, and the value of
certain structured transactions.




        We have investments in debt and equity securities which are held in
nuclear trust funds. The trust investments and their fair value are discussed in
Note 12, "Risk Management, Financial Instruments and Derivatives." Financial
instruments in these trust funds have not been included in the market risk
calculation for interest rates as these instruments are marked-to-market and
changes in market value of these instruments are reflected in a corresponding
decommissioning liability. Any differences between the trust fund assets and the
ultimate liability are expected to be recovered through regulated rates from our
regulated customers.

        Inflation affects our cost of replacing utility plant and the cost of
operating and maintaining plant. The rate-making process limits recovery to the
historical cost of assets, resulting in economic losses when the effects of
inflation are not recovered from customers on a timely basis. However, economic
gains that result from the repayment of long-term debt with inflated dollars
partly offset such losses.

Industry Restructuring

         In 2000 California's deregulated electricity market suffered problems
including high energy prices mainly due to short energy supplies and financial
difficulties for retail distribution companies. This energy crisis has
highlighted the importance of risk management and has contributed to certain
state regulatory and legislative actions which have delayed the start of
customer choice and the transition to competitive, market based pricing for
retail electricity supply in some of the states in which AEP System companies
operate. Seven of the eleven state retail jurisdictions in which the AEP
electric utility companies operate have enacted restructuring legislation. In
general, the legislation provides for a transition from cost-based regulation of
bundled electric service to customer choice and market pricing for the supply of
electricity. As legislative and regulatory proceedings evolved, six AEP electric
operating companies (APCo, CPL, CSPCo, OPCo, SWEPCo and WTU) doing business in
five of the seven states that have passed restructuring legislation have
discontinued the application of SFAS 71 regulatory accounting for the generation
business. The seven states in various stages of restructuring to transition
power generation and supply to market based pricing are Arkansas, Michigan,
Ohio, Oklahoma, Texas, Virginia, and West Virginia. Regulatory accounting has
not been discontinued for subsidiaries doing business in Michigan and Oklahoma
pending the effective implementation of the legislation. Restructuring
legislation, the status of the transition plans and the status of the electric
utility companies' accounting to comply with the changes in the seven state
regulatory jurisdictions affected by restructuring legislation is presented in
the Note 7 of the Notes to Financial Statements.

RTO Formation

        FERC Order No. 2000 and many of the settlement agreements with the FERC
and state regulatory commissions to approve the AEP-CSW Merger have provisions
for the transfer of functional control of our transmission system to an RTO.
Certain AEP registrant subsidiaries are participating in the formation of the
Alliance RTO. Other subsidiaries are a member of ERCOT or SPP.

        In 2001 the Alliance companies and MISO entered into a settlement
addressing transmission pricing and other "seam" issues between the two RTOs.
The FERC subsequently expressed its opinion that four large RTO regions serving
the continental US would best support competition and reliability of electric
service. Certain state regulatory commissions have taken exception to the FERC's
RTO actions. Louisiana's commission ordered utilities it regulates, including
SWEPCo, to show the advantage of large RTOs to their customers.

        On December 19, 2001 the FERC approved the proposal of the Midwest ISO
for a regional transmission organization and told the Alliance companies, which
had submitted a separate RTO proposal, to explore joining the Midwest ISO
organization. The FERC's order is intended to facilitate the establishment of a
single RTO in the Midwest and to support the establishment of viable, for-profit
transmission companies under an RTO umbrella and concluded that the RTO proposed
by Alliance companies lacks sufficient scope to exist as a stand-alone RTO and
thus directed the Alliance companies to explore how their business plan can be
accommodated within the Midwest ISO.

        Management is unable to predict the outcome of these transmission
regulatory actions and proceedings or their impact on the timing and operation
of RTOs, AEP System companies transmission operations or future results of
operations and cash flows.

Litigation

         AEP System companies are involved in various litigation. The details of
significant litigation contingencies are disclosed in Note 8 and summarized
below.

COLI - Affecting APCo, CSPCo, I&M, KPCo and OPCo

        A decision by U.S. District Court for the Southern District of Ohio in
February 2001 that denied AEP's deduction of interest claimed on AEP's
consolidated federal income tax returns related to its COLI program resulted in
a reduction in net income for 2000. AEP had filed suit to resolve the IRS'
assertion that interest deductions for AEP's COLI program should not be allowed.
In 1998 and 1999 AEP and the impacted subsidiaries paid the disputed taxes and
interest attributable to COLI interest deductions for taxable years 1991-98 for
APCo, CSPCo, I&M and OPCo and 1992-98 for KPCo to avoid the potential assessment
by the IRS of additional interest on the contested tax. The payments were
included in other property and investments on the balance sheets pending the
resolution of this matter. AEP has appealed the Court's decision.

The earnings reductions for affected registrant subsidiaries are as follows:

                                (in millions)
APCo                                $ 82
CSPCo                                 41
I&M                                   66
KPCo                                   8
OPCo                                 118


FERC Wholesale Fuel Complaints - Affecting WTU

        In November 2001 certain WTU wholesale customers filed a complaint with
FERC alleging that WTU has overcharged them since 1997 through the fuel
adjustment clause. The customers allege inappropriate costs related to purchased
power were included in the fuel adjustment clause. Management is working to
compute if any overcharges occurred and is unable to predict their impact on
results of operations, cash flow and financial condition.

Municipal Franchise Fee Litigation - Affecting CPL

        In 2001 CPL paid $11 million to settle class action litigation regarding
municipal franchise fees in Texas. The City of San Juan, Texas had filed a class
action lawsuit in 1996 seeking $300 million in damages.

Texas Base Rate Litigation - Affecting CPL

        In 2001 the Texas Supreme Court denied CPL's request for the court to
review a 1997 PUCT base rate order. Subsequently the Court also denied CPL's
rehearing request.

The primary issues CPL requested the Court to review were:
o       the  classification  of $800  million of invested  capital in STP
        as ECOM and  assigning it a lower return on equity than other
        generation property;
o       and an $18 million disallowance of affiliated service billings.






Lignite Mining Agreement Litigation - Affecting SWEPCo

         In 2001 SWEPCo settled litigation concerning lignite mining in
Louisiana. Since 1997 SWEPCo has been involved in litigation concerning the
mining of lignite from jointly owned lignite reserves. SWEPCo and CLECO, an
unaffiliated utility, are each a 50% owner of the Dolet Hills Power Station Unit
1 and jointly own lignite reserves in the Dolet Hills area of northwestern
Louisiana. Under terms of a settlement, SWEPCo purchased an unaffiliated mine
operator's interest in the mining operations and related debt and other
obligations for $86 million.

Merger Litigation - Affecting all AEP Subsidiary Registrants

        In January 2002, a federal court ruled that the SEC failed to prove that
the June 15, 2000 merger of AEP with CSW meets the requirements of the PUHCA and
sent the case back to the SEC for further review. Management believes that the
merger meets the requirements of the PUHCA and expects the matter to be resolved
favorably.

Other  - Affecting all AEP Subsidiary Registrants

        AEP registrant subsidiaries are involved in a number of other legal
proceedings and claims. While management is unable to predict the outcome of
such litigation, it is not expected that the ultimate resolution of these
matters will have a material adverse effect on the results of operations, cash
flows or financial condition.

Environmental Concerns and Issues

        The U.S. continues to debate an array of environmental issues affecting
the electric utility industry including new emission limitations recommended by
the Bush Administration in February 2002. Most of the policies are aimed at
reducing air emissions citing alleged impacts of such emissions on public
health, sensitive ecosystems or the global climate.

        AEP's subsidiaries policy on the environment continues to be the
development and application of long-term economically feasible measures to
improve air and water quality, limit emissions and protect the health of
employees, customers, neighbors and others impacted by their operations. In
support of this policy, we continue to invest in research through groups like
the Electric Power Research Institute and directly through demonstration
projects for new technology for the capture and storage of carbon dioxide,
mercury, NOx and other emissions. The AEP System companies intend to continue in
a leadership role to protect and preserve the environment while providing vital
energy commodities and services to customers at fair prices.

        AEP's registrant subsidiaries have a proven record of efficiently
producing and delivering electricity and gas while minimizing the impact on the
environment. AEP's registrant subsidiaries have spent billions of dollars to
equip their facilities with the latest cost effective clean air and water
technologies and to research new technologies. We are proud of our award winning
efforts to reclaim our mining properties.

        The introduction of multi-pollutant control legislation is being
discussed by members of Congress and the Bush Administration. The legislation
being considered may regulate carbon dioxide, NOx, sulfur dioxide, mercury and
other emissions from electric generating plants. Management will continue to
support solutions which are based on sound science, economics and demonstrated
control technologies. Management is unable to predict the timing or magnitude of
additional pollution control laws or regulations. If additional control
technology is required on facilities owned by the electric utility companies and
their costs were not recoverable from ratepayers or through market based prices
or volumes of product sold, they could adversely affect future results of
operations and cash flows. The following discussions explains existing control
efforts, litigation and other pending matters related to environmental issues
for AEP System companies.
Federal EPA Complaint and Notice of Violation - Affecting APCo, CSPCo,
 I&M and OPCo

        Since 1999 APCo, CSPCo, I&M and OPCo have been involved in litigation
regarding generating plant emissions under the Clean Air Act. Federal EPA, a
number of states and certain special interest grups alleged that APCo, CSPCo,
I&M and OPCo modified certain generating units over a 20 year period in
violation of the Clean Air Act.

         Under the Clean Air Act, if a plant undertakes a major modification
that directly results in an emissions increase, permitting requirements might be
triggered and the plant may be required to install additional pollution control
technology. This requirement does not apply to activities such as routine
maintenance, replacement of degraded equipment or failed components, or other
repairs needed for the reliable, safe and efficient operation of the plant. We
believe our maintenance, repair and replacement activities were in conformity
with the Clean Air Act and intend to vigorously pursue our defense.

        The Clean Air Act authorizes civil penalties of up to $27,500 per day
per violation at each generating unit ($25,000 per day prior to January 30,
1997). In March 2001 the District Court ruled that claims for civil penalties
based on activities that occurred more than five years before the filing date of
the complaints cannot be imposed. There is no time limit on claims for
injunctive relief.

        Management is unable to estimate a loss or predict the timing of the
resolution of these matters due to the number of alleged violations and the
significant number of issues yet to be determined by the Court. If we do not
prevail, any capital and operating costs of additional pollution control
equipment that may be required as well as any penalties imposed would adversely
affect future results of operations, cash flows and possibly financial
condition.

        An unaffiliated utility which operates certain plants jointly owned by
CSPCo reached a tentative agreement to settle litigation regarding generating
plant emissions under the Clean Air Act. Negotiations are continuing and a
settlement could impact the operation of Zimmer Plant and W.C. Beckjord
Generating Station Unit 6 (owned 25.4% and 12.5%, respectively, by CSPCo). Until
a final settlement is reached, CSPCo will be unable to determine the
settlement's impact on its jointly owned facilities and its future results of
operations and cash flows.

NOx Reduction - Affecting APCo, CPL, I&M, OPCo and SWEPCo

        Federal EPA issued a NOx rule (the NOx Rule) and granted petitions filed
by certain northeastern states (the Section 126 Rule) requiring substantial
reductions in NOx emissions in a number of eastern states, including certain
states in which the AEP System's generating plants are located.

        Federal EPA ruled that eleven states, including certain states in which
AEP's generating units are located, failed to submit approvable plans to comply
with the NOx Rule. This ruling means that those states could face stringent
sanctions including limits on construction of new sources of air emissions, loss
of federal highway funding and possible Federal EPA takeover of state air
quality management programs. A request for the D.C. Circuit Court to review this
ruling is pending. The compliance date for the NOx Rule is May 31, 2004.

        The D.C. Circuit Court instructed Federal EPA to justify methods used to
allocate allowances and project growth for both the NOx Rule and the Section 126
Rule. In response to AEP and other utilities request for the D.C. Circuit Court
to suspend the May 2003 compliance date of the Section 126 Rule, the D.C.
Circuit Court issued an order tolling the compliance schedule until Federal EPA
responds to the Court's remand.

        In April 2000 the Texas Natural Resource Conservation Commission adopted
rules requiring significant reductions in NOx emissions from utility sources,
including CPL and SWEPCo. The compliance date is May 2003 for CPL and May 2005
for SWEPCo.

        In 2001 selective catalytic reduction (SCR) technology to reduce NOx
emissions on OPCo's Gavin Plant commenced operation. Construction of SCR
technology at certain other generating units continues with completion scheduled
in 2002 through 2006.

        Our estimates indicate that compliance with the NOx Rule, the Texas
Natural Resource Conservation Commission rule and the Section 126 Rule could
result in required capital expenditures for certain of AEP's registrant
subsidiaries.

                 Estimated     Amounts
             Compliance Costs   Spent
             ----------------  -------
                     (in millions)
Company

APCo                $365        $130
CPL                   57           4
I&M                  202          -
OPCo                 606         277
SWEPCo                28          21

        Since compliance costs cannot be estimated with certainty, the actual
cost to comply could be significantly different than the estimates depending
upon the compliance alternatives selected to achieve reductions in NOx
emissions. Unless any capital and operating costs of additional pollution
control equipment are recovered from customers, they will have an adverse effect
on future results of operations, cash flows and possibly financial condition.

Superfund - Affecting APCo, CPL, CSPCo, I&M, OPCo and SWEPCo

        By-products from the generation of electricity include materials such as
ash, slag, sludge, low-level radioactive waste and SNF. Coal combustion
by-products, which constitute the overwhelming percentage of these materials,
are typically disposed of or treated in captive disposal facilities or are
beneficially utilized. In addition, our generating plants and transmission and
distribution facilities have used asbestos, PCBs and other hazardous and
non-hazardous materials. We are currently incurring costs to safely dispose of
these substances. Additional costs could be incurred to comply with new laws and
regulations if enacted.

        Superfund addresses clean-up of hazardous substances at disposal sites
and authorized Federal EPA to administer the clean-up programs. As of year-end
2001, certain AEP registrant subsidiaries have been named by the Federal EPA as
a PRP for five sites. APCo, CSPCo, and OPCo each have one PRP site and I&M has
two PRP sites. There are four additional sites for which APCo, CSPCo, I&M, OPCo
and SWEPCo have received information requests which could lead to PRP
designation. CPL, OPCo and SWEPCo have also been named a PRP at two sites under
state law. Our liability has been resolved for a number of sites with no
significant effect on results of operations. In those instances where certain
AEP registrant subsidiaries have been named a PRP or defendant, their disposal
or recycling activities were in accordance with the then-applicable laws and
regulations. Unfortunately, Superfund does not recognize compliance as a
defense, but imposes strict liability on parties who fall within its broad
statutory categories.

        While the potential liability for each Superfund site must be evaluated
separately, several general statements can be made regarding certain AEP
registrant subsidiaries' potential future liability. Disposal of materials at a
particular site is often unsubstantiated and the quantity of materials deposited
at a site was small and often nonhazardous. Although liability is joint and
several, typically many parties are named as PRPs for each site and several of
the parties are financially sound enterprises. Therefore, our present estimates
do not anticipate material cleanup costs for identified sites for which we have
been declared PRPs. If significant cleanup costs are attributed to certain AEP
registrant subsidiaries in the future under Superfund, results of operations,
cash flows and possibly financial condition would be adversely affected unless
the costs can be recovered from customers.

Global Climate Change - Affecting all AEP Registrant Subsidiaries

        At the Third Conference of the Parties to the United Nations Framework
Convention on Climate Change held in Kyoto, Japan in December 1997 more than 160
countries, including the U.S., negotiated a treaty requiring legally-binding
reductions in emissions of greenhouse gases, chiefly carbon dioxide, which many
scientists believe are contributing to global climate change. Although the U.S.
signed the Kyoto Protocol on November 12, 1998, the treaty was not submitted to
the Senate for its advice and consent by President Clinton. In March 2001
President Bush announced his opposition to the treaty and its U.S. ratification.
At the Seventh Conference of the Parties in November 2001, the parties finalized
the rules, procedures and guidelines required to facilitate ratification of the
protocol. The protocol is expected to become effective by 2003. U.S.
representatives attended the Seventh Conference but they did not take any
positions on issues being negotiated or attempt to block the approval of any
issue. AEP does not support the Kyoto Protocol but intends to work with the Bush
Administration and U.S. Congress to develop responsible public policy on this
issue. Management expects due to President Bush's opposition to legislation
mandating greenhouse gas emissions controls, any policies developed and
implemented in the near future are likely to encourage voluntary measures to
reduce, avoid or sequester such emissions.

Costs for Spent Nuclear Fuel and Decommissioning - Affecting CPL and I&M

        I&M, as the owner of the Cook Plant, and CPL, as a partial owner of STP,
have a significant future financial commitment to safely dispose of SNF and
decommission and decontaminate the plants. The Nuclear Waste Policy Act of 1982
established federal responsibility for the permanent off-site disposal of SNF
and high-level radioactive waste. By law CPL and I&M participate in the DOE's
SNF disposal program which is described in Note 8 of the Notes to Financial
Statements. Since 1983 I&M has collected $288 million from customers for the
disposal of nuclear fuel consumed at the Cook Plant. $116 million of these funds
have been deposited in external trust funds to provide for the future disposal
of SNF and $172 million has been remitted to the DOE. CPL has collected and
remitted to the DOE, $49 million for the future disposal of SNF since STP began
operation in the late 1980s. Under the provisions of the Nuclear Waste Policy
Act, collections from customers are to provide the DOE with money to build a
permanent repository for spent fuel. However, in 1996, the DOE notified the
companies that it would be unable to begin accepting SNF by the January 1998
deadline required by law. To date DOE has failed to comply with the requirements
of the Nuclear Waste Policy Act.

        As a result of DOE's failure to make sufficient progress toward a
permanent repository or otherwise assume responsibility for SNF, AEP on behalf
of I&M and STPNOC on behalf of CPL and the other STP owners, along with a number
of unaffiliated utilities and states, filed suit in the D.C. Circuit Court
requesting, among other things, that the D.C. Circuit Court order DOE to meet
its obligations under the law. The D.C. Circuit Court ordered the parties to
proceed with contractual remedies but declined to order DOE to begin accepting
SNF for disposal. DOE estimates its planned site for the nuclear waste will not
be ready until at least 2010. In 1998, AEP and I&M filed a complaint in the U.S.
Court of Federal Claims seeking damages in excess of $150 million due to the
DOE's partial material breach of its unconditional contractual deadline to begin
disposing of SNF generated by the Cook Plant. Similar lawsuits were filed by
other utilities. In August 2000, in an appeal of related cases involving other
unaffiliated utilities, the U.S. Court of Appeals for the Federal Circuit held
that the delays clause of the standard contract between utilities and the DOE
did not apply to DOE's complete failure to perform its contract obligations, and
that the utilities' suits against DOE may continue in court. AEP's and I&M's
suit has been stayed pending further action by the U.S. Court of Federal Claims.
As long as the delay in the availability of a government approved storage
repository for SNF continues, the cost of both temporary and permanent storage
and the cost of decommissioning will continue to increase.

        In January 2001, I&M and STPNOC, on behalf of STP's joint owners, joined
a lawsuit against DOE, filed in November 2000 by unaffiliated utilities, related
to DOE's nuclear waste fund cost recovery settlement with PECO Energy
Corporation. The settlement allows PECO to skip two payments to the DOE for
disposal of SNF due to the lack of progress towards development of a permanent
repository for SNF. The companies believe the settlement is unlawful as the
settlement would force other utilities to make up any shortfall in DOE's SNF
disposal funds.

        The cost to decommission nuclear plants is affected by both NRC
regulations and the delayed SNF disposal program. Studies completed in 2000
estimate the cost to decommission the Cook Plant ranges from $783 million to
$1,481 million in 2000 non-discounted dollars. External trust funds have been
established with amounts collected from customers to decommission the plant. At
December 31, 2001, the total decom-missioning trust fund balance for Cook Plant
was $598 million which includes earnings on the trust investments. Studies
completed in 1999 for STP estimate CPL's share of decommissioning cost to be
$289 million in 1999 non-discounted dollars. Amounts collected from customers to
decommission STP have been placed in an external trust. At December 31, 2001,
the total decommission-ing trust fund for CPL's share of STP was $99 million
which includes earnings on the trust investments. Estimates from the
decommissioning studies could continue to escalate due to the uncertainty in the
SNF disposal program and the length of time that SNF may need to be stored at
the plant site. We will work with regulators and customers to recover the
remaining estimated costs of decommissioning Cook Plant and STP. However, CPL's
and I&M's future results of operations, cash flows and possibly their financial
conditions would be adversely affected if the cost of SNF disposal and
decommissioning continues to increase and cannot be recovered.

        AEP's registrant subsidiaries are exposed to other environmental
concerns which are not considered to be material or potentially material at this
time. Should they become significant or should any new concerns be uncovered
that are material they could have a material adverse effect on results of
operations and possibly financial condition. We perform environmental reviews
and audits on a regular basis for the purpose of identifying, evaluating and
addressing environmental concerns and issues.

        APCo operates in Virginia and West Virginia, and has been seeking
regulatory approval to build a new high voltage transmission line for over a
decade. Through December 31, 2001 we have invested approximately $40 million in
this effort. If the required regulatory approvals are not obtained and the line
is not constructed, the $40 million investment would be written off adversely
affecting APCo's future results of operations and cash flows.

OTHER MATTERS

Enron Bankruptcy - Affecting APCo, CSPCo, I&M, KPCo and OPCo

        At the date of Enron's bankruptcy certain electric operating companies
had open trading contracts and trading accounts receivables and payables with
Enron.

        The amounts for certain subsidiary registrants were:

                                              Amounts
                            Amounts            Net of
Registrant                 Provided             Tax
                           --------  --         ---
                                  (in millions)

APCo                         $5.2               3.4
CSPCo                         3.2               2.1
I&M                           3.4               2.2
KPCo                          1.3               0.8
OPCo                          4.3               2.8

        The amounts provided were based on an analysis of contracts where AEP
and Enron are counterparties, the offsetting of receivables and payables, and
the application of deposits from Enron. If there are any adverse unforeseen
developments in the bankruptcy proceedings, our future results of operations,
cash flows and possibly financial condition could be adversely impacted.

New Accounting Standards - Affecting AEGCo, APCo, CPL, CSPCo, I&M, KPCo, OPCo,
PSO, SWEPCo and WTU

        The FASB recently issued SFAS 141, "Business Combinations" and SFAS 142,
"Goodwill And Other Intangible Assets." SFAS 141 requires that the purchase
method of accounting be used to account for all business combinations entered
into after June 30, 2001. SFAS 142 requires that goodwill amortization cease and
that goodwill and other intangible assets with indefinite lives be tested for
impairment upon SFAS 142 implementation and annually thereafter. The registrant
subsidiaries did not have significant goodwill at December 31, 2001.
        SFAS 143, "Accounting for Asset Retirement Obligations," will become
effective for us beginning January 1, 2003. SFAS 143 established accounting and
reporting for legal obligations associated with the retirement of tangible
long-lived assets and the related asset retirement costs. We are currently in
the process of evaluating the provisions of the standard and determining its
impact on future results of operations and financial condition. To the extent
AEP's registrant subsidiaries are regulated entities, we anticipate that the
cumulative effect of this accounting change on future results of operations will
be significantly offset by a regulatory asset representing the right to recover
legal asset retirement obligations (ARO) relative to regulated long lived assets
included in rate base. The impact on future results of operations from the
implementation of this new standard on non-regulated long lived assets has not
yet been determined. We anticipate that the considerable effort to identify all
long lived assets with legal ARO and to determine the required discounted legal
ARO will take the remainder of 2002.


        In August 2001 the FASB issued SFAS 144, "Accounting for the Impairment
or Disposal of Long-lived Assets" which sets forth the accounting to recognize
and measure an impairment loss. This standard replaces the previous standard,
SFAS 121, "Accounting for the Long-lived Assets and for Long-lived Assets to be
Disposed Of." SFAS 144 will apply to us beginning January 1, 2002. We do not
expect that the imple-mentation of SFAS 144 will materially affect results of
operations or financial condition.

        The FASB recently revised its prior guidance related to SFAS 133,
"Accounting for Deriviative Instruments and Hedging Activities" with regard to
certain power option and forward contracts. The revised guidance states that
power contracts, including both forward and option contracts, that include
certain qualitative characteristics are considered capacity contracts, and
qualify for the normal purchases and normal sales exception from being marked to
market even if they are subject to being booked out, or scheduled to be booked
out. As normal purchases and sales these open energy contracts are not marked to
market. Rather they are accounted for on a settlement basis. Most of AEP System
companies' power contracts that are not marked to market as trading transactions
do not qualify as derivatives and thus are not subject to the revised guidance.
The few contracts that are derivatives qualified for the exception under the
previous guidance and will continue to qualify under the new guidance.




Item 7.  Financial Statements and Exhibits.

(c)  Exhibits

     23.1 Consent of Deloitte & Touche LLP for APCo
     23.2 Consent of Deloitte & Touche LLP for CPL
     23.3 Consent of Deloitte & Touche LLP for CSP
     23.4 Consent of Deloitte & Touche LLP for I&M
     23.5 Consent of Deloitte & Touche LLP for KPCo
     23.6 Consent of Deloitte & Touche LLP for OPCo
     23.7 Consent of Deloitte & Touche LLP for PSO
     23.8 Consent of Deloitte & Touche LLP for SWEPCo


                                   SIGNATURE


        Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,
each  registrant  has duly  caused this report to be signed on its behalf by the
undersigned, thereunto duly  authorized.  The  signature  for each  undersigned
company  shall be deemed to relate  only to  matters  having  reference  to such
company and any subsidiaries thereof.



                             AEP GENERATING COMPANY
                            APPALACHIAN POWER COMPANY
                         CENTRAL POWER AND LIGHT COMPANY
                         COLUMBUS SOUTHERN POWER COMPANY
                         INDIANA MICHIGAN POWER COMPANY
                             KENTUCKY POWER COMPANY
                               OHIO POWER COMPANY
                       PUBLIC SERVICE COMPANY OF OKLAHOMA
                       SOUTHWESTERN ELECTRIC POWER COMPANY
                          WEST TEXAS UTILITIES COMPANY



 By:  /s/Joseph M. Buonaiuto
     ----------------------------
     Joseph M. Buonaiuto
     Controller and Chief Accounting Officer



Date: November 18, 2002



                                                                    Exhibit 23.1


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-100451 of Appalachian Power Company on Form S-3 of our report dated February
22,  2002  (November  18,  2002 as to Note  21),  appearing  in this Form 8-K of
Appalachian Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002

                                                                    Exhibit 23.2


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-49577  and  33-52759  of Central  Power and Light  Company on Form S-3 of our
report dated February 22, 2002  (November 18, 2002 as to Note 21),  appearing in
this Form 8-K of Central Power and Light Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.3


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-50447 and  333-54025 of Columbus  Southern  Power  Company on Form S-3 of our
report dated February 22, 2002  (November 18, 2002 as to Note 21),  appearing in
this Form 8-K of Columbus Southern Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.4


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-58656  of Indiana  Michigan  Power  Company on Form S-3 of our report  dated
February 22, 2002 (November 18, 2002 as to Note 21),  appearing in this Form 8-K
of Indiana Michigan Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.5


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-87216 of Kentucky Power Company on Form S-3 of our report dated February 22,
2002  (November 18, 2002 as to Note 21),  appearing in this Form 8-K of Kentucky
Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.6


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-50373  and  33-53133  of Ohio Power  Company on Form S-3 of our report  dated
February 22, 2002 (November 18, 2002 as to Note 21),  appearing in this Form 8-K
of Ohio Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.7


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-33284,  333-00973 and  333-100623 of Public  Service  Company of Oklahoma on
Form S-3 of our report  dated  February 22, 2002  (November  18, 2002 as to Note
21), appearing in this Form 8-K of Public Service Company of Oklahoma.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002




                                                                    Exhibit 23.8


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-87834, 333-96213 and 333-100632 of  Southwestern  Electric Power Company on
Form S-3 of our report dated February 22,2002 (November 18, 2002 as to Note 21),
appearing in this Form 8-K of Southwestern Electric Power Company.


Deloitte & Touche LLP
Columbus, Ohio
November 18, 2002