SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549



                                    FORM 10-Q


(Mark One)

/X/  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

For the quarterly period ended JUNE 30, 2005

                                       or

/ /  Transition  Report  Pursuant  to  Section  13  or  15(d)  of the Securities
     Exchange Act of 1934

                          Commission File Number 1-3548


                                  ALLETE, INC.
             (Exact name of registrant as specified in its charter)

                MINNESOTA                                  41-0418150
      (State or other jurisdiction of                     (IRS Employer
       incorporation or organization)                  Identification No.)

                             30 WEST SUPERIOR STREET
                          DULUTH, MINNESOTA 55802-2093
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (218) 279-5000
              (Registrant's telephone number, including area code)




Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.
                  Yes     X      No
                        -----         -----


Indicate  by  check  mark  whether  the  registrant  is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
                  Yes     X      No
                        -----         -----


                           Common Stock, no par value,
                          29,992,521 shares outstanding
                               as of June 30, 2005




                                      INDEX

                                                                            Page

Definitions                                                                   2

Safe Harbor Statement Under the Private Securities Litigation
Reform Act of 1995                                                            3

Part I.  Financial Information

         Item 1.   Financial Statements

              Consolidated Balance Sheet -
                   June 30, 2005 and December 31, 2004                        4

              Consolidated Statement of Income -
                   Quarter and Six Months Ended June 30, 2005 and 2004        5

              Consolidated Statement of Cash Flows -
                   Six Months Ended June 30, 2005 and 2004                    6

              Notes to Consolidated Financial Statements                      7

         Item 2.   Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                       21

         Item 3.   Quantitative and Qualitative Disclosures about
                   Market Risk                                               33

         Item 4.   Controls and Procedures                                   34

Part II. Other Information

         Item 1.   Legal Proceedings                                         34

         Item 2.   Unregistered Sales of Equity Securities and Use
                   of Proceeds                                               34

         Item 3.   Defaults Upon Senior Securities                           34

         Item 4.   Submission of Matters to a Vote of Security Holders       35

         Item 5.   Other Information                                         36

         Item 6.   Exhibits                                                  37

Signatures                                                                   38



1                     ALLETE Second Quarter 2005 Form 10-Q



                                   DEFINITIONS

The following  abbreviations  or acronyms  are  used in the text.  References in
this report to "we," "us" and "our" are to ALLETE,  Inc. and  its  subsidiaries,
collectively.

ABBREVIATION OR ACRONYM                  TERM
- --------------------------------------------------------------------------------

2004 Form 10-K                           ALLETE's Annual Report on Form 10-K for
                                             the Year Ended December 31, 2004
ADESA                                    ADESA, Inc.
AICPA                                    American Institute of Certified  Public
                                             Accountants
ALLETE                                   ALLETE, Inc.
ALLETE Properties                        ALLETE Properties, Inc.
APB                                      Accounting Principles Board
Aqua America                             Aqua America, Inc.
BNI Coal                                 BNI Coal, Ltd.
Boswell                                  Boswell Energy Center
Company                                  ALLETE, Inc. and its subsidiaries
Constellation Energy Commodities         Constellation Energy Commodities Group,
                                             Inc.
Enventis Telecom                         Enventis Telecom, Inc.
EPA                                      Environmental Protection Agency
ESOP                                     Employee Stock Ownership Plan
FASB                                     Financial Accounting Standards Board
FERC                                     Federal Energy Regulatory Commission
Florida Landmark                         Florida Landmark Communities, Inc.
Florida Water                            Florida Water Services Corporation
FPSC                                     Florida Public Service Commission
FSP                                      Financial Accounting Standards Board
                                             Staff Position
GAAP                                     Accounting Principles Generally
                                             Accepted in the United States
Hibbard                                  Hibbard Energy Center
Laskin                                   Laskin Energy Center
Minnesota Power                          An operating division of ALLETE, Inc.
Minnkota Power                           Minnkota Power Cooperative, Inc.
MISO                                     Midwest Independent Transmission System
                                             Operator, Inc.
MPUC                                     Minnesota Public Utilities Commission
MW                                       Megawatt(s)
Note ___                                 Note ___ to the consolidated financial
                                             statements in this Form 10-Q
PSCW                                     Public Service Commission of Wisconsin
Rainy River Energy                       Rainy River Energy Corporation
SEC                                      Securities and Exchange Commission
SFAS                                     Statement of Financial Accounting
                                             Standards No.
Split Rock Energy                        Split Rock Energy LLC
Square Butte                             Square Butte Electric Cooperative
SWL&P                                    Superior Water, Light and Power Company
Taconite Harbor                          Taconite Harbor Energy Center
WDNR                                     Wisconsin Department of Natural
                                             Resources

                      ALLETE Second Quarter 2005 Form 10-Q                     2


                              SAFE HARBOR STATEMENT
           UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

In  connection  with  the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform  Act of 1995,  we are  hereby  filing  cautionary  statements
identifying  important  factors  that could  cause our actual  results to differ
materially from those projected in  forward-looking  statements (as such term is
defined in the Private  Securities  Litigation Reform Act of 1995) made by or on
behalf of ALLETE in this  Quarterly  Report on Form 10-Q, in  presentations,  in
response to questions or otherwise.  Any  statements  that  express,  or involve
discussions  as to  expectations,  beliefs,  plans,  objectives,  assumptions or
future events or performance (often, but not always, through the use of words or
phrases such as "anticipates,"  "believes,"  "estimates,"  "expects," "intends,"
"plans,"  "projects,"  "will likely  result," "will  continue,"  "could," "may,"
"potential,"  "target," "outlook" or similar  expressions) are not statements of
historical facts and may be forward-looking.

Forward-looking   statements   involve   estimates,   assumptions,   risks   and
uncertainties  and are  qualified  in their  entirety by  reference  to, and are
accompanied by, the following  important factors, in addition to any assumptions
and  other  factors   referred  to   specifically   in   connection   with  such
forward-looking   statements,   which  are   difficult   to   predict,   contain
uncertainties,  are beyond our control and may cause actual  results or outcomes
to differ materially from those contained in forward-looking statements:

 - our ability to successfully implement our strategic objectives;
 - prevailing governmental policies and  regulatory  actions, including those of
   the United States Congress, state legislatures, the FERC, the MPUC, the FPSC,
   the  PSCW,  and various local and county regulators, and city administrators,
   about  allowed  rates  of  return, financings,  industry and  rate structure,
   acquisition and disposal of assets  and facilities,  real estate development,
   operation and construction of plant facilities,  recovery  of purchased power
   and  capital  investments,   present  or  prospective  wholesale  and  retail
   competition (including but not limited to transmission costs), and zoning and
   permitting of land  held for resale;
 - effects of restructuring initiatives in the electric industry;
 - economic and geographic factors, including political and economic risks;
 - changes in and compliance with environmental and safety laws and policies;
 - weather conditions;
 - natural disasters;
 - war and acts of terrorism;
 - wholesale power market conditions;
 - population growth rates and demographic patterns;
 - the effects of competition, including competition  for  retail  and wholesale
   customers;
 - pricing and transportation of commodities;
 - changes in tax rates or policies or in rates of inflation;
 - unanticipated project delays or changes in project costs;
 - unanticipated changes in operating expenses and capital expenditures;
 - global and domestic economic conditions;
 - our ability to access capital markets;
 - changes in interest rates and the performance of the financial markets;
 - competition for economic expansion or development opportunities;
 - our ability to manage expansion and integrate acquisitions; and
 - the outcome  of  legal  and  administrative   proceedings  (whether  civil or
   criminal)  and  settlements  that  affect  the  business and profitability of
   ALLETE.

Additional  disclosures  regarding  factors  that could  cause our  results  and
performance to differ from results or performance anticipated by this report are
discussed in Item 7 under the heading  "Factors that May Affect Future  Results"
beginning on page 36 of our 2004 Form 10-K. Any forward-looking statement speaks
only as of the  date on  which  such  statement  is made,  and we  undertake  no
obligation  to  update  any  forward-looking  statement  to  reflect  events  or
circumstances  after the date on which that  statement is made or to reflect the
occurrence of unanticipated events. New factors emerge from time to time, and it
is not  possible  for  management  to predict all of these  factors,  nor can it
assess the impact of each of these  factors on the  businesses  of ALLETE or the
extent to which any factor, or combination of factors,  may cause actual results
to differ  materially  from those  contained in any  forward-looking  statement.
Readers are urged to carefully review and consider the various  disclosures made
by us in our 2004  Form 10-K and in our other  reports  filed  with the SEC that
attempt  to  advise  interested  parties  of the  factors  that may  affect  our
business.

3                     ALLETE Second Quarter 2005 Form 10-Q



PART I.    FINANCIAL INFORMATION
ITEM 1.    FINANCIAL STATEMENTS


                                                     ALLETE
                                           CONSOLIDATED BALANCE SHEET
                                              Millions - Unaudited

                                                                                    JUNE 30,         DECEMBER 31,
                                                                                      2005               2004
- --------------------------------------------------------------------------------------------------------------------
                                                                                               
ASSETS

Current Assets
     Cash and Cash Equivalents                                                      $   79.1           $   44.9
     Restricted Cash                                                                       -               30.3
     Short-Term Investments                                                             63.0              149.2
     Accounts Receivable (Less Allowance of $2.0 and $2.0)                              72.4               86.1
     Inventories                                                                        36.2               34.0
     Prepayments and Other                                                              18.5               21.6
     Deferred Income Taxes                                                              25.8                  -
     Discontinued Operations                                                             1.8                2.0
- --------------------------------------------------------------------------------------------------------------------

        Total Current Assets                                                           296.8              368.1

Property, Plant and Equipment - Net                                                    883.0              883.1

Investments                                                                            123.3              124.5

Other Assets                                                                            48.1               52.8

Discontinued Operations                                                                  2.2                2.9
- --------------------------------------------------------------------------------------------------------------------

TOTAL ASSETS                                                                        $1,353.4           $1,431.4
- --------------------------------------------------------------------------------------------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Current Liabilities
     Accounts Payable                                                               $   29.4           $   40.0
     Accrued Taxes                                                                      22.3               23.3
     Accrued Interest                                                                    7.7                6.9
     Long-Term Debt Due Within One Year                                                  1.7                1.8
     Deferred Profit on Sales of Real Estate                                             7.7                1.1
     Other                                                                              16.9               24.7
     Discontinued Operations                                                             6.5               12.0
- --------------------------------------------------------------------------------------------------------------------

        Total Current Liabilities                                                       92.2              109.8

Long-Term Debt                                                                         389.3              390.2

Deferred Income Taxes                                                                  136.1              143.9

Other Liabilities                                                                      153.4              151.4

Minority Interest                                                                        6.0                5.6
- --------------------------------------------------------------------------------------------------------------------

        Total Liabilities                                                              777.0              800.9
- --------------------------------------------------------------------------------------------------------------------

COMMITMENTS AND CONTINGENCIES
- --------------------------------------------------------------------------------------------------------------------

SHAREHOLDERS' EQUITY

Common Stock Without Par Value, 43.3 Shares Authorized
     30.0 and 29.7 Shares Outstanding                                                  412.9              400.1

Unearned ESOP Shares                                                                   (79.3)             (51.4)

Accumulated Other Comprehensive Loss                                                   (11.4)             (11.4)

Retained Earnings                                                                      254.2              293.2
- --------------------------------------------------------------------------------------------------------------------

        Total Shareholders' Equity                                                     576.4              630.5
- --------------------------------------------------------------------------------------------------------------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                          $1,353.4           $1,431.4
- --------------------------------------------------------------------------------------------------------------------

                       The accompanying notes are an integral part of these statements.


                      ALLETE Second Quarter 2005 Form 10-Q                     4



                                                        ALLETE
                                           CONSOLIDATED STATEMENT OF INCOME
                                    Millions Except Per Share Amounts - Unaudited


                                                                          QUARTER ENDED               SIX MONTHS ENDED
                                                                            JUNE 30,                      JUNE 30,
                                                                        2005         2004           2005            2004
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                      
OPERATING REVENUE                                                     $ 186.8       $186.2        $ 393.7          $395.2
- ---------------------------------------------------------------------------------------------------------------------------

OPERATING EXPENSES
     Fuel and Purchased Power                                            70.3         77.2          139.4           146.1
     Operating and Maintenance                                           81.6         77.2          164.7           160.8
     Kendall County Charge                                               77.9            -           77.9               -
     Depreciation                                                        12.7         12.5           25.3            24.9
- ---------------------------------------------------------------------------------------------------------------------------

         Total Operating Expenses                                       242.5        166.9          407.3           331.8
- ---------------------------------------------------------------------------------------------------------------------------

OPERATING INCOME (LOSS) FROM CONTINUING OPERATIONS                      (55.7)        19.3          (13.6)           63.4
- ---------------------------------------------------------------------------------------------------------------------------

OTHER INCOME (EXPENSE)
     Interest Expense                                                    (6.7)        (9.1)         (13.5)          (18.2)
     Other                                                                1.5         (3.5)          (2.7)           (3.1)
- ---------------------------------------------------------------------------------------------------------------------------

         Total Other Expense                                             (5.2)       (12.6)         (16.2)          (21.3)
- ---------------------------------------------------------------------------------------------------------------------------

INCOME (LOSS) FROM CONTINUING OPERATIONS
     BEFORE MINORITY INTEREST AND INCOME TAXES                          (60.9)         6.7          (29.8)           42.1

MINORITY INTEREST                                                         0.2          0.5            1.4             1.9
- ---------------------------------------------------------------------------------------------------------------------------

INCOME (LOSS) FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES                                                (61.1)         6.2          (31.2)           40.2

INCOME TAX EXPENSE (BENEFIT)                                            (21.5)         3.8           (9.6)           16.4
- ---------------------------------------------------------------------------------------------------------------------------

INCOME (LOSS) FROM CONTINUING OPERATIONS
     BEFORE CHANGE IN ACCOUNTING PRINCIPLE                              (39.6)         2.4          (21.6)           23.8

INCOME (LOSS) FROM DISCONTINUED OPERATIONS - NET OF TAX                  (0.7)        34.3           (1.3)           65.6

CHANGE IN ACCOUNTING PRINCIPLE - NET OF TAX                                 -            -              -            (7.8)
- ---------------------------------------------------------------------------------------------------------------------------

NET INCOME (LOSS)                                                     $ (40.3)     $  36.7        $ (22.9)        $  81.6
- ---------------------------------------------------------------------------------------------------------------------------

AVERAGE SHARES OF COMMON STOCK
     Basic                                                               27.2         28.4           27.2            28.2
     Diluted                                                             27.2         28.5           27.2            28.4
- ---------------------------------------------------------------------------------------------------------------------------

BASIC EARNINGS (LOSS) PER SHARE OF COMMON STOCK
     Continuing Operations                                             $(1.45)       $0.08         $(0.79)          $0.85
     Discontinued Operations                                            (0.03)        1.21          (0.05)           2.32
     Change in Accounting Principle                                         -            -              -           (0.28)
- ---------------------------------------------------------------------------------------------------------------------------

                                                                       $(1.48)       $1.29         $(0.84)          $2.89
- ---------------------------------------------------------------------------------------------------------------------------

DILUTED EARNINGS (LOSS) PER SHARE OF COMMON STOCK
     Continuing Operations                                             $(1.45)       $0.08         $(0.79)          $0.84
     Discontinued Operations                                            (0.03)        1.21          (0.05)           2.31
     Change in Accounting Principle                                         -            -              -           (0.27)
- ---------------------------------------------------------------------------------------------------------------------------

                                                                       $(1.48)       $1.29         $(0.84)          $2.88
- ---------------------------------------------------------------------------------------------------------------------------

DIVIDENDS PER SHARE OF COMMON STOCK                                   $0.3150      $0.8475        $0.6150         $1.6950
- ---------------------------------------------------------------------------------------------------------------------------

                               The accompanying notes are an integral part of these statements.


5                     ALLETE Second Quarter 2005 Form 10-Q



                                                           ALLETE
                                             CONSOLIDATED STATEMENT OF CASH FLOWS
                                                     Millions - Unaudited

                                                                                           SIX MONTHS ENDED
                                                                                               JUNE 30,
                                                                                      2005                  2004
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                     
OPERATING ACTIVITIES
       Income (Loss) from Continuing Operations                                     $(21.6)                $ 16.0
       Change in Accounting Principle                                                    -                    7.8
       Loss on Impairment of Investments                                               5.1                    5.5
       Depreciation                                                                   25.3                   24.9
       Deferred Income Taxes                                                         (34.0)                   0.7
       Minority Interest                                                               0.4                   (0.5)
       Changes in Operating Assets and Liabilities
          Short-Term Investments                                                      (1.4)                     -
          Accounts Receivable                                                         13.7                   (8.0)
          Inventories                                                                 (2.2)                  (2.5)
          Prepayments and Other                                                        3.1                   (5.4)
          Accounts Payable                                                           (10.6)                   6.5
          Other Current Liabilities                                                   (1.4)                 (19.5)
       Other Assets                                                                    4.7                    8.4
       Other Liabilities                                                               4.8                   (1.4)
       Net Operating Activities from (for) Discontinued Operations                    (5.9)                  54.5
- ---------------------------------------------------------------------------------------------------------------------------

              Cash from (for) Operating Activities                                   (20.0)                  87.0
- ---------------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
       Proceeds from Sale of Available-For-Sale Securities                           271.1                    1.6
       Payments for Purchase of Available-for-Sale Securities                       (183.5)                     -
       Changes to Investments                                                         (3.4)                   9.5
       Additions to Property, Plant and Equipment                                    (24.2)                 (34.7)
       Other                                                                          (1.6)                  (1.6)
       Net Investing Activities from Discontinued Operations                             -                   64.9
- ---------------------------------------------------------------------------------------------------------------------------

              Cash from Investing Activities                                          58.4                   39.7
- ---------------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
       Issuance of Common Stock                                                       12.8                   34.9
       Issuance of Long-Term Debt                                                        -                    5.6
       Changes in Notes Payable - Net                                                    -                  (53.0)
       Reductions of Long-Term Debt                                                   (1.0)                  (4.6)
       Dividends on Common Stock                                                     (16.0)                 (46.8)
       Net Financing Activities from (for) Discontinued Operations                    (0.1)                 328.9
- ---------------------------------------------------------------------------------------------------------------------------

              Cash from (for) Financing Activities                                    (4.3)                 265.0
- ---------------------------------------------------------------------------------------------------------------------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH - DISCONTINUED OPERATIONS                        -                   (6.4)
- ---------------------------------------------------------------------------------------------------------------------------

CHANGE IN CASH AND CASH EQUIVALENTS                                                   34.1                  385.3

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD <F1>                                 46.1                  226.1
- ---------------------------------------------------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD <F1>                                     $ 80.2                 $611.4
- ---------------------------------------------------------------------------------------------------------------------------

SUPPLEMENTAL CASH FLOW INFORMATION
       Cash Paid During the Period for
          Interest - Net of Capitalized                                              $22.4                  $26.4
          Income Taxes                                                               $13.6                  $59.6
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Included $1.1 million of cash from Discontinued Operations at June 30, 2005 ($286.9 million at June 30, 2004) and $1.2
     million at December 31, 2004 ($116.1 million at December 31, 2003).
</FN>

                              The accompanying notes are an integral part of these statements.


                      ALLETE Second Quarter 2005 Form 10-Q                     6




                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited consolidated financial statements and notes should be
read in  conjunction  with our 2004 Form 10-K. In our opinion,  all  adjustments
necessary for a fair statement of the results for the interim  periods have been
made.  The  results  of  operations  for an  interim  period may not give a true
indication of the results for the year.


NOTE 1.    OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

REAL ESTATE REVENUE AND EXPENSE RECOGNITION. Full profit recognition is recorded
on sales upon closing,  provided cash collections are at least 20 percent of the
contract price and the other  requirements of SFAS 66,  "Accounting for Sales of
Real Estate," are met. In certain cases,  where there are obligations to perform
significant  development  activities after the date of sale, we recognize profit
on a percentage-of-completion basis in accordance with SFAS 66. Pursuant to this
method of accounting,  gross profit is recognized based upon the relationship of
development  costs  incurred  as of that  date to the total  estimated  costs to
develop the  parcels,  including  all related  amenities  or common costs of the
entire  project.  Revenue  and cost of real  estate sold in excess of the amount
recognized  based  on  the  percentage-of-completion   method  is  deferred  and
recognized  as revenue  and cost of real  estate sold during the period in which
the related development costs are incurred. Revenue and cost of real estate sold
are recorded net as Deferred Profit on Sales of Real Estate on our  consolidated
balance sheet.

Land held for sale is recorded at the lower of cost or fair value  determined by
the evaluation of individual land parcels. Real estate costs include the cost of
land  acquired,   subsequent   development  costs  and  costs  of  improvements,
capitalized development period interest, real estate taxes, and payroll costs of
certain employees devoted directly to the development effort.  These real estate
costs incurred are capitalized to the cost of real estate parcels based upon the
relative  sales value of parcels within each  development  project in accordance
with SFAS 67, "Accounting for Costs and Initial Rental Operations of Real Estate
Projects." When real estate is sold, the cost of sales includes the actual costs
incurred  and the  estimate of future  completion  costs  allocated  to the real
estate sold based upon the relative sales value method.

Whenever  events or  circumstances  indicate that the carrying value of the real
estate may not be  recoverable,  impairment  losses  would be  recorded  and the
related assets would be adjusted to their  estimated  fair value,  less costs to
sell.

REVISION IN THE  CLASSIFICATION  OF CERTAIN  SECURITIES.  In connection with the
preparation of this report,  we concluded that it was  appropriate to reclassify
our auction rate  municipal  bonds and variable rate  municipal  demand notes as
short-term investments. Previously, such investments had been classified as cash
and cash equivalents.  Accordingly, we now report these securities as short-term
investments  in a separate  line item on our  Consolidated  Balance  Sheet as of
December  31,  2004.  As of June  30,  2004 and  December  31,  2003,  we had no
investments  in these types of securities.  Accordingly,  there was no impact to
our  Consolidated  Statement  of Cash Flows for the period  ended June 30, 2004.
This change in  classification  does not affect  previously  reported cash flows
from  operations  or  from  financing  activities  in  our  previously  reported
Consolidated  Statements of Cash Flows, or our previously reported  Consolidated
Statements of Income for any period.

For the year ended  December  31, 2004,  net cash used in  investing  activities
related to these  short-term  investments of $149.2 million was included in cash
and cash equivalents in our Consolidated Statement of Cash Flows.

SHORT-TERM  INVESTMENTS.  At June 30, 2005 and December 31, 2004,  we held $61.6
million and $149.2 million, respectively, of short-term investments,  consisting
of auction  rate  municipal  bonds and  variable  rate  municipal  demand  notes
classified as available-for-sale securities. Our investments in these securities
are recorded at cost, which approximates fair market value due to their variable
interest rates,  which typically reset every 7 to 35 days. Despite the long-term
nature of their stated  contractual  maturities,  we have the ability to quickly
liquidate these  securities.  As a result, we had no cumulative gross unrealized
holding gains  (losses) or gross  realized  gains  (losses) from our  short-term
investments. All income generated from these short-term investments was recorded
as interest income.

7                     ALLETE Second Quarter 2005 Form 10-Q



INVENTORIES.  Inventories  are  stated at the lower of cost or  market.  Cost is
determined by the average cost method.




                                            JUNE 30,             DECEMBER 31,
INVENTORIES                                   2005                   2004
- --------------------------------------------------------------------------------
MILLIONS
                                                           
Fuel                                          $13.4                  $11.4
Materials and Supplies                         22.0                   20.4
Other                                           0.8                    2.2
- --------------------------------------------------------------------------------

                                              $36.2                  $34.0
- --------------------------------------------------------------------------------


ACCOUNTING  FOR  STOCK-BASED  COMPENSATION.  We  have  elected  to  account  for
stock-based  compensation in accordance with APB Opinion No. 25, "Accounting for
Stock Issued to Employees."  Accordingly,  we recognize  expense for performance
share awards  granted and do not  recognize  expense for employee  stock options
granted.  The after-tax  expense  recognized in net income for performance share
awards was  approximately  $0.6  million for the six months  ended June 30, 2005
($0.8  million for the six months  ended June 30,  2004).  The  following  table
illustrates  the effect on net income and  earnings  per share if we had applied
the fair value recognition  provisions of SFAS 123,  "Accounting for Stock-Based
Compensation."




                                                                          QUARTER ENDED         SIX MONTHS ENDED
EFFECT OF SFAS 123                                                          JUNE 30,                JUNE 30,
ACCOUNTING FOR STOCK-BASED COMPENSATION                                2005         2004       2005         2004
- ------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                                
Net Income (Loss)
       As Reported                                                    $(40.3)       $36.7     $(22.9)       $81.6
       Plus:  Employee Stock Compensation Expense
              Included in Net Income (Loss) - Net of Tax                 0.3          0.4        0.6          0.8
       Less:  Employee Stock Compensation Expense
              Determined Under SFAS 123 - Net of Tax                     0.3          0.5        0.7          1.0
- ------------------------------------------------------------------------------------------------------------------

       Pro Forma                                                      $(40.3)       $36.6     $(23.0)       $81.4
- ------------------------------------------------------------------------------------------------------------------

Basic Earnings (Loss) Per Share
       As Reported                                                    $(1.48)       $1.29     $(0.84)       $2.89
       Pro Forma                                                      $(1.48)       $1.29     $(0.85)       $2.89

Diluted Earnings (Loss) Per Share
       As Reported                                                    $(1.48)       $1.29     $(0.84)       $2.88
       Pro Forma                                                      $(1.48)       $1.28     $(0.85)       $2.87
- ------------------------------------------------------------------------------------------------------------------


In the previous table, the expense for employee stock options granted determined
under SFAS 123 was calculated using the  Black-Scholes  option pricing model and
the following assumptions:



                                                                                               2005         2004
- ------------------------------------------------------------------------------------------------------------------
                                                                                                      
Risk-Free Interest Rate                                                                         3.7%         3.3%
Expected Life - Years                                                                              5            5
Expected Volatility                                                                            20.0%        28.1%
Dividend Growth Rate                                                                              5%           2%
- ------------------------------------------------------------------------------------------------------------------


                      ALLETE Second Quarter 2005 Form 10-Q                     8



NEW ACCOUNTING  STANDARDS.  SFAS 123(R).  In December 2004, the FASB issued SFAS
123(R), "Share-Based Payment," which will be effective for enterprises as of the
first interim or annual  reporting period that begins after June 15, 2005. While
the SEC has  permitted  delayed  application  of SFAS 123(R)  until fiscal years
beginning  after  June 15,  2005,  we intend to adopt  SFAS  123(R) in the third
quarter of 2005.  SFAS 123(R)  replaces SFAS 123,  "Accounting  for  Stock-Based
Compensation,"  and supersedes APB Opinion No. 25,  "Accounting for Stock Issued
to Employees." The new standard  requires that the compensation cost relating to
share-based  payment be  recognized in financial  statements  at fair value.  As
such,  reporting  employee stock options under the intrinsic  value-based method
prescribed  by APB Opinion No. 25 will no longer be  allowed.  Historically,  we
have elected to use the intrinsic  value method and have not recognized  expense
for employee stock options  granted.  We estimate that the impact of adoption of
SFAS 123(R) in 2005 will be an additional  expense of approximately $0.2 million
after tax.

INTERPRETATION  NO. 47. In March 2005,  the FASB issued  Interpretation  No. 47,
"Accounting for Conditional Asset Retirement Obligations." Interpretation No. 47
clarifies that the term  "conditional  asset  retirement  obligation" as used in
SFAS 143,  "Accounting  for  Asset  Retirement  Obligations,"  refers to a legal
obligation  to perform an asset  retirement  activity in which the timing and/or
method of settlement  are  conditional  on a future event that may or may not be
within the control of the entity.  However,  the obligation to perform the asset
retirement  activity is unconditional  even though  uncertainty exists about the
timing  and/or  method of  settlement.  Interpretation  No. 47 requires that the
uncertainty  about the timing and/or method of settlement of a conditional asset
retirement  obligation be factored into the  measurement  of the liability  when
sufficient  information  exists.  Interpretation  No. 47 also  clarifies when an
entity would have sufficient  information to reasonably  estimate the fair value
of an asset retirement obligation. Interpretation No. 47 is effective for fiscal
years  ending  after  December  15, 2005  (December  31, 2005 for  calendar-year
enterprises).  Retroactive  application  of  interim  financial  information  is
permitted,   but  not   required.   We  are   evaluating   the  impact  of  this
Interpretation,  but do not expect it to have a material impact on our financial
position, results of operations or cash flows.

SFAS 109. In July 2005, the FASB issued an exposure  draft of an  Interpretation
of SFAS  109,  "Accounting  for  Income  Taxes."  This  proposed  Interpretation
clarifies the  accounting for uncertain tax  positions.  An enterprise  would be
required to  recognize,  in its financial  statements,  the best estimate of the
impact of a tax position only if that  position is probable of being  sustained,
if audited by the taxing  authorities,  based solely on the technical  merits of
the position.  In evaluating whether the probable recognition threshold has been
met, this proposed  Interpretation  would require the  presumption  that the tax
position  will be  evaluated  during  an audit by taxing  authorities.  The term
probable is used in this proposed Interpretation consistent with its use in SFAS
5,  "Accounting  for  Contingencies,"  to mean "the  future  event or events are
likely to occur."

Individual  tax positions that fail to meet the probable  recognition  threshold
will generally result in the inability to recognize the benefit of such position
in the financial statements. This proposed Interpretation also provides guidance
on disclosure, accrual of interest and penalties, accounting in interim periods,
and  transition.  If adopted  as  proposed,  this  Interpretation  would  impact
financial  statements  effective  as of the end of the first  fiscal year ending
after December 15, 2005. We do not anticipate this Interpretation, if adopted as
proposed, will have a material impact on the Company.

SFAS 154. In May 2005, the FASB issued SFAS 154,  "Accounting  Changes and Error
Corrections"  (SFAS 154) which replaces APB Opinion No. 20 "Accounting  Changes"
and SFAS 3, "Reporting  Accounting  Changes in Interim  Financial  Statements-An
Amendment of APB Opinion No. 28." SFAS 154 provides  guidance on the  accounting
for and reporting of accounting  changes and error  corrections.  It establishes
retrospective  application,  or the latest  practicable  date,  as the  required
method for  reporting a change in  accounting  principle  and the reporting of a
correction  of an  error.  SFAS 154 is  effective  for  accounting  changes  and
corrections of errors made in fiscal years beginning after December 15, 2005. We
are currently  evaluating  the effect that the adoption of SFAS 154 will have on
our consolidated results of operations and financial condition but do not expect
it to have a material impact.


9                     ALLETE Second Quarter 2005 Form 10-Q



NOTE 2.    BUSINESS SEGMENTS

In 2005,  we began  allocating  corporate  charges and  interest  expense to our
business segments.  For comparative  purposes,  segment information for 2004 has
been  restated to reflect the new  allocation  method used in 2005 for corporate
charges and interest expense. This restatement had no impact on consolidated net
income or earnings per share.



                                                                            NONREGULATED
                                                              REGULATED        ENERGY         REAL
                                             CONSOLIDATED      UTILITY       OPERATIONS      ESTATE       OTHER
- ----------------------------------------------------------------------------------------------------------------
Millions
                                                                                           
FOR THE QUARTER ENDED JUNE 30, 2005

Operating Revenue                               $186.8         $137.8           $26.5        $10.0        $12.5
Fuel and Purchased Power                          70.3           64.6             5.7            -            -
Operating and Maintenance                         81.6           46.5            17.6          5.0         12.5
Kendall County Charge                             77.9              -            77.9            -            -
Depreciation Expense                              12.7            9.8             2.1            -          0.8
- ----------------------------------------------------------------------------------------------------------------

Operating Income (Loss) from Continuing
  Operations                                     (55.7)          16.9           (76.8)         5.0         (0.8)
Interest Expense                                  (6.7)          (4.4)           (1.6)        (0.2)        (0.5)
Other Income                                       1.5            0.4               -            -          1.1
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Minority Interest and Income Taxes    (60.9)          12.9           (78.4)         4.8         (0.2)
Minority Interest                                  0.2              -               -          0.2            -
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Income Taxes                          (61.1)          12.9           (78.4)         4.6         (0.2)
Income Tax Expense (Benefit)                     (21.5)           5.1           (27.9)         1.8         (0.5)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations         (39.6)        $  7.8          $(50.5)       $ 2.8        $ 0.3
                                                             ---------------------------------------------------

Loss from Discontinued Operations - Net of Tax    (0.7)
- --------------------------------------------------------

Net Income (Loss)                               $(40.3)
- --------------------------------------------------------


FOR THE QUARTER ENDED JUNE 30, 2004

Operating Revenue                               $186.2         $136.8           $26.6         $6.8        $16.0
Fuel and Purchased Power                          77.2           65.9            11.3            -            -
Operating and Maintenance                         77.2           44.9            13.8          2.5         16.0
Depreciation Expense                              12.5            9.9             1.9            -          0.7
- ----------------------------------------------------------------------------------------------------------------

Operating Income (Loss) from Continuing
  Operations                                      19.3           16.1            (0.4)         4.3         (0.7)
Interest Expense                                  (9.1)          (4.6)           (1.2)           -         (3.3)
Other Income (Expense)                            (3.5)           0.1             1.4            -         (5.0)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Minority Interest and Income Taxes      6.7           11.6            (0.2)         4.3         (9.0)
Minority Interest                                  0.5              -               -          0.5            -
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Income Taxes                            6.2           11.6            (0.2)         3.8         (9.0)
Income Tax Expense (Benefit)                       3.8            4.2            (0.3)         1.7         (1.8)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations           2.4         $  7.4            $0.1         $2.1        $(7.2)
                                                             ---------------------------------------------------

Income from Discontinued Operations - Net
  of Tax                                          34.3
- --------------------------------------------------------

Net Income                                      $ 36.7
- --------------------------------------------------------



                      ALLETE Second Quarter 2005 Form 10-Q                    10


NOTE 2.    BUSINESS SEGMENTS (CONTINUED)



                                                                            NONREGULATED
                                                              REGULATED        ENERGY         REAL
                                             CONSOLIDATED      UTILITY       OPERATIONS      ESTATE       OTHER
- ----------------------------------------------------------------------------------------------------------------
Millions
                                                                                          
FOR THE SIX MONTHS ENDED JUNE 30, 2005

Operating Revenue                               $393.7         $285.4           $54.4        $27.7        $26.2
Fuel and Purchased Power                         139.4          126.1            13.3            -            -
Operating and Maintenance                        164.7           97.6            32.7          9.5         24.9
Kendall County Charge                             77.9              -            77.9            -            -
Depreciation Expense                              25.3           19.6             4.1            -          1.6
- ----------------------------------------------------------------------------------------------------------------

Operating Income (Loss) from Continuing
  Operations                                     (13.6)          42.1           (73.6)        18.2         (0.3)
Interest Expense                                 (13.5)          (8.7)           (2.9)        (0.2)        (1.7)
Other Income (Expense)                            (2.7)           0.4             0.2            -         (3.3)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Minority Interest and Income Taxes    (29.8)          33.8           (76.3)        18.0         (5.3)
Minority Interest                                  1.4              -               -          1.4            -
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Income Taxes                          (31.2)          33.8           (76.3)        16.6         (5.3)
Income Tax Expense (Benefit)                      (9.6)          13.1           (27.4)         6.9         (2.2)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations         (21.6)        $ 20.7          $(48.9)       $ 9.7        $(3.1)
                                                             ---------------------------------------------------

Loss from Discontinued Operations - Net
  of Tax                                          (1.3)
- --------------------------------------------------------

Net Income (Loss)                               $(22.9)
- --------------------------------------------------------

Total Assets                                  $1,353.4 <F1>    $899.4          $178.6        $75.7       $195.7
Property, Plant and Equipment - Net             $883.0         $728.8          $115.5            -        $38.7
Accumulated Depreciation                        $788.0         $733.6           $43.5            -        $10.9
Capital Expenditures                             $24.2 <F1>     $20.7            $1.9            -         $1.6

FOR THE SIX MONTHS ENDED JUNE 30, 2004

Operating Revenue                               $395.2         $278.2           $55.6        $34.4        $27.0
Fuel and Purchased Power                         146.1          123.0            23.1            -            -
Operating and Maintenance                        160.8           94.6            28.3         10.2         27.7
Depreciation Expense                              24.9           19.8             3.7            -          1.4
- ----------------------------------------------------------------------------------------------------------------

Operating Income (Loss) from Continuing
  Operations                                      63.4           40.8             0.5         24.2         (2.1)
Interest Expense                                 (18.2)          (9.3)           (2.4)        (0.1)        (6.4)
Other Income (Expense)                            (3.1)           0.1             0.9            -         (4.1)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Minority Interest and Income Taxes     42.1           31.6            (1.0)        24.1        (12.6)
Minority Interest                                  1.9              -               -          1.9            -
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations
    Before Income Taxes                           40.2           31.6            (1.0)        22.2        (12.6)
Income Tax Expense (Benefit)                      16.4           11.7            (0.9)         9.2         (3.6)
- ----------------------------------------------------------------------------------------------------------------

Income (Loss) from Continuing Operations          23.8         $ 19.9           $(0.1)       $13.0        $(9.0)
                                                             ---------------------------------------------------

Income from Discontinued Operations - Net of Tax  65.6

Change in Accounting Principle                    (7.8)
- --------------------------------------------------------

Net Income                                      $ 81.6
- --------------------------------------------------------

Total Assets                                  $3,681.6 <F1>    $930.2          $188.5        $76.1       $392.2
Property, Plant and Equipment - Net             $928.9         $734.2          $154.1            -        $40.6
Accumulated Depreciation                        $756.6         $709.2           $39.2            -         $8.2
Capital Expenditures                             $43.4 <F1>     $24.7            $6.8            -         $3.2

- ----------------------------------------------------------------------------------------------------------------
<FN>
<F1>  Discontinued Operations represented $4.0 million of total  assets  in  2005 ($2,094.6 million in 2004) and
      $0 of capital expenditures in 2005 ($8.7 million in 2004).
</FN>


11                    ALLETE Second Quarter 2005 Form 10-Q





NOTE 3.    INVESTMENTS

At June  30,  2005,  Investments  included  the real  estate  assets  of  ALLETE
Properties,  debt and equity securities  consisting primarily of securities held
to fund employee benefits, and our emerging technology investments.



                                                JUNE 30,          DECEMBER 31,
INVESTMENTS                                       2005                2004
- --------------------------------------------------------------------------------
Millions
                                                            
Real Estate Assets                              $  75.7             $  75.1
Debt and Equity Securities                         38.9                35.8
Emerging Technology Investments                     8.7                13.6
- --------------------------------------------------------------------------------

                                                $ 123.3             $ 124.5
- --------------------------------------------------------------------------------


REAL ESTATE. At June 30, 2005, real estate assets included land of $45.3 million
($47.2  million at December 31, 2004),  long-term  finance  receivables of $12.5
million ($9.7 million at December 31, 2004) and $17.9 million  ($18.2 million at
December  31, 2004) of other  assets,  which  consisted  primarily of a shopping
center.  Finance  receivables  have maturities  ranging up to ten years,  accrue
interest at market-based rates and are net of an allowance for doubtful accounts
of $0.6 million at June 30, 2005 ($0.7 million at December 31, 2004).

EMERGING TECHNOLOGY  INVESTMENTS.  In March 2005, we recorded $5.1 million ($3.3
million  after tax) of  impairment  losses  related to  certain  investments  in
privately-held,   start-up   companies  whose  future  business  prospects  have
diminished significantly.  Recent developments at these companies indicated that
future  commercial  viability  is  unlikely,  as is new  financing  necessary to
continue  development.  The total  carrying  value of our direct  investments in
privately-held,  start-up  companies  at June 30, 2005,  was zero. Our remaining
emerging  technology  investments  consist of our  interests in certain  venture
capital funds. We account for these investments under the equity method.


NOTE 4.    SHORT-TERM AND LONG-TERM DEBT

On March  16,  2005,  Florida  Landmark,  a  wholly-owned  subsidiary  of Lehigh
Acquisition  Corporation,  which is an 80 percent  owned  subsidiary  of ALLETE,
entered  into an $8.5 million  revolving  development  loan with  CypressCoquina
Bank.  The  revolving  development  loan has an interest rate equal to the prime
rate, with an initial term of 36 months. The term of the loan may be extended 24
months,  if  certain  conditions  are met.  The  loan is  guaranteed  by  Lehigh
Acquisition  Corporation.  No funds were drawn under this loan agreement at June
30, 2005.

On March 31,  2005,  ALLETE  executed a bond  purchase  agreement  with  certain
institutional  buyers in the  private  placement  market to sell $35  million of
ALLETE's  first  mortgage  bonds.  When issued,  on or about August 1, 2005, the
bonds will carry an interest rate of 5.28% and will have a term of 15 years.  In
June 2005,  ALLETE  called for  redemption  on August 1,  2005,  $35  million in
principal amount of First Mortgage Bonds, 7 1/2% Series due 2007.


NOTE 5.     KENDALL COUNTY CHARGE

On April 1, 2005,  Rainy River  Energy,  a  wholly-owned  subsidiary  of ALLETE,
completed  the  assignment  of its power  purchase  agreement  with  LSP-Kendall
Energy,  LLC,  the owner of an energy  generation  facility  located  in Kendall
County,  Illinois, to Constellation Energy Commodities.  Rainy River Energy paid
Constellation  Energy  Commodities  $73  million  in cash to  assume  the  power
purchase agreement,  which is in effect through  mid-September 2017. The payment
resulted in a charge to our operating  income in the second quarter of 2005. The
tax benefits of the payment will be realized  through a capital loss  carry-back
for federal  income tax  purposes  and have been  recorded  as current  deferred
income tax assets.  The tax  benefits  are  expected to be realized in the first
half of 2006. In addition,  consent,  advisory and closing costs of $4.9 million
were  incurred to complete  the  transaction.  As a result of this  transaction,
ALLETE  incurred a charge to operating  expenses  totaling  $77.9 million ($50.4
million after tax, or $1.84 per diluted share) in the second quarter of 2005.

                      ALLETE Second Quarter 2005 Form 10-Q                    12


NOTE 6.    OTHER INCOME (EXPENSE)


                                                                          QUARTER ENDED         SIX MONTHS ENDED
                                                                            JUNE 30,                JUNE 30,
                                                                       2005         2004       2005         2004
- ------------------------------------------------------------------------------------------------------------------
Millions
                                                                                               
Gain (Loss) on Emerging Technology Investments                        $ 0.1        $(5.4)     $(5.8)       $(5.9)
Investment and Other Income                                             1.4          1.9        3.1          2.8
- ------------------------------------------------------------------------------------------------------------------

                                                                      $ 1.5        $(3.5)     $(2.7)       $(3.1)
- ------------------------------------------------------------------------------------------------------------------


NOTE 7.    INCOME TAX EXPENSE



                                                                          QUARTER ENDED         SIX MONTHS ENDED
                                                                            JUNE 30,                JUNE 30,
                                                                        2005         2004      2005         2004
- ------------------------------------------------------------------------------------------------------------------
Millions
                                                                                               
Current Tax Expense
     Federal                                                           $  7.5 <F1>  $ 2.6    $ 19.9 <F1>   $ 11.3
     State                                                                1.3 <F1>    1.3       4.5 <F1>      4.4
- ------------------------------------------------------------------------------------------------------------------

                                                                          8.8         3.9      24.4          15.7
- ------------------------------------------------------------------------------------------------------------------

Deferred Tax Expense (Benefit)
     Federal                                                            (29.5) <F1>   0.1     (32.6) <F1>     1.7
     State                                                               (0.4)          -      (0.7)         (0.2)
- ------------------------------------------------------------------------------------------------------------------

                                                                        (29.9)        0.1     (33.3)          1.5
- ------------------------------------------------------------------------------------------------------------------

Deferred Tax Credits                                                     (0.4)       (0.2)     (0.7)         (0.8)
- ------------------------------------------------------------------------------------------------------------------

Income Tax Expense (Benefit) on Continuing Operations                   (21.5)        3.8      (9.6)         16.4
Income Tax Expense (Benefit) on Discontinued Operations                  (0.1)       28.1      (0.5)         49.3
Income Tax Benefit on Change in Accounting Principle                        -           -         -          (5.5)
- ------------------------------------------------------------------------------------------------------------------

Total Income Tax Expense (Benefit)                                     $(21.6)      $31.9    $(10.1)       $ 60.2
- ------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Included  a  current  federal  tax  benefit  of  $1.3 million;  current state tax benefit of $0.4 million and
     deferred federal tax benefit of $25.8 million related to the Kendall County Charge. (See Note 5.)
</FN>


For the quarter  and six months  ended June 30,  2005,  the  effective  rate for
income taxes  deviated  from the  statutory  rate,  primarily as a result of the
emerging technology  investment impairment losses recorded in March 2005 and the
Kendall  County  capital loss  recorded in April 2005.  The current  benefit for
these items was limited to a federal benefit for income tax purposes.  The state
tax benefit  from these items is not  expected  to be realized  currently  or in
future  periods.  These  state net  capital  loss carry  forwards  are  entirely
reserved.  Current taxes also  increased in 2005,  due to the  expiration of the
accelerated depreciation deduction allowed by the Jobs and Growth Tax Relief Act
of 2003,  which expired  December 31, 2004.  The effective rate for income taxes
for the six months ended June 30, 2004, increased due to nondeductible  spin-off
costs related to the ADESA transaction.


NOTE 8.    DISCONTINUED OPERATIONS

AUTOMOTIVE  SERVICES.  On  September  20, 2004,  the spin-off of our  Automotive
Services  business was completed by distributing to ALLETE  shareholders  all of
ALLETE's  shares of ADESA  common  stock.  One share of ADESA  common  stock was
distributed for each outstanding  share of ALLETE common stock held at the close
of business on the September 13, 2004, record date.

WATER SERVICES.  In June 2004, we essentially concluded our strategy to exit our
Water Services businesses when we completed the sale of our North Carolina water
assets and the sale of the remaining 72 water and wastewater systems in Florida.
Aqua  America  purchased  our North  Carolina  water  assets for $48 million and
assumed  approximately  $28 million in debt,  and also purchased 63 of our water
and wastewater systems in Florida for $14 million. Seminole County purchased the
remaining 9 Florida

13                    ALLETE Second Quarter 2005 Form 10-Q


NOTE 8.    DISCONTINUED OPERATIONS (CONTINUED)

systems  for a total  of $4  million.  The FPSC  approved  the  Seminole  County
transaction in September 2004. The transaction  relating to the sale of 63 water
and wastewater  systems in Florida to Aqua America remains subject to regulatory
approval by the FPSC.  The approval  process may result in an  adjustment to the
final purchase price, based on the FPSC's  determination of plant investment for
the systems.  We anticipate a decision in late 2005. Gains in 2004 from the sale
of our North Carolina assets and the remaining systems in Florida were offset by
an adjustment to gains  reported in 2003,  resulting in an aggregate net loss of
$0.5 million in 2004 ($0.4 million loss first quarter;  $5.8 million gain second
quarter; $0.2 million loss third quarter; $5.7 million loss fourth quarter).

In February  2005,  we sold our  wastewater  assets in Georgia for an immaterial
gain.  Florida  Water  continues  to incur  administrative  expenses  to support
transfer proceedings with the FPSC.



SUMMARY OF DISCONTINUED OPERATIONS
- -----------------------------------------------------------------------------------------------------------------------
Millions
                                                                          QUARTER ENDED            SIX MONTHS ENDED
                                                                            JUNE 30,                   JUNE 30,
INCOME STATEMENT                                                       2005           2004        2005          2004
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                   
Operating Revenue
     Automotive Services                                                  -          $232.1          -         $479.8
     Water Services                                                       -             7.5          -           15.1
- -----------------------------------------------------------------------------------------------------------------------

                                                                          -          $239.6          -         $494.9
- -----------------------------------------------------------------------------------------------------------------------

Pre-Tax Income (Loss) from Operations
     Automotive Services                                                  -           $53.5          -         $107.0
     Water Services                                                       -             0.2          -           (0.2)
- -----------------------------------------------------------------------------------------------------------------------

                                                                          -            53.7          -          106.8
- -----------------------------------------------------------------------------------------------------------------------

Income Tax Expense
     Automotive Services                                                  -            21.0          -           42.6
     Water Services                                                       -             0.2          -              -
- -----------------------------------------------------------------------------------------------------------------------

                                                                          -            21.2          -           42.6
- -----------------------------------------------------------------------------------------------------------------------

         Total Net Income from Operations                                 -            32.5          -           64.2
- -----------------------------------------------------------------------------------------------------------------------

Gain (Loss) on Disposal
     Automotive Services                                                  -            (6.6)         -           (6.6)
     Water Services                                                   $(0.8)           15.3      $(1.8)          14.7
- -----------------------------------------------------------------------------------------------------------------------

                                                                       (0.8)            8.7       (1.8)           8.1
- -----------------------------------------------------------------------------------------------------------------------

Income Tax Expense (Benefit)
     Automotive Services                                                  -            (2.6)         -           (2.6)
     Water Services                                                    (0.1)            9.5       (0.5)           9.3
- -----------------------------------------------------------------------------------------------------------------------

                                                                       (0.1)            6.9       (0.5)           6.7
- -----------------------------------------------------------------------------------------------------------------------

         Net Gain (Loss) on Disposal                                   (0.7)            1.8       (1.3)           1.4
- -----------------------------------------------------------------------------------------------------------------------

Income (Loss) from Discontinued Operations                            $(0.7)          $34.3      $(1.3)        $ 65.6
- -----------------------------------------------------------------------------------------------------------------------





                                                                            JUNE 30,                 DECEMBER 31,
BALANCE SHEET INFORMATION                                                     2005                       2004
- -----------------------------------------------------------------------------------------------------------------------
                                                                                               
Assets of Discontinued Operations
     Cash and Cash Equivalents                                                $1.1                        $1.2
     Other Current Assets                                                     $0.7                        $0.8
     Property, Plant and Equipment                                            $2.2                        $2.9

Liabilities of Discontinued Operations
     Current Liabilities                                                      $6.5                       $12.0
- -----------------------------------------------------------------------------------------------------------------------


                      ALLETE Second Quarter 2005 Form 10-Q                    14




NOTE 9.    COMPREHENSIVE INCOME (LOSS)

For the quarter ended June 30, 2005, total  comprehensive  income (loss), net of
tax, was a $40.4 million loss ($32.7  million of  comprehensive  income,  net of
tax,  for the quarter  ended June 30,  2004).  For the six months ended June 30,
2005, total  comprehensive  income (loss),  net of tax, was a $22.9 million loss
($75.5  million of  comprehensive  income,  net of tax, for the six months ended
June 30, 2004).  Total  comprehensive  income (loss) includes net income (loss),
unrealized gains and losses on securities classified as  available-for-sale  and
interest  rate  swaps,   additional   pension  liability  and  foreign  currency
translation adjustments.




ACCUMULATED OTHER COMPREHENSIVE                                                           JUNE 30,
INCOME (LOSS) - NET OF TAX                                                    2005                       2004
- ----------------------------------------------------------------------------------------------------------------
Millions
                                                                                                  
Unrealized Gain on Securities                                               $  1.5                      $ 1.1
Additional Pension Liability                                                 (12.9)                      (9.8)
Interest Rate Swap                                                               -                       (0.3)
Foreign Currency Translation - Discontinued Operations                           -                       17.4
- ----------------------------------------------------------------------------------------------------------------
                                                                            $(11.4)                     $ 8.4
- ----------------------------------------------------------------------------------------------------------------


NOTE 10.     EARNINGS PER SHARE

The  difference  between  basic  and  diluted  earnings  per share  arises  from
outstanding  stock  options  and  performance  share  awards  granted  under our
Executive and Director  Long-Term  Incentive  Compensation  Plans. In accordance
with SFAS 128,  "Earnings Per Share," in 2005, 0.1 million  dilutive  securities
were excluded in the  computation  of diluted  earnings per share because a loss
from  continuing  operations  existed for the  quarter  ended June 30, 2005 (0.2
million for the six months ended June 30, 2005). At June 30, 2004, no options to
purchase  shares of common stock were excluded from the  computation  of diluted
earnings per share because they were  anti-dilutive  due to the option  exercise
prices being greater than the average market price of the common stock.




                                                            2005                                2004
                                                -------------------------------------------------------------------
RECONCILIATION OF BASIC AND DILUTED                       DILUTIVE                            DILUTIVE
EARNINGS PER SHARE                               BASIC   SECURITIES    DILUTED       BASIC   SECURITIES    DILUTED
- -------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                         
FOR THE QUARTER ENDED JUNE 30,

Income (Loss) from Continuing Operations
     Before Change in Accounting Principle      $(39.6)        -       $(39.6)        $2.4         -         $2.4
Common Shares                                     27.2         -         27.2         28.4       0.1         28.5
Per Share from Continuing Operations            $(1.45)        -       $(1.45)       $0.08         -        $0.08
- -------------------------------------------------------------------------------------------------------------------

FOR THE SIX MONTHS ENDED JUNE 30,

Income (Loss) from Continuing Operations
     Before Change in Accounting Principle      $(21.6)        -       $(21.6)       $23.8         -        $23.8
Common Shares                                     27.2         -         27.2         28.2       0.2         28.4
Per Share from Continuing Operations            $(0.79)        -       $(0.79)       $0.85         -        $0.84
- -------------------------------------------------------------------------------------------------------------------


15                    ALLETE Second Quarter 2005 Form 10-Q



NOTE 11.     PENSION AND OTHER POSTRETIREMENT BENEFIT PLANS



                                                                                               POSTRETIREMENT
                                                                  PENSION                      HEALTH AND LIFE
                                                          ---------------------------------------------------------
COMPONENTS OF PERIODIC BENEFIT EXPENSE                     2005            2004             2005            2004
- -------------------------------------------------------------------------------------------------------------------
Millions
                                                                                                
FOR THE QUARTER ENDED JUNE 30,

Service Cost                                               $2.2             $2.1            $1.0             $1.0
Interest Cost                                               5.3              5.2             1.6              1.6
Expected Return on Plan Assets                             (7.1)            (6.9)           (1.2)            (1.1)
Amortization of Prior Service Costs                         0.2              0.2               -                -
Amortization of Net Loss                                    0.8              0.4             0.2              0.1
Amortization of Transition Obligation                         -                -             0.7              0.6
- -------------------------------------------------------------------------------------------------------------------

Periodic Benefit Expense                                   $1.4             $1.0            $2.3             $2.2
- -------------------------------------------------------------------------------------------------------------------

FOR THE SIX MONTHS ENDED JUNE 30,

Service Cost                                             $  4.4           $  4.2            $2.0             $2.1
Interest Cost                                              10.6             10.4             3.3              3.4
Expected Return on Plan Assets                            (14.2)           (13.8)           (2.4)            (2.2)
Amortization of Prior Service Costs                         0.4              0.4               -                -
Amortization of Net Loss                                    1.6              0.8             0.4              0.3
Amortization of Transition Obligation                       0.1              0.1             1.3              1.2
- -------------------------------------------------------------------------------------------------------------------

Periodic Benefit Expense                                 $  2.9           $  2.1            $4.6             $4.8
- -------------------------------------------------------------------------------------------------------------------


In May 2004, the FASB issued FSP 106-2,  "Accounting and Disclosure Requirements
Related to the Medicare Prescription Drug,  Improvement and Modernization Act of
2003," (Act) which provides  accounting  and  disclosure  guidance for employers
that sponsor  postretirement  health care plans that provide  prescription  drug
benefits.  FSP  106-2  requires  that  the  accumulated  postretirement  benefit
obligation  and  postretirement  benefit cost reflect the impact of the Act upon
adoption.  We provide  postretirement  health benefits that include prescription
drug  benefits and have  concluded  that our  prescription  drug  benefits  will
qualify us for the federal  subsidy to be provided for under the Act. We adopted
FSP 106-2 in the third  quarter of 2004.  The adoption of FSP 106-2  reduced our
after-tax  postretirement  medical expense by $0.5 million for the quarter ended
June 30, 2005 and $1.0 million for the six months ended June 30, 2005.

                      ALLETE Second Quarter 2005 Form 10-Q                    16



NOTE 12.     EMPLOYEE STOCK AND INCENTIVE PLANS

We  sponsor  a  leveraged  ESOP as  part of our  Retirement  Savings  and  Stock
Ownership Plan (RSOP).  As a result of the September 2004 spin-off of ADESA, the
ESOP received 3.3 million  shares of ADESA common stock related to unearned ESOP
shares that have not been  allocated to  participants.  The ESOP was required to
sell the ADESA common stock and use the proceeds to purchase ALLETE common stock
on the open market.  At December 31, 2004,  the ESOP had sold all of these ADESA
shares.  The 3.3 million ADESA shares sold by the ESOP in 2004 resulted in total
proceeds  of $65.9  million and an  after-tax  gain of $11.5  million,  which we
recognized in the fourth quarter of 2004.  Under the direction of an independent
trustee,  the ESOP began using the proceeds to purchase  shares of ALLETE common
stock in October 2004. As of February 15, 2005,  the remaining  proceeds  ($30.3
million  classified  as  Restricted  Cash at December 31, 2004) had been used to
purchase  ALLETE common stock,  which were recorded using the treasury method as
Unearned   ESOP  Shares  within   Shareholders'   Equity  as  presented  on  our
consolidated balance sheet.




SUMMARY OF ALLETE COMMON STOCK PURCHASES                SHARES           AMOUNT
- --------------------------------------------------------------------------------
Millions Except Shares
                                                                   
2004    October                                          80,600          $  2.7
        November                                        669,578            23.5
        December                                        262,600             9.4
2005    January                                         544,797            21.4
        February                                        214,928             8.9
- --------------------------------------------------------------------------------

                                                      1,772,503          $ 65.9
- --------------------------------------------------------------------------------


UNALLOCATED SHARES. As of June 30, 2005, there were 2,649,973 unallocated shares
of ALLETE  common stock in the ESOP  (2,001,505  shares at December  31,  2004),
which reflects 759,725 shares purchased and 111,257 shares allocated or used for
plan expenses in 2005. Pursuant to AICPA Statement of Position 93-6, "Employers'
Accounting for Employee Stock Ownership Plans,"  unallocated ALLETE common stock
currently held by the ESOP is treated as unearned ESOP shares and not considered
outstanding  for  earnings per share  computations.  ESOP shares are included in
earnings per share computations only after they are allocated to participants.

ALLOCATED  SHARES.  As of June 30,  2005,  participants  in the  RSOP had  $38.7
million, or 1.8 million shares,  invested in ADESA common stock through an ADESA
common stock fund in the RSOP. Participants may transfer out of the ADESA common
stock fund at any time.  If a  participant  chooses to transfer out of the ADESA
common stock fund, ADESA common stock is sold and the proceeds are reinvested in
a fund  available in the RSOP as selected by the  participant.  One of the funds
available is an ALLETE common stock fund.  Beginning in September 2005, the RSOP
is expected to start selling the ADESA common stock  remaining in the RSOP as of
that date. An independent trustee will be directing the sale of the ADESA common
stock and will use the proceeds to purchase  ALLETE  common stock as required by
terms of the RSOP.  We are unable to predict the date on which this process will
be complete.

17                    ALLETE Second Quarter 2005 Form 10-Q



NOTE 13.     COMMITMENTS, GUARANTEES AND CONTINGENCIES

SQUARE BUTTE POWER  PURCHASE  AGREEMENT.  Minnesota  Power has a power  purchase
agreement with Square Butte that extends through 2026 (Agreement). It provides a
long-term  supply  of  low-cost  energy to  customers  in our  electric  service
territory and enables  Minnesota Power to meet power pool reserve  requirements.
Square Butte, a North Dakota cooperative  corporation,  owns a 455-MW coal-fired
generating  unit (Unit) near  Center,  North  Dakota.  The Unit is adjacent to a
generating unit owned by Minnkota Power, a North Dakota cooperative  corporation
whose Class A members are also members of Square Butte. Minnkota Power serves as
the operator of the Unit and also purchases power from Square Butte.

Minnesota  Power is entitled to  approximately  71 percent of the Unit's  output
under the Agreement.  After 2005, and upon  compliance  with a two-year  advance
notice  requirement,  Minnkota Power has the option to reduce Minnesota  Power's
entitlement by approximately 5 percent annually,  to a minimum of 50 percent. In
December 2004 and 2003, we received  notices from Minnkota  Power that they will
reduce our output  entitlement by approximately 5 percent  beginning  January 1,
2006 and 2007, to 66 percent and 60 percent,  respectively.  Minnesota  Power is
obligated to pay its pro rata share of Square  Butte's  costs based on Minnesota
Power's entitlement to Unit output. Minnesota Power's payment obligation will be
suspended  if Square  Butte  fails to deliver  any power,  whether  produced  or
purchased,  for a  period  of one  year.  Square  Butte's  fixed  costs  consist
primarily  of debt  service.  At June 30,  2005,  Square  Butte had  total  debt
outstanding  of $311.5  million.  Total  annual debt service for Square Butte is
expected to be approximately $25 million in each of the years 2005 through 2009.
Variable  operating costs include the price of coal purchased from BNI Coal, our
subsidiary,  under a long-term  contract.  Minnesota  Power's payments to Square
Butte are approved as a purchased power expense for ratemaking  purposes by both
the MPUC and the FERC.

LEASING AGREEMENTS.  In September 2004, BNI Coal entered into an operating lease
agreement  for a new  dragline  that was placed in service at BNI Coal's mine on
September 30, 2004. BNI Coal is obligated to make lease  payments  totaling $2.8
million  annually  for the lease  term which  expires in 2027.  BNI Coal has the
option at the end of the lease term to renew the lease at a fair market  rental,
to purchase the dragline at fair market value,  or to surrender the dragline and
pay a $3.0 million termination fee.

We lease other  properties and equipment under  operating lease  agreements with
terms expiring  through 2013. The aggregate amount of minimum lease payments for
all of these other  operating  leases is $3.5  million in 2005,  $3.3 million in
2006,  $2.8 million in 2007, $2.1 million in 2008, $1.7 million in 2009 and $2.4
million thereafter.

COAL AND SHIPPING  CONTRACTS.  We have three coal supply agreements with various
expiration  dates ranging from December 2006 to December 2009. We also have rail
and shipping  agreements  for  transportation  of all of our coal,  with various
expiration dates ranging from December 2005 to December 2011. Our minimum annual
payment  obligations under these coal and shipping  agreements are $38.7 million
in 2005,  $12.3 million in 2006, $9.7 million in 2007, $10.1 million in 2008 and
$6.1 million in 2009.

EMERGING  TECHNOLOGY  PORTFOLIO.  We have  investments in emerging  technologies
through  minority  investments  in venture  capital funds  structured as limited
liability  companies,   and  direct  investments  in  privately-held,   start-up
companies.  The  carrying  value of our direct  investments  in  privately-held,
start-up  companies  was zero at June 30,  2005 ($4.5  million at  December  31,
2004).  We have committed to make  additional  investments  in certain  emerging
technology  venture capital funds. The total future  commitment was $3.8 million
at June 30,  2005,  ($4.5  million at December  31,  2004) and is expected to be
invested  at  various  times  through  2007.  We do not  have  plans to make any
additional investments beyond this commitment.

                      ALLETE Second Quarter 2005 Form 10-Q                    18



NOTE 13.     COMMITMENTS, GUARANTEES AND CONTINGENCIES (CONTINUED)

ENVIRONMENTAL  MATTERS.  Our  businesses  are subject to  regulation  by various
federal,  state and  local  authorities  concerning  environmental  matters.  We
anticipate  that  potential  expenditures  for  environmental  matters  will  be
material  in the  future,  due to stricter  environmental  requirements  through
legislation and/or rulemakings that are expected to require  significant capital
investments.   We  are  unable  to  predict  if  and  when  any  such   stricter
environmental  requirements will be imposed and the impact they will have on the
Company.  We review  environmental  matters on a quarterly  basis.  Accruals for
environmental matters are recorded when it is probable that a liability has been
incurred and the amount of the liability can be reasonably  estimated,  based on
current law and existing technologies.  These accruals are adjusted periodically
as assessment and  remediation  efforts  progress or as additional  technical or
legal information becomes available.  Accruals for environmental liabilities are
included in the balance  sheet at  undiscounted  amounts and exclude  claims for
recoveries from insurance or other third parties. Costs related to environmental
contamination treatment and cleanup are charged to expense unless recoverable in
rates from customers.

SWL&P  MANUFACTURED  GAS PLANT. In May 2001, SWL&P received notice from the WDNR
that the City of Superior had found soil  contamination on property  adjoining a
former  Manufactured  Gas  Plant  (MGP)  site  owned  and  operated  by  SWL&P's
predecessors  from  1889 to  1904.  The WDNR  requested  SWL&P  to  initiate  an
environmental  investigation.  The WDNR also issued  SWL&P a  Responsible  Party
letter in  February  2002.  The  environmental  investigation  is under way.  In
February  2003,  SWL&P  submitted a Phase II  environmental  site  investigation
report to the WDNR.  This report  identified  some MGP-like  chemicals that were
found in the soil near the  former  plant  site.  During  March and April  2003,
sediment  samples were taken from nearby Superior Bay. The report on the results
of this  sampling was completed and sent to the WDNR during the first quarter of
2004. The next phase of the investigation was to determine any impact to soil or
ground  water  between the former MGP site and  Superior  Bay. The site work for
this phase of the investigation was performed during October 2004, and the final
report was sent to the WDNR in March 2005. Additional site investigation will be
needed during 2005. A work plan for the additional  investigation  will be filed
with the WDNR during the third  quarter of 2005.  Although it is not possible to
quantify the potential cleanup cost until the investigation is completed, a $0.5
million  liability  was recorded in December  2003 to address the known areas of
contamination.  We have recorded a  corresponding  dollar amount as a regulatory
asset to offset this liability.  The PSCW has approved SWL&P's deferral of these
MGP environmental  investigation and potential cleanup costs for future recovery
in rates,  subject  to a  regulatory  prudency  review.  In May  2005,  the PSCW
approved the collection  through rates of $150,000 of site  investigation  costs
that had been  incurred by the time SWL&P filed their most recent rate  request.
ALLETE maintains  pollution  liability insurance coverage that includes coverage
for SWL&P.  A claim has been filed with  respect to this matter.  The  insurance
carrier has issued a  reservation  of rights letter and we continue to work with
the insurer to determine the availability of insurance coverage.

SQUARE BUTTE GENERATING FACILITY.  In June 2002, Minnkota Power, the operator of
Square Butte,  received a Notice of Violation from the EPA regarding alleged New
Source Review  violations at the M.R. Young  Station,  which includes the Square
Butte  generating  unit. The EPA claims certain  capital  projects  completed by
Minnkota  Power  should have been  reviewed  pursuant  to the New Source  Review
regulations,  potentially  resulting  in new air  permit  operating  conditions.
Minnkota  Power has held  several  meetings  with the EPA to discuss the alleged
violations.  Discussions  between  Minnkota Power and the EPA are ongoing and we
are unable to predict the outcome or cost  impacts.  If Square Butte is required
to make significant  capital  expenditures to comply with EPA  requirements,  we
expect  such  capital  expenditures  to be debt  financed.  Our  future  cost of
purchased  power  would  include  our pro  rata  share of this  additional  debt
service.

CLEAN WATER ACT - AQUATIC ORGANISMS. In July 2004, the EPA issued Section 316(b)
Phase II Rule of the  Clean  Water  Act to  ensure  that the  location,  design,
construction  and  capacity  of cooling  water  intake  structures  at  electric
generating  facilities  reflect  the best  technology  available  to reduce fish
mortality due to impingement  (being pinned against  screens or other parts of a
cooling water intake  structure) or entrainment  (being drawn into cooling water
systems and subjected to thermal,  physical or chemical stresses).  The new rule
for fish  impingement  requirements  apply to the Boswell,  Laskin,  Hibbard and
Square Butte generating facilities. The impingement and entrainment requirements
apply to  Taconite  Harbor  because  it is located  on Lake  Superior.  The rule
requires biological studies and engineering  analyses to be performed within the
2005 to 2008 time  frame.  The  estimated  total cost of these  studies  for our
facilities  is expected to be in the range of $0.5 million to $1.0  million.  We
cannot yet estimate the capital expenditures that may be required as a result of
the study.

19                    ALLETE Second Quarter 2005 Form 10-Q


NOTE 13.     COMMITMENTS, GUARANTEES AND CONTINGENCIES (CONTINUED)

EPA CLEAN AIR INTERSTATE RULE AND CLEAN AIR MERCURY RULE. In March 2005, the EPA
announced  the  final  Clean  Air  Interstate   Rule  (CAIR)  that  reduces  and
permanently  caps emissions of sulfur dioxide (SO2),  nitrogen  oxides (NOX) and
particulates in the eastern United States. The CAIR includes Minnesota as one of
the 28 states it considers as "eastern" states. The EPA also announced the final
Clean Air Mercury Rule (CAMR) that  reduces and  permanently  caps  emissions of
electric utility mercury emissions in the continental  United States.  Together,
the two  rules  address  at least  some of the  emission  reductions  that  were
targeted by the Clear Skies Act  legislation  that was not enacted in 2004.  The
CAIR and the CAMR have been  challenged  in the  court  system,  which may delay
implementation   or  modify   provisions  in  the  rules.   Minnesota  Power  is
participating  in a legal challenge to the CAIR but is not challenging the CAMR.
However, if the CAMR and the CAIR do go into effect,  Minnesota Power expects to
be required to (1) make emissions reductions,  (2) purchase mercury, SO2 and NOX
allowances through the EPA's cap-and-trade  system, and/or (3) use a combination
of both. The Clear Skies  legislation is being  revisited and, if enacted,  will
likely displace implementation of these rules.

We believe that CAIR contains flaws in its  methodology and  application,  which
will cause  Minnesota  Power to incur  significantly  higher  compliance  costs.
Consequently, on July 11, 2005, Minnesota Power filed a Petition for Review with
the U.S. Court of Appeals for the District of Columbia  Circuit.  We also expect
to file a Petition for  Reconsideration  with the EPA. If the litigation  and/or
the  Petition  for  Reconsideration  are  successful,  we expect to incur  lower
compliance  costs,   consistent  with  the  rules  applicable  to  those  states
considered as "western" states under the CAIR.

GUARANTEE. Minnesota Power guarantees $1.0 million of Northwest Airlines, Inc.'s
(NAI)  payments of principal  and interest on $24.7  million of "Duluth  Airport
Lease  Revenue  Bonds" (to be paid out of lease  revenues from NAI to the Duluth
Economic  Development  Authority).  If NAI is delinquent in their rent payments,
the bond  trustee  may draw on the  collateral  of  Minnesota  Power to make the
payment.  Minnesota  Power's  collateral  is a Letter  of Credit in favor of the
State of Minnesota.  Minnesota Power would be entitled to reimbursement  for any
draws on the  collateral and such  reimbursement  obligation is secured by NAI's
Detroit to Paris  international air route.  Minnesota Power shares this security
interest with the State of Minnesota, St. Louis County and the City of Duluth.

OTHER.  We are involved in litigation  arising in the normal course of business.
Also in the normal course of business,  we are involved in tax,  regulatory  and
other  governmental  audits,  inspections,  investigations and other proceedings
that involve state and federal taxes, safety, compliance with regulations,  rate
base and cost of service  issues,  among other things.  While the  resolution of
such matters could have a material effect on earnings and cash flows in the year
of  resolution,  none of these  matters are  expected to change  materially  our
present liquidity position,  nor have a material adverse effect on our financial
condition.

                      ALLETE Second Quarter 2005 Form 10-Q                    20



ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS

The following  discussion  should be read in conjunction  with our  consolidated
financial  statements  and notes to those  statements  and the  other  financial
information  appearing  elsewhere  in this  report.  In addition  to  historical
information,  the following  discussion  and other parts of this report  contain
forward-looking information that involves risks and uncertainties.


EXECUTIVE SUMMARY

ALLETE'S  operations are comprised of four business segments.  REGULATED UTILITY
includes retail and wholesale rate-regulated electric, water and gas services in
northeastern  Minnesota and  northwestern  Wisconsin  under the  jurisdiction of
state  and  federal  regulatory  authorities.   NONREGULATED  ENERGY  OPERATIONS
includes nonregulated  generation (non-rate base generation sold at market-based
rates to the wholesale  market) from Taconite  Harbor in northern  Minnesota and
our coal mining activities in North Dakota.  Nonregulated Energy Operations also
included generation secured through the Kendall County power purchase agreement,
which was transferred in April 2005 to Constellation  Energy  Commodities.  (See
Note 5.) REAL ESTATE includes our Florida real estate operations. OTHER includes
our  telecommunications  activities,  investments in emerging  technologies  and
earnings on cash,  cash  equivalents  and short-term  investments.  DISCONTINUED
OPERATIONS  includes  our  Automotive  Services  business,  our  Water  Services
businesses, and spin-off costs incurred by ALLETE.

During the first six months of 2005, our core energy and real estate  businesses
continued to perform strongly. We completed the assignment of our Kendall County
power purchase agreement to Constellation  Energy  Commodities,  which was a key
strategic  accomplishment  for the Company.  As a result of this assignment,  we
incurred  a charge to our  operating  expenses  totaling  $77.9  million  ($50.4
million  after tax,  or $1.84 per diluted  share) in the second  quarter of 2005
(Kendall  County  Charge).  The  assignment of the Kendall County power purchase
agreement has eliminated  anticipated  annual losses of approximately $8 million
after tax.

Since the Kendall  County Charge  significantly  impacted the financial  results
from  continuing  operations for the quarter and six months ended June 30, 2005,
we maintain  that for  comparative  purposes,  it is useful to present  earnings
excluding the impact of this charge.  The table below  reflects  actual  results
adjusted for the exclusion of the Kendall County Charge.



                                                                          QUARTER ENDED         SIX MONTHS ENDED
                                                                            JUNE 30,                JUNE 30,
                                                                       2005         2004       2005         2004
- ------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                                
Income (Loss) from Continuing Operations Before
     Change in Accounting Principle                                   $(39.6)       $ 2.4     $(21.6)       $23.8
         Add Back: Kendall County Charge                                50.4            -       50.4            -
- ------------------------------------------------------------------------------------------------------------------

Income from Continuing Operations Before
     Change in Accounting Principle
     Excluding the Kendall County Charge                                10.8          2.4       28.8         23.8
Income (Loss) from Discontinued Operations                              (0.7)        34.3       (1.3)        65.6
Change in Accounting Principle                                             -            -          -         (7.8)
- ------------------------------------------------------------------------------------------------------------------

                                                                      $ 10.1        $36.7      $27.5        $81.6
- ------------------------------------------------------------------------------------------------------------------

DILUTED EARNINGS (LOSS) PER SHARE OF COMMON STOCK
     Continuing Operations Before Change in Accounting Principle      $(1.45)       $0.08     $(0.79)       $0.84
         Add Back: Kendall County Charge                                1.84            -       1.84            -
- ------------------------------------------------------------------------------------------------------------------

     Continuing Operations Before Change in Accounting Principle
         Excluding the Kendall County Charge                            0.39         0.08       1.05         0.84
     Discontinued Operations                                           (0.03)        1.21      (0.05)        2.31
     Change in Accounting Principle                                        -            -          -        (0.27)
- ------------------------------------------------------------------------------------------------------------------

                                                                      $ 0.36        $1.29      $1.00        $2.88
- ------------------------------------------------------------------------------------------------------------------


21                    ALLETE Second Quarter 2005 Form 10-Q



Since the  Kendall  County  Charge  and  discontinued  operations  significantly
impacted cash flow from continuing  operations for the six months ended June 30,
2005 and 2004,  respectively,  we maintain that for comparative  purposes, it is
useful to present cash flow activity  excluding  the impact of these items.  The
table below reflects  actual  results  adjusted for the exclusion of the Kendall
County Charge and discontinued operations.



CONSOLIDATED CASH FLOW
SIX MONTHS ENDED JUNE 30,                                                 2005                        2004
- -------------------------------------------------------------------------------------------------------------
Millions
                                                                                               
Cash from (for) Operating Activities                                     $(20.0)                      $87.0
     Add Back: Kendall County Charge                                       77.9                           -
     Less: Discontinued Operations                                         (5.9)                       54.5
- -------------------------------------------------------------------------------------------------------------

                                                                         $ 63.8                       $32.5
- -------------------------------------------------------------------------------------------------------------

Cash from (for) Investing Activities                                      $58.4                       $39.7
     Less: Discontinued Operations                                            -                        64.9
- -------------------------------------------------------------------------------------------------------------

                                                                          $58.4                      $(25.2)
- -------------------------------------------------------------------------------------------------------------

Cash from (for) Financing Activities                                      $(4.3)                     $265.0
     Less: Discontinued Operations                                         (0.1)                      328.9
- -------------------------------------------------------------------------------------------------------------

                                                                          $(4.2)                     $(63.9)
- -------------------------------------------------------------------------------------------------------------


Excluding the Kendall County Charge, income from continuing operations was $10.8
million,  or $0.39 per diluted share,  for the quarter ended June 30, 2005 ($2.4
million,  or $0.08 per  diluted  share,  for the quarter  ended June 30,  2004).
Strong electric sales and continued strong demand for real estate contributed to
higher earnings during the second quarter of 2005, as did lower interest expense
due to reduced debt  balances and expense  reductions  following the spin-off of
Automotive  Services and exit from the Water  Services  businesses  in 2004.  In
addition,  second  quarter  2004  included  $3.2 million of  impairment  charges
related to our emerging technology investments.

Excluding the Kendall County Charge, income from continuing operations was $28.8
million,  or $1.05 per  diluted  share,  for the six months  ended June 30, 2005
($23.8  million,  or $0.84 per diluted share,  for the six months ended June 30,
2004).  In 2005,  continued  strong  electric  sales and the  benefits  of lower
interest expense due to reduced debt balances and expense  reductions  following
the spin-off of Automotive  Services and exit from the Water Services businesses
in  2004,   were  partially   offset  by  the  timing  of  closing  real  estate
transactions.

Earnings  per share for 2005 were  favorably  impacted  by ALLETE  common  stock
purchased pursuant to the Company's Retirement Savings and Stock Ownership Plan.
(See Note 12.)

Excluding the Kendall County Charge, income in total was $10.1 million, or $0.36
per diluted share, for the quarter ended June 30, 2005 ($36.7 million,  or $1.29
per diluted share,  for the quarter ended June 30, 2004) and $27.5  million,  or
$1.00 per diluted share,  for the six months ended June 30, 2005 ($81.6 million,
or $2.88 per  diluted  share,  for the six  months  ended  June 30,  2004).  The
decrease in net income in total  reflected  reduced  earnings from  discontinued
operations  following the spin-off of Automotive  Services and the exit from the
Water Services businesses.

                      ALLETE Second Quarter 2005 Form 10-Q                    22






                                                                          QUARTER ENDED         SIX MONTHS ENDED
                                                                            JUNE 30,                JUNE 30,
                                                                       2005         2004       2005         2004
- ------------------------------------------------------------------------------------------------------------------
Millions Except Per Share Amounts
                                                                                               
Operating Revenue
     Regulated Utility                                                $137.8       $136.8     $285.4       $278.2
     Nonregulated Energy Operations                                     26.5         26.6       54.4         55.6
     Real Estate                                                        10.0          6.8       27.7         34.4
     Other                                                              12.5         16.0       26.2         27.0
- ------------------------------------------------------------------------------------------------------------------

                                                                      $186.8       $186.2     $393.7       $395.2
- ------------------------------------------------------------------------------------------------------------------

Operating Expenses
     Regulated Utility                                                $120.9       $120.7     $243.3       $237.4
     Nonregulated Energy Operations                                    103.3 <F1>    27.0      128.0 <F1>    55.1
     Real Estate                                                         5.0          2.5        9.5         10.2
     Other                                                              13.3         16.7       26.5         29.1
- ------------------------------------------------------------------------------------------------------------------

                                                                      $242.5       $166.9     $407.3       $331.8
- ------------------------------------------------------------------------------------------------------------------

Interest Expense
     Regulated Utility                                                  $4.4         $4.6      $ 8.7        $ 9.3
     Nonregulated Energy Operations                                      1.6          1.2        2.9          2.4
     Real Estate                                                         0.2            -        0.2          0.1
     Other                                                               0.5          3.3        1.7          6.4
- ------------------------------------------------------------------------------------------------------------------

                                                                        $6.7         $9.1      $13.5        $18.2
- ------------------------------------------------------------------------------------------------------------------

Other Income (Expense)
     Regulated Utility                                                  $0.4        $ 0.1      $ 0.4        $ 0.1
     Nonregulated Energy Operations                                        -          1.4        0.2          0.9
     Other                                                               1.1         (5.0)      (3.3)        (4.1)
- ------------------------------------------------------------------------------------------------------------------

                                                                        $1.5        $(3.5)     $(2.7)       $(3.1)
- ------------------------------------------------------------------------------------------------------------------

Net Income (Loss)
     Regulated Utility                                                $  7.8        $ 7.4     $ 20.7        $19.9
     Nonregulated Energy Operations                                    (50.5) <F1>    0.1      (48.9) <F1>   (0.1)
     Real Estate                                                         2.8          2.1        9.7         13.0
     Other                                                               0.3         (7.2)      (3.1)        (9.0)
- ------------------------------------------------------------------------------------------------------------------

     Income (Loss) from Continuing Operations                          (39.6)         2.4      (21.6)        23.8
     Income (Loss) from Discontinued Operations                         (0.7)        34.3       (1.3)        65.6
     Change in Accounting Principle                                        -            -          -         (7.8)
- ------------------------------------------------------------------------------------------------------------------

     Net Income (Loss)                                                $(40.3)       $36.7     $(22.9)       $81.6
- ------------------------------------------------------------------------------------------------------------------

Diluted Average Shares of Common Stock                                  27.2         28.5       27.2         28.4
- ------------------------------------------------------------------------------------------------------------------

Diluted Earnings (Loss) Per Share of Common Stock
     Continuing Operations                                            $(1.45) <F1>  $0.08     $(0.79) <F1>  $0.84
     Discontinued Operations                                           (0.03)        1.21      (0.05)        2.31
     Change in Accounting Principle                                        -            -          -        (0.27)
- ------------------------------------------------------------------------------------------------------------------

                                                                      $(1.48)       $1.29     $(0.84)       $2.88
- ------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Included operating  expenses  totaling  $77.9  million  ($50.4 million after tax, or $1.84 per diluted share)
     related to the assignment of the Kendall County power purchase agreement. (See Note 5.)
</FN>


In 2005,  we began  allocating  corporate  charges and  interest  expense to our
business segments.  For comparative  purposes,  segment information for 2004 has
been  restated to reflect the new  allocation  method used in 2005 for corporate
charges and interest expense. This restatement had no impact on consolidated net
income or earnings per share.

23                    ALLETE Second Quarter 2005 Form 10-Q






                                                                         QUARTER ENDED         SIX MONTHS ENDED
                                                                            JUNE 30,                JUNE 30,
                                                                       2005         2004       2005         2004
- ------------------------------------------------------------------------------------------------------------------
KILOWATTHOURS SOLD

Millions
                                                                                              
     Regulated Utility
         Retail and Municipals
              Residential                                              229.9        228.8      549.7        539.1
              Commercial                                               300.5        294.3      640.3        626.2
              Industrial                                             1,746.9      1,770.0    3,524.0      3,536.8
              Municipals                                               199.3        189.0      421.3        402.8
              Other                                                     18.1         17.8       38.5         38.0
- ------------------------------------------------------------------------------------------------------------------

                                                                     2,494.7      2,499.9    5,173.8      5,142.9
         Other Power Suppliers                                         366.9        168.4      603.6        385.6
- ------------------------------------------------------------------------------------------------------------------

                                                                     2,861.6      2,668.3    5,777.4      5,528.5
     Nonregulated Energy Operations                                    399.9        414.6      753.8        848.6
- ------------------------------------------------------------------------------------------------------------------

                                                                     3,261.5      3,082.9    6,531.2      6,377.1
- ------------------------------------------------------------------------------------------------------------------

REAL ESTATE

     Acres Sold                                                           96          159        579        1,427
     Lots Sold                                                             0           12          7          211
- ------------------------------------------------------------------------------------------------------------------


NET INCOME

The  following net income  discussion  summarizes a comparison of the six months
ended June 30, 2005, to the six months ended June 30, 2004.

REGULATED UTILITY contributed net income of $20.7 million in 2005 ($19.9 million
in 2004). In 2005, a 57 percent  increase in  kilowatthour  sales to other power
suppliers,  higher  off-peak  prices and continued  strong retail electric sales
offset  $1.1  million  of  additional  planned  maintenance  expense  at Company
generating facilities.

NONREGULATED  ENERGY  OPERATIONS  reported  a net loss of $48.9  million in 2005
($0.1 million net loss in 2004).  In April 2005, we completed the  assignment of
our Kendall County power purchase agreement to Constellation Energy Commodities.
As a result of this  transaction,  we  incurred a charge to  operating  expenses
totaling  $50.4 million after tax in the second  quarter of 2005.  Excluding the
Kendall  County  Charge,  net income from  nonregulated  operations  was up $1.5
million from last year, primarily due to power sales contracts that began in May
2004 and May 2005 at Taconite Harbor.

REAL ESTATE  contributed  net income of $9.7  million in 2005 ($13.0  million in
2004).  Lower net income in 2005 was  primarily  attributed to the timing of the
closing of real  estate  transactions,  which  varies  from period to period and
impacts comparisons between years.

During the second quarter of 2005,  ALLETE  Properties  recorded its first sales
from the Town Center at Palm Coast  development  project in  northeast  Florida.
Since the project is  currently  under  construction,  revenue and  expenses are
recorded using a  percentage-of-completion  method. (See Note 1.) As of June 30,
2005,  we have $7.7 million of deferred  profit on sales of real estate,  before
taxes and  minority  interest,  on our  balance  sheet.  We expect  most of this
deferred profit will be reflected in income during the next 18 months.

At June 30, 2005,  total land sales under contract were $90.7 million,  of which
$53.5 million were for  properties in the Town Center at Palm Coast  development
project.  Pricing on these contracts range from $45,000 to $685,000 per acre for
the Town Center at Palm Coast  development  project,  and $2,000 to $524,000 per
acre for all other  properties.  Prices per acre are  stated on a gross  acreage
basis and are  dependent on the type and location of the  properties  sold.  The
majority of the properties under contract are zoned commercial and mixed use.

                      ALLETE Second Quarter 2005 Form 10-Q                    24



NET INCOME (CONTINUED)

OTHER  reflected  a net loss of $3.1  million in 2005 ($9.0  million net loss in
2004). In 2005, the Company benefited from the positive impact of lower interest
expense due to reduced  debt  balances  and  expense  reductions  following  the
spin-off of Automotive  Services and exit from the Water Services  businesses in
2004,  and a $1.2 million  increase in earnings on cash,  cash  equivalents  and
short-term  investments.  Losses from our emerging  technology  investments were
similar to last year. In 2005,  we recorded  $3.3 million of  impairment  losses
related to our emerging technology investments ($3.2 million in 2004).

DISCONTINUED  OPERATIONS  reflected  a net loss of $1.3  million in 2005  ($65.6
million  of net  income in 2004).  The  absence of  operations  from  Automotive
Services,  spun off in  September  2004,  accounted  for  $60.4  million  of the
decrease in income from discontinued operations.  Income from Water Services was
down $6.5 million, primarily due to gains recognized in June 2004 on the sale of
Heater and the  remaining  72 Florida  Water  systems.  Water  Services  in 2005
reflected $1.3 million of  administrative  expenses incurred by Florida Water in
connection with the FPSC's transfer proceedings.


COMPARISON OF THE QUARTERS ENDED JUNE 30, 2005 AND 2004

REGULATED UTILITY

     OPERATING REVENUE was up $1.0 million,  or less than 1 percent,  from 2004.
     Revenue from other power  suppliers  (power  marketing) was up $8.1 million
     from  2004,  due  to  a  118  percent   increase  in  kilowatthour   sales.
     Transmission  revenue was up $1.4 million from 2004,  reflecting  increased
     MISO-related  revenue.  The  Company  is  currently  recovering  other MISO
     expenses, subject to refund with interest, through the fuel clause. Revenue
     from  sales to  retail  and  municipal  customers  was down  $8.4  million,
     primarily due to lower fuel clause recoveries in 2005.  Kilowatthour  sales
     to retail and municipal  customers were similar to last year.  As in  2004,
     the Company's industrial customers are operating at high production levels,
     with  taconite  and paper  production  at or near  capacity,  resulting  in
     kilowatthour sales to industrial  customers similar to last year.  Overall,
     regulated utility kilowatthour sales were up 7 percent from 2004.

     Revenue from electric sales to taconite customers  accounted for 23 percent
     of consolidated  operating  revenue in 2005 (26 percent in 2004).  Electric
     sales to paper  and pulp  mills  accounted  for 9 percent  of  consolidated
     operating revenue in both 2005 and 2004.

     OPERATING EXPENSES were up $0.2 million, or less than 1 percent, from 2004.
     Fuel and purchased  power  expense was down $1.3 million from 2004,  due to
     lower purchased power expense in 2005. In 2004, an outage at Boswell Unit 4
     required  the  Company  to  purchase  additional  power.  The  decrease  in
     purchased power expense was mostly offset by increased fuel expense, due to
     a 53 percent increase in Company generation, and a $0.9 million increase in
     MISO  transmission  expense.  Other operating  expenses were also higher in
     2005 and  included a $0.5  million  increase  in  conservation  improvement
     program expenses,  which are recovered through a billing adjustment clause.
     In 2004,  operating  expenses  included $0.3 million of expenses related to
     Split Rock Energy, a joint venture, which we exited in March 2004.

     INTEREST  EXPENSE was down $0.2 million from 2004,  due to lower  effective
     interest rates.

     OTHER  INCOME  (EXPENSE)  reflected  $0.3  million  more  income  in  2005,
     primarily due to higher EPA auction  proceeds  received for sulfur  dioxide
     emission allowances.


25                    ALLETE Second Quarter 2005 Form 10-Q




COMPARISON OF THE QUARTERS ENDED JUNE 30, 2005 AND 2004 (CONTINUED)

NONREGULATED ENERGY OPERATIONS

     OPERATING REVENUE was down $0.1 million, or less than 1 percent, from 2004.
     Revenue  from  nonregulated  generation  was down $1.9  million  from 2004,
     reflecting  the  absence  of  Kendall  County   operations   following  the
     assignment of the Kendall County power purchase agreement  partially offset
     by  increased   revenue  from  Taconite   Harbor.   Overall,   nonregulated
     kilowatthour  sales were down 4 percent from 2004.  Revenue  from  Taconite
     Harbor was up $2.6 million due to a 76-MW one-year  capacity  contract that
     began in May 2004 and two 5-year  contracts (175 MW in total) that began in
     May 2005. Coal revenue,  realized under a cost-plus  contract,  was up $1.9
     million from 2004 because of higher coal production expenses (see operating
     expense below).

     OPERATING  EXPENSES were up $76.3  million,  from 2004,  primarily due to a
     $77.9 million  charge related to the assignment of the Kendall County power
     purchase agreement to Constellation Energy Commodities on April 1, 2005.

     Fuel  and  purchased  power  expense  was  down  $5.6  million  from  2004,
     reflecting the absence of operations at Kendall County  partially offset by
     increased fuel and purchased  power expense at Taconite  Harbor due to a 15
     percent  increase  in  kilowatthour  sales.  Other  operating  expenses  at
     Taconite  Harbor were higher in  2005--sulfur  dioxide  emission  allowance
     expenses were up $1.0 million and depreciation  expense was up $0.2 million
     as a result  of  capitalized  projects  being  completed  and  placed  into
     operation. Expenses related to our coal operations were up $1.8 million, in
     part due to higher expenses  associated  with equipment  repairs and a $0.7
     million  increase in lease expense  related to the new  dragline.  In 2004,
     fewer equipment repairs reduced operating expenses.

     OTHER INCOME  (EXPENSE)  reflected  $1.4 million less income in  2005--$0.7
     million  primarily  due to the timing of contract  services  related to the
     Duluth-to-Wausau  transmission and $0.7 million due to fewer Minnesota land
     sales.

REAL ESTATE

     OPERATING REVENUE was up $3.2 million, or 47 percent,  from 2004, primarily
     because of the type and location of real estate sold. In 2005, 96 acres and
     0 lots were  sold for $8.6  million,  excluding  deferred  revenue  of $7.5
     million.  Town Center  accounted  for 42 of the 96 acres sold in 2005 ($1.7
     million of revenue,  excluding $7.5 million of deferred  revenue). In 2004,
     159  acres  and  12  lots  were sold  for $5.2 million  in 2004,  excluding
     deferred revenue of $0.

     OPERATING  EXPENSES were up $2.5 million from 2004.  Cost of sales was $3.2
     million in 2005,  excluding  deferred  cost of sales of $1.7 million  ($0.7
     million, in 2004, excluding no deferred cost of sales).

OTHER

     OPERATING REVENUE was down $3.5 million,  or 22 percent,  from 2004, due to
     less  revenue  from  our  telecommunications   business  because  of  fewer
     equipment sales.

     OPERATING  EXPENSES  were down $3.4  million,  or 20  percent,  from  2004,
     reflecting  a $3.1  million  decrease in expenses at our  telecommunication
     business,  primarily due to lower cost of goods sold  associated with fewer
     equipment sales.

     INTEREST  EXPENSE was down $2.8 million from 2004,  primarily  due to lower
     debt  balances.  The  Company  repaid  a $53  million  balance  on a credit
     agreement  in April  2004 and $125  million of 7.80%  Senior  Notes in July
     2004. A combination of  internally-generated  funds, proceeds from the sale
     of our Water Services assets and proceeds  received from ADESA were used to
     repay debt.

     OTHER INCOME (EXPENSE)  reflected $6.1 million less expense in 2005 because
     in 2004 we  recorded  $5.5  million  of  impairment  losses  related to our
     privately-held emerging technology investments. Other income also reflected
     a  $0.7  million  increase  in  earnings  on  cash,  cash  equivalents  and
     short-term investments in 2005.

                      ALLETE Second Quarter 2005 Form 10-Q                    26



COMPARISON OF THE QUARTERS ENDED JUNE 30, 2005 AND 2004 (CONTINUED)

INCOME TAXES

The effective  rate for income taxes in 2005  deviated from the statutory  rate,
primarily as a result of the Kendall County capital loss recorded in April 2005.
The current benefit for the loss was limited to a federal benefit for income tax
purposes.  The state tax  benefit  for this item is not  expected to be realized
currently  or in future  periods.  This state  capital  loss carry  forward  was
entirely  reserved.  Current taxes were higher in 2005, due to the expiration of
the accelerated depreciation deduction allowed by the Jobs and Growth Tax Relief
Act of 2003,  which expired  December 31, 2004.  The  effective  rate for income
taxes in 2004  increased,  due to  nondeductible  spin-off  costs related to the
ADESA transaction.


COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 2005 AND 2004

REGULATED UTILITY

     OPERATING  REVENUE was up $7.2 million,  or 3 percent,  from 2004.  Revenue
     from other power  suppliers  (power  marketing)  was up $10.1  million from
     2004,  due to a 57  percent  increase  in  kilowatthour  sales  and  higher
     off-peak market prices. Transmission revenue was up $2.9 million from 2004,
     reflecting  increased   MISO-related  revenue.  The  Company  is  currently
     recovering  other MISO expenses,  subject to refund with interest,  through
     the fuel clause.  Revenue from sales to retail and municipal  customers was
     down $6.4 million,  primarily due to lower fuel clause  recoveries in 2005.
     Kilowatthour sales to retail and municipal  customers remained strong--up 1
     percent from 2004. Sales to industrial  customers were similar to last year
     because,  as  in  2004, the Company's industrial customers are operating at
     high  production  levels,  with  taconite and paper  production  at or near
     capacity.  Overall,  regulated utility kilowatthour sales were up 5 percent
     from 2004.

     Revenue from electric sales to taconite customers  accounted for 22 percent
     of consolidated  operating  revenue in 2005 (23 percent in 2004).  Electric
     sales to paper  and pulp  mills  accounted  for 8 percent  of  consolidated
     operating revenue in both 2005 and 2004.

     OPERATING EXPENSES were up $5.9 million, or 2 percent,  from 2004. Fuel and
     purchased power expense was up $3.1 million from 2004, reflecting increased
     fuel expense,  due to a 32 percent  increase in Company  generation,  and a
     $2.3 million increase in MISO transmission  expenses.  These increases were
     partially  offset by lower  purchased  power  expense in 2005.  In 2004, an
     outage  at  Boswell  Unit 4  required  additional  power  to be  purchased.
     Maintenance  expenses were up $1.9 million from 2004, primarily due to more
     planned  maintenance in 2005. Other operating  expenses were also higher in
     2005 and  included a $1.1  million  increase  in  conservation  improvement
     program expenses,  which are recovered through a billing adjustment clause.
     In 2004,  operating  expenses  included $2.0 million of expenses related to
     Split Rock Energy, a joint venture, which we exited in March 2004.

     INTEREST  EXPENSE was down $0.6 million from 2004,  due to lower  effective
     interest rates.

     OTHER  INCOME  (EXPENSE)  reflected  $0.3  million  more  income  in  2005,
     primarily due to higher EPA auction  proceeds  received for sulfur  dioxide
     emission allowances.

NONREGULATED ENERGY OPERATIONS

     OPERATING REVENUE was down $1.2 million,  or 2 percent,  from 2004. Revenue
     from  nonregulated  generation was down $4.3 million from 2004,  reflecting
     the absence of Kendall  County  operations  partially  offset by  increased
     revenue from Taconite Harbor. Overall, nonregulated kilowatthour sales were
     down 11 percent from 2004. Revenue from Taconite Harbor was up $2.0 million
     due to a 76-MW  one-year  capacity  contract that began in May 2004 and two
     5-year  contracts  (175 MW in total) that began in May 2005.  Coal revenue,
     realized under a cost-plus contract,  was up $3.6 million from 2004 because
     of higher coal production expenses (see operating expense below).

27                    ALLETE Second Quarter 2005 Form 10-Q




COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 2005 AND 2004 (CONTINUED)

NONREGULATED ENERGY OPERATIONS (CONTINUED)

     OPERATING  EXPENSES were up $72.9  million from 2004,  primarily due to the
     $77.9 million  charge related to the assignment of the Kendall County power
     purchase  agreement to Constellation  Energy  Commodities on April 1, 2005.
     Nonregulated  generation  fuel and  purchased  power  expense was down $9.8
     million from 2004,  reflecting  the absence of Kendall  County  operations.
     Operating  expenses at Taconite Harbor were higher in 2005--sulfur  dioxide
     emission allowance  expenses were up $1.5 million and depreciation  expense
     was up $0.3 million as a result of capitalized projects being completed and
     placed into operation. Expenses related to our coal operations were up $3.5
     million,  in part due to higher expenses  associated with equipment repairs
     and a $1.4 million  increase in lease expense  related to the new dragline.
     In 2004, fewer equipment repairs reduced operating expenses.

     OTHER  INCOME  (EXPENSE)  reflected  $0.7  million  less  income  in  2005,
     primarily due to fewer Minnesota land sales.

REAL ESTATE

     OPERATING  REVENUE  was  down  $6.7  million,  or 19  percent,  from  2004,
     primarily  due to lower sales  volume.  In 2005,  579 acres and 7 lots were
     sold for $25.6  million,  excluding  deferred revenue of $8.5 million. Town
     Center  accounted  for 42 of the 96 acres  sold in 2005  ($1.7  million  of
     revenue, excluding $7.5 million of deferred  revenue). In 2004, 1,427 acres
     and 211 lots  were  sold  for $31.3 million  in  2004,  excluding  deferred
     revenue of $0. Revenue from land sales was lower in 2005,  primarily due to
     timing of  transactions  closing.  Revenue from lot sales was also lower in
     2005  because in January 2004 we sold the  remaining  184 lots at Sugarmill
     Woods for $3.9 million, essentially exiting the lot sales business.

     OPERATING  EXPENSES  were down  $0.7  million,  or 7  percent,  from  2004,
     primarily due to a $0.6 million decrease in selling expenses as a result of
     lower  sales  volume  in  2005.  Cost of  sales,  however,  was  higher  in
     2005--$5.8 million,  excluding deferred cost of sales of $1.8 million ($5.5
     million in 2004, excluding deferred cost of sales of $0).

OTHER

     OPERATING  REVENUE was down $0.8 million,  or 3 percent,  from 2004, due to
     decreased  revenue from our  telecommunications  business  because of fewer
     equipment sales.

     OPERATING  EXPENSES  were down  $2.6  million,  or 9  percent,  from  2004,
     reflecting  a $1.7  million  decrease in expenses at our  telecommunication
     business,  primarily due to lower cost of goods sold  associated with fewer
     equipment sales,  and a reduction in other expenses  following the spin-off
     of Automotive Services and exit from the Water Services businesses in 2004.

     INTEREST  EXPENSE was down $4.7 million from 2004,  primarily  due to lower
     debt  balances.  The  Company  repaid  a $53  million  balance  on a credit
     agreement  in April  2004 and $125  million of 7.80%  Senior  Notes in July
     2004. A combination of  internally-generated  funds, proceeds from the sale
     of our Water Services assets and proceeds  received from ADESA were used to
     repay debt.

     OTHER  INCOME  (EXPENSE)  reflected  $0.8  million  more  income  in  2005,
     primarily due to a $1.8 million increase in earnings on cash and short-term
     investments. In 2005, we recorded $5.1 million of impairment losses related
     to our emerging  technology  investments  ($5.5 million in 2004).  In 2004,
     $1.3 million of income from a rabbi trust,  established  to secure  certain
     deferred executive compensation, was recorded.

INCOME TAXES

The effective  rate for income taxes in 2005  deviated from the statutory  rate,
primarily as a result of the emerging  technology  investment  impairment losses
recorded in March 2005 and the Kendall  County  capital  loss  recorded in April
2005. The current  benefit for these items was limited to a federal  benefit for
income tax  purposes.  The state tax benefit from these items is not expected to
be realized  currently or in future periods.  These state net capital loss carry
forwards are entirely reserved. Current taxes also increased in 2005, due to the
expiration of the  accelerated  depreciation  deduction  allowed by the Jobs and
Growth Tax Relief Act of 2003,  which expired  December 31, 2004.  The effective
rate for income taxes for 2004 increased,  due to  nondeductible  spin-off costs
related to the ADESA transaction.

                      ALLETE Second Quarter 2005 Form 10-Q                    28



CRITICAL ACCOUNTING POLICIES

Certain  accounting  measurements  under  applicable  GAAP involve  management's
judgment  about  subjective  factors  and  estimates,  the  effects of which are
inherently uncertain.  Accounting measurements that we believe are most critical
to  our  reported  results  of  operations  and  financial   condition  include:
impairment  of long-lived  assets,  pension and  postretirement  health and life
actuarial assumptions, valuation of investments and provisions for environmental
remediation.  These policies are reviewed with the Audit  Committee of our Board
of Directors on a regular basis and summarized in our 2004 Form 10-K.


OUTLOOK

The April 2005  assignment  of the Kendall  County power  purchase  agreement to
Constellation  Energy  Commodities  was a key strategic  accomplishment  for the
Company.  As a result of this assignment,  we recorded  expenses  totaling $50.4
million after tax, or $1.84 per diluted  share,  in the second  quarter of 2005,
and eliminated anticipated annual losses of approximately $8 million after tax.

We continue to expect ALLETE's earnings per share from continuing  operations to
grow by 45 percent to 50 percent in 2005.  The growth is  expected  to come from
continued  strong real estate sales,  lower interest expense and the transfer of
the Kendall County purchased power agreement.  Our earnings expectation excludes
the one-time  charge related to the Kendall  County  assignment and any earnings
from investments we may make in growth initiatives.

In 2005,  we have fewer shares  outstanding  for earnings per share  calculation
purposes. The ESOP used proceeds from the sale of ADESA stock to purchase ALLETE
common stock on the open market.  Pursuant to AICPA  Statement of Position 93-6,
"Employers'  Accounting for Employee Stock Ownership Plans,"  unallocated ALLETE
common stock  currently  held by the ESOP is treated as unearned ESOP shares and
not considered outstanding for earnings per share computations.  ESOP shares are
included  in  earnings  per  share  computations  after  they are  allocated  to
participants.

REGULATED UTILITY AND NONREGULATED ENERGY OPERATIONS

As a result of MISO Day 2 implementation on April 1, 2005,  energy  transactions
to serve retail customers are sourced by wholesale transactions with MISO as the
counterparty. Minnesota Power filed a petition with the MPUC in February 2005 to
amend the fuel clause to  accommodate  costs and  revenue  related to MISO Day 2
market  implementation.  On March 24, 2005, the MPUC approved interim accounting
treatment  of MISO Day 2 costs to be  recovered  through the fuel  clause.  This
interim  treatment  will  continue  until the MPUC  addresses  the cost recovery
petitions  from Xcel  Energy  Inc.,  Otter Tail Power  Company,  Alliant  Energy
Corporation  and  Minnesota  Power.  The MPUC action  regarding  MISO Day 2 will
include an analysis of how the fuel clause is affected, and whether it should be
modified as a result of MISO Day 2.

On April 14, 2005, the PSCW approved an 11.7 percent return on common equity and
a 3.9 percent average increase in retail utility rates for SWL&P customers.  New
rates became effective May 19, 2005.

In June 2005, we reached a long-term,  all  requirements  agreement  with United
States Steel  Corporation (USS) to provide electric service through October 2013
to its  Minntac and  Keewatin  Taconite  production  facilities.  Extending  our
electric supply contract is an important  achievement for both USS and Minnesota
Power.  Electric  power is a key component in the production of taconite and the
taconite industry consumes a sizable portion of the electricity we produce. This
agreement helps to provide planning  certainty for both companies.  The contract
is subject to MPUC approval.  Minntac and Keewatin Taconite,  combined,  use 275
megawatts  of   electricity.   USS  is  our  largest   customer  and  represents
approximately  12 percent of our  consolidated  annual revenue.  We expect to be
successful  with  additional   industrial  customer  contract  extensions  going
forward.

Also in June 2005,  we added a  significant  resource to our  Regulated  Utility
generation  portfolio  when we  entered  into a 25-year  agreement  to  purchase
approximately  50 megawatts of wind power from a new wind generation  project to
be built in North Dakota by an affiliate of FPL Energy,  LLC. FPL Energy expects
the facility to be operational by the end of 2006. The wind farm will include 33
new wind turbines linked to the Square Butte substation in Center, North Dakota.
The project is subject to certain conditions, including regulatory approvals, as
well as the  extension  of the federal  production  tax credit.  We are actively
pursuing  proposals  for a second new wind farm to be  located  in  northeastern
Minnesota.

29                    ALLETE Second Quarter 2005 Form 10-Q


OUTLOOK (CONTINUED)

The U.S. Congress has completed debate on comprehensive  energy  legislation and
is expected to pass and send the legislation to the President. The bill could be
signed  into law in early  August  2005.  Key  provisions  in the bill  include:
mandatory  electric  reliability  standards;  FERC backstop siting authority for
transmission  corridors of national interest,  as well as, giving the Department
of Energy (DOE) "lead agency" authority to coordinate  federal agencies involved
in siting  transmission  lines;  and the  repeal of the Public  Utility  Holding
Company Act of 1935 (PUHCA)  giving the FERC  additional  authority  over merger
reviews and allowing the states  expanded books and records  authority.  The law
also  reforms  the  hydro  licensing   process  and  supports  the  DOE's  clean
coal/FutureGen  program.  We believe the overall impact on the electric  utility
industry will be positive,  but we are currently  evaluating the effects of this
pending  legislation  and are  unable to  predict  the  impact on the  Company's
results of operations and our operations in general.

REAL ESTATE

In March 2005,  Florida  Landmark  signed an agreement  with  Developers  Realty
Corporation  (DRC) to  develop  the first  phase of the urban  core area of Town
Center at Palm Coast.  The agreement also includes the  development of a 51-acre
commercial retail site. The agreement provides that DRC has an inspection period
through July 31,  2005,  which allows DRC to  terminate  the  agreement  with no
penalty.  Revenue  associated  with this  agreement is  anticipated  to be $21.8
million over the life of the contract, which extends to September 2012. DRC is a
regional  commercial  developer  with strong ties to national  retailers and has
experience  developing  "lifestyle center" projects.  ALLETE Properties recorded
its first sales from Town Center at Palm Coast in the second quarter of 2005.

ALLETE  Properties  occasionally  provides  seller  financing,  and  outstanding
finance receivables were $12.5 million at June 30, 2005, with maturities ranging
up  to  seven  years.   Outstanding   finance  receivables  accrue  interest  at
market-based rates. These finance receivables are collateralized by the financed
properties.



SUMMARY OF DEVELOPMENT PROJECTS                     TOTAL     RESIDENTIAL    COMMERCIAL      OFFICE      INDUSTRIAL
AT JUNE 30, 2005                      OWNERSHIP     ACRES<F1>    UNITS <F2>    SQ. FT. <F2>  SQ. FT.<F2>   SQ. FT.<F2>
- -----------------------------------------------------------------------------------------------------------------------
                                                                                       
Town Center at Palm Coast                 80%       1,508        2,950        2,010,000     1,118,000             -
Palm Coast Park                          100%       4,705        3,600        1,600,000       800,000       800,000
Ormond Crossings <F3>                    100%       5,773            -                -             -             -
- -----------------------------------------------------------------------------------------------------------------------

                                                   11,986        6,550        3,610,000     1,918,000       800,000
- -----------------------------------------------------------------------------------------------------------------------
<FN>
<F1>  Acreage amounts are approximate and shown on a gross basis, including  wetlands  and  minority  interest. Acreage
      amounts  may  vary due to platting or  surveying  activity.   Wetland  amounts vary by property and are often not
      formally determined prior to sale.
<F2>  Estimated  and includes minority interest. The  actual property breakdown at full build-out may be different than
      these estimates.
<F3>  Units and square footage have not been determined.
</FN>





SUMMARY OF OTHER LAND INVENTORIES
AT JUNE 30, 2005                      OWNERSHIP    TOTAL       MIXED USE     RESIDENTIAL    COMMERCIAL    AGRICULTURAL
- -----------------------------------------------------------------------------------------------------------------------
ACRES <F1>
                                                                                        
Palm Coast Holdings                      80%        2,888        1,848           513            281            246
Lehigh                                   80%          827          600           134             84              9
Cape Coral                              100%           71            -             1             70              -
Other                                   100%          908            -             -              -            908
- -----------------------------------------------------------------------------------------------------------------------

                                                    4,694        2,448           648            435          1,163
- -----------------------------------------------------------------------------------------------------------------------
<FN>
<F1>  Acreage  amounts  are approximate and shown on a gross basis,  including wetlands  and minority interest. Acreage
      amounts may vary due to platting  or  surveying  activity.  Wetland amounts vary by property and  are  often  not
      formally  determined prior  to sale.  The actual property breakdown at full build-out may be different than these
      estimates.
</FN>


                      ALLETE Second Quarter 2005 Form 10-Q                    30



LIQUIDITY AND CAPITAL RESOURCES

CASH FLOW ACTIVITIES

A primary goal of our  strategic  plan is to improve cash flow from  operations.
Our  strategy  includes  growing our  businesses  both  internally  by expanding
facilities,  services and operations (see Capital Requirements),  and externally
through acquisitions.

We believe our  financial  condition  is strong,  as  evidenced by cash and cash
equivalents of $79.1 million, $63.0 million of short-term investments and a debt
to total capital ratio of 40 percent at June 30, 2005.

Excluding the Kendall County Charge and discontinued operations, we continued to
generate  strong cash flow from  operating  activities,  which amounted to $63.8
million for the first six months of 2005 ($32.5 million for the first six months
of 2004).  Cash from operating  activities,  excluding the Kendall County Charge
and  discontinued  operations,  was higher in 2005, due to increased income from
continuing  operations,  the collection of an outstanding receivable at December
31,   2004,   from   American   Transmission   Company   LLC  for  work  on  the
Duluth-to-Wausau   transmission  line  and  other  receivables,  and  additional
deferred profit on real estate activities.

Cash from investing activities, excluding discontinued operations, was higher in
2005,  primarily due to $87.6 million in net proceeds  received from the sale of
short-term  investments  ($271.1 million in gross  proceeds;  $183.5 million for
purchases) and lower additions to property,  plant and equipment in 2005,  which
vary from period to period depending on projects. These increases were partially
offset by $12 million  received from Split Rock Energy in 2004 upon  termination
of the joint venture.

Cash for financing activities,  excluding discontinued operations,  was lower in
2005, primarily due to the repayment of a $53.0 million note payable in 2004.

ALLETE  Properties'  Town  Center at Palm Coast  development  project in Florida
(Town Center) is being financed with a revolving development loan and tax-exempt
bonds. In March 2005,  Florida Landmark  entered into an $8.5 million  revolving
development loan with  CypressCoquina  Bank to fund approximately $26 million of
Town Center  development costs. The loan has an interest rate equal to the prime
rate with an initial term of 36 months.  The term of the loan may be extended 24
months,  if certain  conditions  are met. Also in March 2005, the Town Center at
Palm Coast Community Development District (Town Center CDD) issued $26.4 million
of tax-exempt,  6% Capital  Improvement  Revenue Bonds,  Series 2005, due May 1,
2036  (Bonds).  Approximately  $21 million of the Bond proceeds will be used for
construction of infrastructure  improvements at Town Center,  with the remaining
funds to be used for capitalized interest, a debt service reserve fund and costs
of issuance.  The Bonds are payable from and secured by the revenue derived from
assessments  to be imposed,  levied and  collected  by the Town Center CDD.  The
assessments represent an allocation of the costs of the improvements,  including
bond financing  costs,  to the lands within the Town Center CDD benefiting  from
the  improvements.  The assessments  will be included in the annual property tax
bills of land owners in the development project beginning in November 2006. Town
Center CDD is an independent unit of local  government,  created and established
in accordance with Florida's Uniform Community  Development District Act of 1980
(Act). The Act provides legal authority for a community  development district to
finance the construction of major infrastructure for community  development with
general obligation, revenue and special assessment revenue debt obligations.

WORKING CAPITAL.  Additional working capital,  if and when needed,  generally is
provided by the sale of commercial paper. Approximately 1 million original issue
shares of our common stock are available for issuance through Invest Direct, our
direct stock purchase and dividend reinvestment plan.

SECURITIES

In March 2001, ALLETE, ALLETE Capital II and ALLETE Capital III, jointly filed a
registration  statement with the SEC,  pursuant to Rule 415 under the Securities
Act of 1933. The registration  statement,  which has been declared  effective by
the SEC,  relates to the possible  issuance of a remaining  aggregate  amount of
$387  million of  securities,  which may  include  ALLETE  common  stock,  first
mortgage  bonds and other  debt  securities,  and  ALLETE  Capital II and ALLETE
Capital  III  preferred  trust  securities.   ALLETE  also  previously  filed  a
registration  statement,  which has been declared effective by the SEC, relating
to the possible  issuance of $25 million of first  mortgage bonds and other debt
securities. We may sell all or a

31                    ALLETE Second Quarter 2005 Form 10-Q



LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

portion of the remaining registered securities if warranted by market conditions
and  our  capital  requirements.  Any  offer  and  sale  of the  above-mentioned
securities will be made only by means of a prospectus  meeting the  requirements
of the Securities Act of 1933 and the rules and regulations thereunder.

In  March  2005,  ALLETE  executed  a  bond  purchase   agreement  with  certain
institutional  buyers in the  private  placement  market to sell $35  million of
ALLETE's  first  mortgage  bonds.  When issued,  on or about August 1, 2005, the
bonds will carry an interest rate of 5.28% and will have a term of 15 years.  In
June 2005,  ALLETE  called for  redemption  on August 1,  2005,  $35  million in
principal amount of First Mortgage Bonds, 7 1/2% Series due 2007.

OFF-BALANCE SHEET ARRANGEMENTS

Off-balance  sheet  arrangements  are  summarized  in our 2004 Form  10-K,  with
additional disclosure discussed in Note 13 of this Form 10-Q.

CAPITAL REQUIREMENTS

For the six months  ended June 30, 2005,  capital  expenditures  for  continuing
operations  totaled $24.2 million ($34.7 million in 2004).  Expenditures for the
six months ended June 30, 2005,  included  $20.7 million for Regulated  Utility,
$1.9  million for  Nonregulated  Energy  Operations  and $1.6 million for Other,
which related to our  telecommunications  business.  Internally-generated  funds
were the source of funding for these expenditures.

Capital  expenditures  are  expected  to be $61  million  in total for 2005 ($48
million for system component  replacement and upgrades within Regulated Utility;
$11 million for system  component  replacement  and upgrades,  and coal handling
equipment   within   Nonregulated   Energy   Operations;   and  $2  million  for
telecommunication  fiber within  Other).  We expect to use  internally-generated
funds to fund all capital expenditures.

Due to the passage of two new EPA rules in 2005 that reduce and  permanently cap
emissions of mercury, sulfur dioxide,  nitrogen oxides and particulates from the
electric utility industry, capital expenditures are expected to total about $675
million for 2006 through 2009,  an increase of $175 million from the  previously
anticipated  $500  million.   This  estimated   increase   reflects   additional
technological  investment  in  our  existing  facilities.  We  are  considering,
however,  a combination of solutions  that include both  technology and emission
allowance  purchases.  We have commenced litigation in the U.S. Court of Appeals
for  the  District  of  Columbia  Circuit  and  intend  to file a  Petition  for
Reconsideration to have the EPA revisit flaws in the application and methodology
of  the  CAIR  rule.  If  successful,  we  expect  our  compliance  costs  to be
approximately $175 million lower than our current expected capital expenditures,
which reflect  application of the current rules to Minnesota Power's facilities.
(See Note 13.)


ENVIRONMENTAL MATTERS AND OTHER

As  previously  mentioned  in our  Critical  Accounting  Policies  section,  our
businesses  are  subject  to  regulation  by  various  federal,  state and local
authorities  concerning  environmental  matters.  We anticipate  that  potential
expenditures for  environmental  matters will be material in the future,  due to
stricter environmental  requirements through legislation and/or rulemakings that
are  expected  to  require  significant  capital  investments.  We are unable to
predict the outcome of the issues discussed in Note 13.


NEW ACCOUNTING STANDARDS

New accounting standards are discussed in Note 1.

                         -----------------------------

READERS ARE CAUTIONED THAT FORWARD-LOOKING  STATEMENTS INCLUDING THOSE CONTAINED
ABOVE,  SHOULD BE READ IN CONJUNCTION  WITH OUR  DISCLOSURES  UNDER THE HEADING:
"SAFE HARBOR  STATEMENT UNDER THE PRIVATE  SECURITIES  LITIGATION  REFORM ACT OF
1995" LOCATED ON PAGE 3 OF THIS FORM 10-Q.


                      ALLETE Second Quarter 2005 Form 10-Q                    32



ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

SECURITIES INVESTMENTS

AVAILABLE-FOR-SALE   SECURITIES.  Our  securities  investments  include  certain
securities,   which  are   accounted  for  as   available-for-sale   securities.
Available-for-sale  securities are recorded at fair value with unrealized  gains
and losses included in accumulated  other  comprehensive  income (loss),  net of
tax. Unrealized losses that are other than temporary are recognized in earnings.
At June 30,  2005,  our  available-for-sale  securities  portfolio  consisted of
securities  in a grantor trust  established  to fund certain  employee  benefits
included in Investments  and various  auction rate municipal  bonds and variable
rate   municipal   demand  notes   included  as  Short-Term   Investments.   Our
available-for-sale  securities  portfolio  had a fair value of $92.4  million at
June 30, 2005  ($179.4  million at  December  31,  2004) and a total  unrealized
after-tax  gain of $1.5  million at June 30, 2005 ($1.5  million at December 31,
2004).  We use the specific  identification  method as the basis for determining
the cost of  securities  sold.  Our  policy is to review  on a  quarterly  basis
available-for-sale  securities for other than temporary  impairment by assessing
such factors as the continued  viability of products  offered,  cash flow, share
price  trends and the impact of overall  market  conditions.  As a result of our
periodic  assessments,  we did not record any  impairment on  available-for-sale
securities for the six months ended June 30, 2005.

EMERGING TECHNOLOGY PORTFOLIO.  As part of our emerging technology portfolio, we
have  several   minority   investments  in  venture  capital  funds  and  direct
investments in privately-held, start-up companies. We account for our investment
in venture  capital  funds  under the equity  method and  account for our direct
investment in privately-held companies under the cost method. The total carrying
value of our emerging  technology  portfolio  was $8.7 million at June 30, 2005,
down $4.9  million  from  December 31,  2004.  In March 2005,  we recorded  $5.1
million ($3.3 million after tax) of impairment losses,  which included a reserve
for  future   commitments,   that  related  to  direct  investments  in  certain
privately-held,   start-up   companies  whose  future  business  prospects  have
diminished significantly.  Recent developments at these companies indicated that
future  commercial  viability  is  unlikely,  as is new  financing  necessary to
continue  development.  Our basis in cost  method  investments  included  in the
emerging  technology  portfolio  was  zero at June 30,  2005  ($4.5  million  at
December 31,  2004).  Our policy is to review these  investments  quarterly  for
impairment  by  assessing  such  factors as  continued  commercial  viability of
products, cash flow and earnings. Any impairment would reduce the carrying value
of the investment.

COMMODITY PRICE RISK

Our regulated utility operations in Minnesota and Wisconsin incur costs for fuel
(primarily  coal),  power and natural gas  purchased for resale in our regulated
service  territories,  and  related  transportation.  Our  regulated  utilities'
exposure to price risk for these  commodities is significantly  mitigated by the
current ratemaking  process and regulatory  environment which generally allows a
fuel clause  surcharge  if costs are in excess of those in our last rate filing.
Conversely,  costs below those in our last rate filing  result in a rate credit.
We seek to prudently  manage our  customers'  exposure to price risk by entering
into contracts of various durations and terms for the purchase of coal and power
(in Minnesota), power and natural gas (in Wisconsin), and related transportation
costs.

POWER MARKETING

Our power marketing activities consist of (1) purchasing energy in the wholesale
market  for resale in our  regulated  service  territories  when  retail  energy
requirements   exceed  generation  output,  and  (2)  selling  excess  available
regulated   utility   generation  and  purchased   power,  as  well  as  selling
nonregulated generation.

From time to time, our regulated  utility  operations may have excess generation
that is  temporarily  not  required  by retail and  municipal  customers  in our
regulated service  territory.  We actively sell this generation to the wholesale
market to optimize the value of our generating  facilities.  This  generation is
generally  sold in the MISO  market  or under  short-term  contracts  at  market
prices.

We have  approximately 200 MW of nonregulated  generation  available for sale to
the wholesale  markets at our Taconite  Harbor  facility in northern  Minnesota,
which has been sold through various short-term and long-term capacity and energy
contracts.  Approximately 116 MW of existing capacity and energy sales contracts
expired on April 30,  2005.  Long-term,  we have  entered  into two capacity and
energy sales

33                    ALLETE Second Quarter 2005 Form 10-Q



POWER MARKETING (CONTINUED)

contracts  totaling 175 MW (201 MW including a 15 percent  reserve),  which were
effective  May 1, 2005,  and expire on April 30, 2010.  Both  contracts  contain
fixed monthly  capacity  charges and fixed minimum energy charges.  One contract
provides for an annual  escalator to the energy charge based on increases in our
cost of coal, subject to a small minimum annual  escalation.  The other contract
provides that the energy charge will be the greater of a fixed minimum charge or
an amount based on the variable production cost of a combined-cycle, natural gas
unit.  Our  exposure  in the event of a full or partial  outage at our  Taconite
Harbor facility is significantly limited under both contracts. When the buyer is
notified at least two months prior to an outage,  there is no exposure.  Outages
with less than two months' notice are subject to an annual  duration  limitation
typical of this type of contract. We also have a 50 MW capacity and energy sales
contract that extends  through April 2008 and a 15 MW energy sales contract that
extends through May 2007. The 50 MW capacity and energy sales contract has fixed
pricing through January 2006 and market-based pricing thereafter.

In  addition  to  generation,  Taconite  Harbor  will  meet its  sales  contract
obligations  with two contracts that began in May 2005. We have a 50 MW capacity
and energy  purchase  contract  that  extends  through  April  2006,  with fixed
capacity payments and the right to purchase energy at market price. We also have
a 25 MW fixed-priced energy purchase contract that extends through January 2006.


ITEM 4.    CONTROLS AND PROCEDURES

We maintain a system of controls and procedures  designed to provide  reasonable
assurance  as  to  the  reliability  of  the  financial   statements  and  other
disclosures  included  in  this  report,  as well as to  safeguard  assets  from
unauthorized  use or disposition.  We evaluated the  effectiveness of the design
and operation of our disclosure  controls and procedures  under the  supervision
and with the participation of management,  including our chief executive officer
and chief  financial  officer,  as of the end of the period covered by this Form
10-Q.  Based  upon  that  evaluation,  our  chief  executive  officer  and chief
financial  officer  concluded  that our  disclosure  controls and procedures are
effective  in  timely  alerting  them to  material  information  required  to be
included in our periodic SEC filings.  While we continue to enhance our internal
control  over  financial  reporting,  there has been no  change in our  internal
control over  financial  reporting  that occurred  during our most recent fiscal
quarter that has  materially  affected,  or is  reasonably  likely to materially
affect, our internal control over financial reporting.


PART II.   OTHER INFORMATION
ITEM 1.    LEGAL PROCEEDINGS

Material  legal and  regulatory  proceedings  are included in the  discussion of
Other  Information  in Part II, Item 5 and/or Note 13, and are  incorporated  by
reference herein.


ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.


ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

None.


                      ALLETE Second Quarter 2005 Form 10-Q                    34




ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)  We held our Annual Meeting of Shareholders on May 10, 2005.

(b)  Included in (c) below.

(c)  The  election  of  directors,  the  ratification  of  the  appointment   of
     PricewaterhouseCoopers  LLP, as the Company's independent registered public
     accounting  firm for 2005,  and the  continuation  of the ALLETE  Executive
     Long-Term  Incentive  Compensation Plan were voted on at the Annual Meeting
     of Shareholders.

     The results were as follows:


                                                                    VOTES
                                              VOTES FOR           WITHHELD
     ---------------------------------------------------------------------------
                                                            
     DIRECTORS

     Heidi J. Eddins                         25,575,868            587,372
     Peter J. Johnson                        25,438,790            724,450
     Madeleine W. Ludlow                     25,520,384            642,856
     George L. Mayer                         25,437,028            726,212
     Roger D. Peirce                         25,397,560            765,680
     Jack I. Rajala                          25,322,780            840,460
     Donald J. Shippar                       25,643,498            519,742
     Nick Smith                              25,422,674            740,566
     Bruce W. Stender                        25,605,356            557,884
     ---------------------------------------------------------------------------




                                                                    VOTES                                 BROKER
                                              VOTES FOR            AGAINST          ABSTENTIONS          NONVOTES
     --------------------------------------------------------------------------------------------------------------
                                                                                             
     INDEPENDENT REGISTERED
     PUBLIC ACCOUNTING FIRM

     PricewaterhouseCoopers LLP              25,296,573            707,633             159,034                   -

     CONTINUATION OF THE EXECUTIVE
     LONG-TERM INCENTIVE
     COMPENSATION PLAN                       17,743,925          3,081,478             861,677           4,476,160

- -------------------------------------------------------------------------------------------------------------------


(d)  Not applicable.



35                    ALLETE Second Quarter 2005 Form 10-Q



ITEM 5.    OTHER INFORMATION

Reference  is made to our 2004  Form  10-K  for  background  information  on the
following updates. Unless otherwise indicated,  cited references are to our 2004
Form 10-K.

Ref. Page 8 - New Footnote to Contract  Status for  Minnesota  Power Large Power
Customers Table

In June 2005,  Minnesota Power reached a long-term  agreement with United States
Steel  Corporation (USS) to provide electric service through October 2013 to its
Minntac and Keewatin Taconite  production  facilities.  USS is Minnesota Power's
largest energy customer. The contract is subject to MPUC approval.


Ref. Page 11 - First Paragraph

On May 27, 2005,  we entered into a 25-year  agreement  with an affiliate of FPL
Energy,  LLC to  purchase  all of the  renewable  energy  from an  approximately
50-megawatt wind facility to be built in North Dakota.  FPL Energy,  LLC expects
the facility to be operational by the end of 2006. The wind farm will include 33
new wind turbines linked to the Square Butte substation in Center, North Dakota.
The project is subject to certain conditions, including regulatory approvals, as
well as the extension of the federal  production tax credit (PTC).  In addition,
we are actively  pursuing  proposals for the purchase of renewable energy from a
second  new wind farm that  would be located  in  northeastern  Minnesota.  This
project, expected to be operational in 2006 or 2007, would be similar in size to
the North  Dakota  project  and would be subject  to  contract  negotiation  and
execution, as well as regulatory approvals and extension of the PTC.


Ref. Page 11 - Seventh Paragraph

The U.S. Congress has completed debate on comprehensive  energy  legislation and
is expected to pass and send the legislation to the President. The bill could be
signed  into law in early  August  2005.  Key  provisions  in the bill  include:
mandatory  electric  reliability  standards;  FERC backstop siting authority for
transmission  corridors of national interest,  as well as, giving the Department
of Energy (DOE) "lead agency" authority to coordinate  federal agencies involved
in siting  transmission  lines;  and the  repeal of the Public  Utility  Holding
Company Act of 1935 (PUHCA)  giving the FERC  additional  authority  over merger
reviews and allowing the states  expanded books and records  authority.  The law
also  reforms  the  hydro  licensing   process  and  supports  the  DOE's  clean
coal/FutureGen  program.  We believe the overall impact on the electric  utility
industry will be positive,  but we are currently  evaluating the effects of this
pending  legislation  and are  unable to  predict  the  impact on the  Company's
results of operations and our operations in general.


Ref. Page 13 - New Paragraph after Second Paragraph

On June 24, 2005, a growth  management  bill was signed into law by the Governor
of  Florida  that  will   significantly   change   Florida's  land   development
regulations.  Generally,  the bill requires that sufficient  roads,  schools and
water  supply be in place  before  future  development  can be approved by local
governments.  Our Town  Center  and Palm Coast Park  development  projects  were
"grandfathered"  under the former  regulations and will not be impacted.  Ormond
Crossings and future Company  projects will be regulated by the new legislation.
However,  due to the large  scale of these  projects,  roads,  schools and water
supply were  already  being  addressed  in our  development  approvals.  Smaller
developments  will see the greatest  negative effect of the  legislation,  which
could lead to a competitive  advantage for us under our long-term strategy,  but
could negatively impact our short-term efforts to obtain  development  approvals
for smaller projects.


                      ALLETE Second Quarter 2005 Form 10-Q                    36




ITEM 6.    EXHIBITS

EXHIBIT
NUMBER

       10    Director Compensation Summary.

    31(a)    Rule  13a-14(a)/15d-14(a)  Certification  by  the  Chief  Executive
             Officer Pursuant to Section 302 of the  Sarbanes-Oxley Act of 2002.

    31(b)    Rule  13a-14(a)/15d-14(a)  Certification  by  the  Chief  Financial
             Officer Pursuant to Section 302 of the  Sarbanes-Oxley Act of 2002.

       32    Section  1350  Certification  of  Periodic  Report  by  the   Chief
             Executive Officer and Chief Financial Officer Pursuant  to  Section
             906 of the Sarbanes-Oxley Act of 2002.

       99    ALLETE News Release dated July 29,  2005,  announcing  2005  second
             quarter earnings. [THIS EXHIBIT HAS BEEN FURNISHED AND SHALL NOT BE
             DEEMED "FILED" FOR PURPOSES OF SECTION 18 OF THE SECURITIES ACT  OF
             1934, NOR  SHALL IT BE  DEEMED  INCORPORATED  BY REFERENCE  IN  ANY
             FILING  UNDER  THE SECURITIES  ACT  OF  1933,  EXCEPT  AS  SHALL BE
             EXPRESSLY SET FORTH BY SPECIFIC REFERENCE IN SUCH FILING.]


37                    ALLETE Second Quarter 2005 Form 10-Q



                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                                   ALLETE, INC.





July 29, 2005                                    James K. Vizanko
                               -------------------------------------------------
                                                 James K. Vizanko
                               Senior Vice President and Chief Financial Officer




July 29, 2005                                     Mark A. Schober
                               -------------------------------------------------
                                                  Mark A. Schober
                                       Senior Vice President and Controller



                      ALLETE Second Quarter 2005 Form 10-Q                    38




                                  EXHIBIT INDEX


EXHIBIT
NUMBER
- --------------------------------------------------------------------------------

     10    Director Compensation Summary.

  31(a)    Rule 13a-14(a)/15d-14(a) Certification by the Chief Executive Officer
           Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

  31(b)    Rule 13a-14(a)/15d-14(a) Certification by the Chief Financial Officer
           Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

     32    Section 1350  Certification of Periodic Report by the Chief Executive
           Officer and Chief  Financial Officer  Pursuant to Section 906 of  the
           Sarbanes-Oxley Act of 2002.

     99    ALLETE  News  Release  dated  July  29, 2005,  announcing 2005 second
           quarter  earnings.  [THIS EXHIBIT HAS BEEN FURNISHED AND SHALL NOT BE
           DEEMED  "FILED" FOR PURPOSES OF SECTION 18 OF THE  SECURITIES  ACT OF
           1934, NOR SHALL IT BE DEEMED  INCORPORATED BY REFERENCE IN ANY FILING
           UNDER THE  SECURITIES  ACT OF 1933,  EXCEPT AS SHALL BE EXPRESSLY SET
           FORTH BY SPECIFIC REFERENCE IN SUCH FILING.]



                      ALLETE Second Quarter 2005 Form 10-Q