metropolitan edison company comparison ......metropolitan edison company comparison between present...

Met-Ed Exhibit 5

Bill Comparisons

of 16METROPOLITAN EDISON COMPANY

COMPARISON BETWEEN PRESENT AND SETTLEMENT RATES

RATE RS

ENERGY USAGE

All kWh 0 50 100 250 500 750 900 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000

Total Energy Usage 0 50 100 250 500 750 900 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000

UNBUNDLED RATES - CURRENT

NUG Charge

All kWh @ -0.102 ¢/kWh -$ (0.05)$ (0.10)$ (0.26)$ (0.51)$ (0.77)$ (0.92)$ (1.02)$ (1.53)$ (2.04)$ (2.55)$ (3.06)$ (3.57)$ (4.08)$ (4.59)$ (5.10)$

Distribution

Distribution Charge @ $10.25 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$ 10.25$

All kWh @ 3.599 ¢/kWh -$ 1.80$ 3.60$ 9.00$ 18.00$ 26.99$ 32.39$ 35.99$ 53.99$ 71.98$ 89.98$ 107.97$ 125.97$ 143.96$ 161.96$ 179.95$

Sub-Total 10.25$ 12.05$ 13.85$ 19.25$ 28.25$ 37.24$ 42.64$ 46.24$ 64.24$ 82.23$ 100.23$ 118.22$ 136.22$ 154.21$ 172.21$ 190.20$

Riders

Universal Service Charge @ 0.382 ¢/kWh -$ 0.19$ 0.38$ 0.96$ 1.91$ 2.87$ 3.44$ 3.82$ 5.73$ 7.64$ 9.55$ 11.46$ 13.37$ 15.28$ 17.19$ 19.10$

Phase II Energy Efficiency Charge @ 0.242 ¢/kWh -$ 0.12$ 0.24$ 0.61$ 1.21$ 1.82$ 2.18$ 2.42$ 3.63$ 4.84$ 6.05$ 7.26$ 8.47$ 9.68$ 10.89$ 12.10$

Smart Meter Charge @ $0.00 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Default Service Support Charge @ 0.496 ¢/kWh -$ 0.25$ 0.50$ 1.24$ 2.48$ 3.72$ 4.46$ 4.96$ 7.44$ 9.92$ 12.40$ 14.88$ 17.36$ 19.84$ 22.32$ 24.80$

Solar Photovoltaic Requirements Charge @ 0.033 ¢/kWh -$ 0.02$ 0.03$ 0.08$ 0.17$ 0.25$ 0.30$ 0.33$ 0.50$ 0.66$ 0.83$ 0.99$ 1.16$ 1.32$ 1.49$ 1.65$

Sub-Total -$ 0.58$ 1.15$ 2.88$ 5.77$ 8.65$ 10.38$ 11.53$ 17.30$ 23.06$ 28.83$ 34.59$ 40.36$ 46.12$ 51.89$ 57.65$

DSIC @ 0.194 % 0.02$ 0.02$ 0.03$ 0.04$ 0.06$ 0.09$ 0.10$ 0.11$ 0.16$ 0.20$ 0.25$ 0.29$ 0.34$ 0.38$ 0.43$ 0.47$

PTC Charge

All kWh @$ 0.08305 /kWh -$ 4.15$ 8.31$ 20.76$ 41.53$ 62.29$ 74.75$ 83.05$ 124.58$ 166.10$ 207.63$ 249.15$ 290.68$ 332.20$ 373.73$ 415.25$

Sub Total 10.27$ 16.75$ 23.23$ 42.68$ 75.09$ 107.50$ 126.95$ 139.91$ 204.73$ 269.55$ 334.37$ 399.19$ 464.01$ 528.83$ 593.65$ 658.47$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 10.27$ 16.75$ 23.23$ 42.68$ 75.09$ 107.50$ 126.95$ 139.91$ 204.73$ 269.55$ 334.37$ 399.19$ 464.01$ 528.83$ 593.65$ 658.47$

UNBUNDLED RATES - SETTLEMENT

NUG Charge

All kWh @ -0.102 ¢/kWh -$ (0.05)$ (0.10)$ (0.26)$ (0.51)$ (0.77)$ (0.92)$ (1.02)$ (1.53)$ (2.04)$ (2.55)$ (3.06)$ (3.57)$ (4.08)$ (4.59)$ (5.10)$

Distribution


All kWh @ 4.800 ¢/kWh -$ 2.40$ 4.80$ 12.00$ 24.00$ 36.00$ 43.20$ 48.00$ 72.00$ 96.00$ 120.00$ 144.00$ 168.00$ 192.00$ 216.00$ 240.00$

Sub-Total 11.25$ 13.65$ 16.05$ 23.25$ 35.25$ 47.25$ 54.45$ 59.25$ 83.25$ 107.25$ 131.25$ 155.25$ 179.25$ 203.25$ 227.25$ 251.25$

Riders






Sub-Total -$ 0.63$ 1.25$ 3.14$ 6.27$ 9.41$ 11.29$ 12.54$ 18.81$ 25.08$ 31.35$ 37.62$ 43.89$ 50.16$ 56.43$ 62.70$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08305 /kWh -$ 4.15$ 8.31$ 20.76$ 41.53$ 62.29$ 74.75$ 83.05$ 124.58$ 166.10$ 207.63$ 249.15$ 290.68$ 332.20$ 373.73$ 415.25$

Sub Total 11.25$ 18.38$ 25.51$ 46.89$ 82.54$ 118.18$ 139.56$ 153.82$ 225.11$ 296.39$ 367.68$ 438.96$ 510.25$ 581.53$ 652.82$ 724.10$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 11.25$ 18.38$ 25.51$ 46.89$ 82.54$ 118.18$ 139.56$ 153.82$ 225.11$ 296.39$ 367.68$ 438.96$ 510.25$ 581.53$ 652.82$ 724.10$

% Increase 9.54% 9.71% 9.78% 9.87% 9.91% 9.93% 9.94% 9.94% 9.95% 9.96% 9.96% 9.96% 9.96% 9.97% 9.97% 9.97%

Met-Ed Exhibit 5

Bill Comparisons



RATE GS-V

ENERGY USAGE

All kWh 0 50 100 250 500 750 900 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000

Total Energy Usage 0 50 100 250 500 750 900 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.06$ 0.13$ 0.32$ 0.65$ 0.97$ 1.16$ 1.29$ 1.94$ 2.58$ 3.23$ 3.87$ 4.52$ 5.16$ 5.81$ 6.45$

Distribution


All kWh @ 3.599 ¢/kWh -$ 1.80$ 3.60$ 9.00$ 18.00$ 26.99$ 32.39$ 35.99$ 53.99$ 71.98$ 89.98$ 107.97$ 125.97$ 143.96$ 161.96$ 179.95$

Sub-Total 10.25$ 12.05$ 13.85$ 19.25$ 28.25$ 37.24$ 42.64$ 46.24$ 64.24$ 82.23$ 100.23$ 118.22$ 136.22$ 154.21$ 172.21$ 190.20$

Riders






Sub-Total -$ 1.04$ 2.08$ 5.20$ 10.41$ 15.61$ 18.73$ 20.81$ 31.22$ 41.62$ 52.03$ 62.43$ 72.84$ 83.24$ 93.65$ 104.05$

DSIC @ 0.194 % 0.02$ 0.03$ 0.03$ 0.05$ 0.08$ 0.10$ 0.12$ 0.13$ 0.19$ 0.25$ 0.30$ 0.36$ 0.41$ 0.47$ 0.53$ 0.58$

PTC Charge

All kWh @ $ 0.08305 /kWh -$ 4.15$ 8.31$ 20.76$ 41.53$ 62.29$ 74.75$ 83.05$ 124.58$ 166.10$ 207.63$ 249.15$ 290.68$ 332.20$ 373.73$ 415.25$

Sub Total 10.27$ 17.33$ 24.40$ 45.58$ 80.90$ 116.21$ 137.40$ 151.52$ 222.15$ 292.78$ 363.40$ 434.03$ 504.65$ 575.28$ 645.91$ 716.53$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 10.27$ 17.33$ 24.40$ 45.58$ 80.90$ 116.21$ 137.40$ 151.52$ 222.15$ 292.78$ 363.40$ 434.03$ 504.65$ 575.28$ 645.91$ 716.53$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.06$ 0.13$ 0.32$ 0.65$ 0.97$ 1.16$ 1.29$ 1.94$ 2.58$ 3.23$ 3.87$ 4.52$ 5.16$ 5.81$ 6.45$

Distribution


All kWh @ 4.800 ¢/kWh -$ 2.40$ 4.80$ 12.00$ 24.00$ 36.00$ 43.20$ 48.00$ 72.00$ 96.00$ 120.00$ 144.00$ 168.00$ 192.00$ 216.00$ 240.00$

Sub-Total 11.25$ 13.65$ 16.05$ 23.25$ 35.25$ 47.25$ 54.45$ 59.25$ 83.25$ 107.25$ 131.25$ 155.25$ 179.25$ 203.25$ 227.25$ 251.25$

Riders






Sub-Total -$ 1.09$ 2.18$ 5.46$ 10.91$ 16.37$ 19.64$ 21.82$ 32.73$ 43.64$ 54.55$ 65.46$ 76.37$ 87.28$ 98.19$ 109.10$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08305 /kWh -$ 4.15$ 8.31$ 20.76$ 41.53$ 62.29$ 74.75$ 83.05$ 124.58$ 166.10$ 207.63$ 249.15$ 290.68$ 332.20$ 373.73$ 415.25$

Sub Total 11.25$ 18.96$ 26.67$ 49.79$ 88.33$ 126.87$ 149.99$ 165.41$ 242.49$ 319.57$ 396.65$ 473.73$ 550.81$ 627.89$ 704.97$ 782.05$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 11.25$ 18.96$ 26.67$ 49.79$ 88.33$ 126.87$ 149.99$ 165.41$ 242.49$ 319.57$ 396.65$ 473.73$ 550.81$ 627.89$ 704.97$ 782.05$

% Increase 9.54% 9.38% 9.31% 9.23% 9.19% 9.17% 9.17% 9.17% 9.16% 9.15% 9.15% 9.15% 9.15% 9.14% 9.14% 9.14%

Met-Ed Exhibit 5

Bill Comparisons



RATE GS - SMALL - SINGLE PHASE

At Average Levels of kWh Use

KW Demand

Total kW 0 1 1 1 1 1 1 1 3 3 3 3 3 5 5

Hrs Use 0 100 200 300 400 500 600 730 100 200 300 400 500 100 200

ENERGY USAGE

Monthly Energy Usage 0 100 200 300 400 500 600 730 300 600 900 1,200 1,500 500 1,000

Total Energy Usage 0 100 200 300 400 500 600 730 300 600 900 1,200 1,500 500 1,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.13$ 0.26$ 0.39$ 0.52$ 0.65$ 0.77$ 0.94$ 0.39$ 0.77$ 1.16$ 1.55$ 1.94$ 0.65$ 1.29$

Distribution

Distribution Charge @ $16.53 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$ 16.53$

All kWh @ 2.680 ¢/kWh -$ 2.68$ 5.36$ 8.04$ 10.72$ 13.40$ 16.08$ 19.56$ 8.04$ 16.08$ 24.12$ 32.16$ 40.20$ 13.40$ 26.80$

Sub-Total 16.53$ 19.21$ 21.89$ 24.57$ 27.25$ 29.93$ 32.61$ 36.09$ 24.57$ 32.61$ 40.65$ 48.69$ 56.73$ 29.93$ 43.33$

Riders

Phase II Energy Efficiency Charge @ -0.007 ¢/kWh -$ (0.01)$ (0.01)$ (0.02)$ (0.03)$ (0.04)$ (0.04)$ (0.05)$ (0.02)$ (0.04)$ (0.06)$ (0.08)$ (0.11)$ (0.04)$ (0.07)$

Smart Meter Charge @ $0.00 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Default Service Support Charge @ 0.392 ¢/kWh -$ 0.39$ 0.78$ 1.18$ 1.57$ 1.96$ 2.35$ 2.86$ 1.18$ 2.35$ 3.53$ 4.70$ 5.88$ 1.96$ 3.92$

Solar Photovoltaic Requirements Charge @ 0.033 ¢/kWh -$ 0.03$ 0.07$ 0.10$ 0.13$ 0.17$ 0.20$ 0.24$ 0.10$ 0.20$ 0.30$ 0.40$ 0.50$ 0.17$ 0.33$

Sub-Total -$ 0.42$ 0.84$ 1.25$ 1.67$ 2.09$ 2.51$ 3.05$ 1.25$ 2.51$ 3.76$ 5.02$ 6.27$ 2.09$ 4.18$

DSIC @ 0.194 % 0.03$ 0.04$ 0.04$ 0.05$ 0.06$ 0.06$ 0.07$ 0.08$ 0.05$ 0.07$ 0.09$ 0.11$ 0.13$ 0.06$ 0.09$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 8.12$ 16.25$ 24.37$ 32.49$ 40.62$ 48.74$ 59.30$ 24.37$ 48.74$ 73.11$ 97.48$ 121.85$ 40.62$ 81.23$

Sub Total 16.56$ 27.92$ 39.27$ 50.63$ 61.99$ 73.34$ 84.70$ 99.46$ 50.63$ 84.70$ 118.77$ 152.84$ 186.91$ 73.34$ 130.12$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 16.56$ 27.92$ 39.27$ 50.63$ 61.99$ 73.34$ 84.70$ 99.46$ 50.63$ 84.70$ 118.77$ 152.84$ 186.91$ 73.34$ 130.12$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.13$ 0.26$ 0.39$ 0.52$ 0.65$ 0.77$ 0.94$ 0.39$ 0.77$ 1.16$ 1.55$ 1.94$ 0.65$ 1.29$

Distribution


All kWh @ 4.069 ¢/kWh -$ 4.07$ 8.14$ 12.21$ 16.28$ 20.35$ 24.41$ 29.70$ 12.21$ 24.41$ 36.62$ 48.83$ 61.04$ 20.35$ 40.69$

Sub-Total 21.88$ 25.95$ 30.02$ 34.09$ 38.16$ 42.23$ 46.29$ 51.58$ 34.09$ 46.29$ 58.50$ 70.71$ 82.92$ 42.23$ 62.57$

Riders





Sub-Total -$ 0.43$ 0.85$ 1.28$ 1.70$ 2.13$ 2.55$ 3.10$ 1.28$ 2.55$ 3.83$ 5.10$ 6.38$ 2.13$ 4.25$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 8.12$ 16.25$ 24.37$ 32.49$ 40.62$ 48.74$ 59.30$ 24.37$ 48.74$ 73.11$ 97.48$ 121.85$ 40.62$ 81.23$

Sub Total 21.88$ 34.63$ 47.37$ 60.12$ 72.86$ 85.61$ 98.36$ 114.93$ 60.12$ 98.36$ 136.59$ 174.83$ 213.07$ 85.61$ 149.34$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 21.88$ 34.63$ 47.37$ 60.12$ 72.86$ 85.61$ 98.36$ 114.93$ 60.12$ 98.36$ 136.59$ 174.83$ 213.07$ 85.61$ 149.34$

% Increase 32.11% 24.03% 20.62% 18.74% 17.55% 16.72% 16.12% 15.55% 18.74% 16.12% 15.01% 14.39% 14.00% 16.72% 14.77%

Met-Ed Exhibit 5

Bill Comparisons



RATE GS MEDIUM - SINGLE PHASE

With Demands 10 - 20 KW


KW Demand

Total kW 0 10 10 10 10 10 10 10 20 20 20 20 20 20 20

Hrs Use 0 100 200 300 400 500 600 730 100 200 300 400 500 600 730

ENERGY USAGE

Monthly Energy Usage 0 1,000 2,000 3,000 4,000 5,000 6,000 7,300 2,000 4,000 6,000 8,000 10,000 12,000 14,600

Total Energy Usage 0 1,000 2,000 3,000 4,000 5,000 6,000 7,300 2,000 4,000 6,000 8,000 10,000 12,000 14,600


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 1.29$ 2.58$ 3.87$ 5.16$ 6.45$ 7.74$ 9.42$ 2.58$ 5.16$ 7.74$ 10.32$ 12.90$ 15.48$ 18.83$

Distribution


All kW @ $4.45/kW -$ 44.50$ 44.50$ 44.50$ 44.50$ 44.50$ 44.50$ 44.50$ 89.00$ 89.00$ 89.00$ 89.00$ 89.00$ 89.00$ 89.00$

Sub-Total 18.91$ 63.41$ 63.41$ 63.41$ 63.41$ 63.41$ 63.41$ 63.41$ 107.91$ 107.91$ 107.91$ 107.91$ 107.91$ 107.91$ 107.91$

Riders





Sub-Total -$ 4.22$ 8.44$ 12.66$ 16.88$ 21.10$ 25.32$ 30.81$ 8.44$ 16.88$ 25.32$ 33.76$ 42.20$ 50.64$ 61.61$

DSIC @ 0.194 % 0.04$ 0.13$ 0.14$ 0.16$ 0.17$ 0.18$ 0.19$ 0.20$ 0.23$ 0.25$ 0.27$ 0.29$ 0.32$ 0.34$ 0.37$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 81.23$ 162.46$ 243.69$ 324.92$ 406.15$ 487.38$ 592.98$ 162.46$ 324.92$ 487.38$ 649.84$ 812.30$ 974.76$ 1,185.96$

Sub Total 18.95$ 150.28$ 237.03$ 323.79$ 410.54$ 497.29$ 584.04$ 696.81$ 281.62$ 455.12$ 628.62$ 802.12$ 975.63$ 1,149.13$ 1,374.68$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 18.95$ 150.28$ 237.03$ 323.79$ 410.54$ 497.29$ 584.04$ 696.81$ 281.62$ 455.12$ 628.62$ 802.12$ 975.63$ 1,149.13$ 1,374.68$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 1.29$ 2.58$ 3.87$ 5.16$ 6.45$ 7.74$ 9.42$ 2.58$ 5.16$ 7.74$ 10.32$ 12.90$ 15.48$ 18.83$

Distribution


All kW @ $5.11/kW -$ 51.10$ 51.10$ 51.10$ 51.10$ 51.10$ 51.10$ 51.10$ 102.20$ 102.20$ 102.20$ 102.20$ 102.20$ 102.20$ 102.20$

Sub-Total 24.07$ 75.17$ 75.17$ 75.17$ 75.17$ 75.17$ 75.17$ 75.17$ 126.27$ 126.27$ 126.27$ 126.27$ 126.27$ 126.27$ 126.27$

Riders





Sub-Total -$ 4.29$ 8.58$ 12.87$ 17.16$ 21.45$ 25.74$ 31.32$ 8.58$ 17.16$ 25.74$ 34.32$ 42.90$ 51.48$ 62.63$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 81.23$ 162.46$ 243.69$ 324.92$ 406.15$ 487.38$ 592.98$ 162.46$ 324.92$ 487.38$ 649.84$ 812.30$ 974.76$ 1,185.96$

Sub Total 24.07$ 161.98$ 248.79$ 335.60$ 422.41$ 509.22$ 596.03$ 708.88$ 299.89$ 473.51$ 647.13$ 820.75$ 994.37$ 1,167.99$ 1,393.70$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 24.07$ 161.98$ 248.79$ 335.60$ 422.41$ 509.22$ 596.03$ 708.88$ 299.89$ 473.51$ 647.13$ 820.75$ 994.37$ 1,167.99$ 1,393.70$

% Increase 27.04% 7.78% 4.96% 3.65% 2.89% 2.40% 2.05% 1.73% 6.49% 4.04% 2.94% 2.32% 1.92% 1.64% 1.38%

Met-Ed Exhibit 5

Bill Comparisons



RATE GS-MEDIUM - THREE PHASE

With Demands 25-100 KW


KW Demand

Total kW 25 25 25 25 25 50 50 50 50 75 75 75 75 100 100 100 100

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

REACTIVE DEMAND

rkVA 2 2 2 2 2 4 4 4 4 6 6 6 6 8 8 8 8

ENERGY USAGE

Monthly Energy Usage 0 2,500 7,500 12,500 18,250 5,000 15,000 25,000 36,500 7,500 22,500 37,500 54,750 10,000 30,000 50,000 73,000

Total Energy Usage 0 2,500 7,500 12,500 18,250 5,000 15,000 25,000 36,500 7,500 22,500 37,500 54,750 10,000 30,000 50,000 73,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 3.23$ 9.68$ 16.13$ 23.54$ 6.45$ 19.35$ 32.25$ 47.09$ 9.68$ 29.03$ 48.38$ 70.63$ 12.90$ 38.70$ 64.50$ 94.17$

Distribution

Distribution Charge @ $34.29 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$ 34.29$

All kW @ $4.45/kW 111.25$ 111.25$ 111.25$ 111.25$ 111.25$ 222.50$ 222.50$ 222.50$ 222.50$ 333.75$ 333.75$ 333.75$ 333.75$ 445.00$ 445.00$ 445.00$ 445.00$

All rkVA @ $0.20 /rkVA 0.38$ 0.38$ 0.38$ 0.38$ 0.38$ 0.77$ 0.77$ 0.77$ 0.77$ 1.15$ 1.15$ 1.15$ 1.15$ 1.54$ 1.54$ 1.54$ 1.54$

Sub-Total 145.92$ 145.92$ 145.92$ 145.92$ 145.92$ 257.56$ 257.56$ 257.56$ 257.56$ 369.19$ 369.19$ 369.19$ 369.19$ 480.83$ 480.83$ 480.83$ 480.83$

Riders

Phase II Energy Efficiency Charge @ -0.007 ¢/kWh -$ (0.18)$ (0.53)$ (0.88)$ (1.28)$ (0.35)$ (1.05)$ (1.75)$ (2.56)$ (0.53)$ (1.58)$ (2.63)$ (3.83)$ (0.70)$ (2.10)$ (3.50)$ (5.11)$

Smart Meter Charge @ $0.00 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Default Service Support Charge @ 0.396 ¢/kWh -$ 9.90$ 29.70$ 49.50$ 72.27$ 19.80$ 59.40$ 99.00$ 144.54$ 29.70$ 89.10$ 148.50$ 216.81$ 39.60$ 118.80$ 198.00$ 289.08$

Solar Photovoltaic Requirements Charge @ 0.033 ¢/kWh -$ 0.83$ 2.48$ 4.13$ 6.02$ 1.65$ 4.95$ 8.25$ 12.05$ 2.48$ 7.43$ 12.38$ 18.07$ 3.30$ 9.90$ 16.50$ 24.09$

Sub-Total -$ 10.55$ 31.65$ 52.75$ 77.02$ 21.10$ 63.30$ 105.50$ 154.03$ 31.65$ 94.95$ 158.25$ 231.05$ 42.20$ 126.60$ 211.00$ 308.06$

DSIC @ 0.194 % 0.28$ 0.31$ 0.36$ 0.42$ 0.48$ 0.55$ 0.66$ 0.77$ 0.89$ 0.80$ 0.96$ 1.12$ 1.30$ 1.04$ 1.25$ 1.47$ 1.71$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 203.08$ 609.23$ 1,015.38$ 1,482.45$ 406.15$ 1,218.45$ 2,030.75$ 2,964.90$ 609.23$ 1,827.68$ 3,046.13$ 4,447.34$ 812.30$ 2,436.90$ 4,061.50$ 5,929.79$

Sub Total 146.21$ 363.08$ 796.84$ 1,230.59$ 1,729.41$ 691.81$ 1,559.32$ 2,426.82$ 3,424.46$ 1,020.54$ 2,321.80$ 3,623.06$ 5,119.51$ 1,349.27$ 3,084.28$ 4,819.29$ 6,814.56$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 146.21$ 363.08$ 796.84$ 1,230.59$ 1,729.41$ 691.81$ 1,559.32$ 2,426.82$ 3,424.46$ 1,020.54$ 2,321.80$ 3,623.06$ 5,119.51$ 1,349.27$ 3,084.28$ 4,819.29$ 6,814.56$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 3.23$ 9.68$ 16.13$ 23.54$ 6.45$ 19.35$ 32.25$ 47.09$ 9.68$ 29.03$ 48.38$ 70.63$ 12.90$ 38.70$ 64.50$ 94.17$

Distribution


All kW @ $5.11/kW 127.75$ 127.75$ 127.75$ 127.75$ 127.75$ 255.50$ 255.50$ 255.50$ 255.50$ 383.25$ 383.25$ 383.25$ 383.25$ 511.00$ 511.00$ 511.00$ 511.00$

All rkVA @ $0.20 /rkVA 0.38$ 0.38$ 0.38$ 0.38$ 0.38$ 0.77$ 0.77$ 0.77$ 0.77$ 1.15$ 1.15$ 1.15$ 1.15$ 1.54$ 1.54$ 1.54$ 1.54$

Sub-Total 171.16$ 171.16$ 171.16$ 171.16$ 171.16$ 299.30$ 299.30$ 299.30$ 299.30$ 427.43$ 427.43$ 427.43$ 427.43$ 555.57$ 555.57$ 555.57$ 555.57$

Riders

Phase II Energy Efficiency Charge @ -0.007 ¢/kWh -$ (0.18)$ (0.53)$ (0.88)$ (1.28)$ (0.35)$ (1.05)$ (1.75)$ (2.56)$ (0.53)$ (1.58)$ (2.63)$ (3.83)$ (0.70)$ (2.10)$ (3.50)$ (5.11)$


Default Service Support Charge @ 0.403 ¢/kWh -$ 10.08$ 30.23$ 50.38$ 73.55$ 20.15$ 60.45$ 100.75$ 147.10$ 30.23$ 90.68$ 151.13$ 220.64$ 40.30$ 120.90$ 201.50$ 294.19$


Sub-Total -$ 10.73$ 32.18$ 53.63$ 78.29$ 21.45$ 64.35$ 107.25$ 156.59$ 32.18$ 96.53$ 160.88$ 234.88$ 42.90$ 128.70$ 214.50$ 313.17$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 203.08$ 609.23$ 1,015.38$ 1,482.45$ 406.15$ 1,218.45$ 2,030.75$ 2,964.90$ 609.23$ 1,827.68$ 3,046.13$ 4,447.34$ 812.30$ 2,436.90$ 4,061.50$ 5,929.79$

Sub Total 171.16$ 388.19$ 822.24$ 1,256.29$ 1,755.45$ 733.35$ 1,601.45$ 2,469.55$ 3,467.86$ 1,078.51$ 2,380.66$ 3,682.81$ 5,180.28$ 1,423.67$ 3,159.87$ 4,896.07$ 6,892.70$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 171.16$ 388.19$ 822.24$ 1,256.29$ 1,755.45$ 733.35$ 1,601.45$ 2,469.55$ 3,467.86$ 1,078.51$ 2,380.66$ 3,682.81$ 5,180.28$ 1,423.67$ 3,159.87$ 4,896.07$ 6,892.70$

% Increase 17.07% 6.91% 3.19% 2.09% 1.51% 6.00% 2.70% 1.76% 1.27% 5.68% 2.54% 1.65% 1.19% 5.51% 2.45% 1.59% 1.15%

Met-Ed Exhibit 5

Bill Comparisons



RATE GS-MEDIUM - THREE PHASE

With Demands 25-100 KW


KW Demand

Total kW 250 250 250 250 250 250 250 250 400 400 400 400 400 400 400

Hrs Use 0 100 200 300 400 500 600 730 100 200 300 400 500 600 730

REACTIVE DEMAND

rkVA 19 19 19 19 19 19 19 19 31 31 31 31 31 31 31

ENERGY USAGE

Monthly Energy Usage 0 25,000 50,000 75,000 100,000 125,000 150,000 182,500 40,000 80,000 120,000 160,000 200,000 240,000 292,000

Total Energy Usage 0 25,000 50,000 75,000 100,000 125,000 150,000 182,500 40,000 80,000 120,000 160,000 200,000 240,000 292,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 32.25$ 64.50$ 96.75$ 129.00$ 161.25$ 193.50$ 235.43$ 51.60$ 103.20$ 154.80$ 206.40$ 258.00$ 309.60$ 376.68$

Distribution


All kW @ $4.45/kW 1,112.50$ 1,112.50$ 1,112.50$ 1,112.50$ 1,112.50$ 1,112.50$ 1,112.50$ 1,112.50$ 1,780.00$ 1,780.00$ 1,780.00$ 1,780.00$ 1,780.00$ 1,780.00$ 1,780.00$

All rkVA @ $0.20 /rkVA 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$

Sub-Total 1,150.63$ 1,150.63$ 1,150.63$ 1,150.63$ 1,150.63$ 1,150.63$ 1,150.63$ 1,150.63$ 1,820.43$ 1,820.43$ 1,820.43$ 1,820.43$ 1,820.43$ 1,820.43$ 1,820.43$

Riders



Default Service Support Charge @ 0.396 ¢/kWh -$ 99.00$ 198.00$ 297.00$ 396.00$ 495.00$ 594.00$ 722.70$ 158.40$ 316.80$ 475.20$ 633.60$ 792.00$ 950.40$ 1,156.32$


Sub-Total -$ 105.50$ 211.00$ 316.50$ 422.00$ 527.50$ 633.00$ 770.15$ 168.80$ 337.60$ 506.40$ 675.20$ 844.00$ 1,012.80$ 1,232.24$

DSIC @ 0.194 % 2.23$ 2.50$ 2.77$ 3.03$ 3.30$ 3.57$ 3.84$ 4.18$ 3.96$ 4.39$ 4.81$ 5.24$ 5.67$ 6.10$ 6.65$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 2,030.75$ 4,061.50$ 6,092.25$ 8,123.00$ 10,153.75$ 12,184.50$ 14,824.48$ 3,249.20$ 6,498.40$ 9,747.60$ 12,996.80$ 16,246.00$ 19,495.20$ 23,719.16$

Sub Total 1,152.86$ 3,321.63$ 5,490.40$ 7,659.16$ 9,827.93$ 11,996.70$ 14,165.47$ 16,984.86$ 5,293.99$ 8,764.02$ 12,234.05$ 15,704.08$ 19,174.10$ 22,644.13$ 27,155.17$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 1,152.86$ 3,321.63$ 5,490.40$ 7,659.16$ 9,827.93$ 11,996.70$ 14,165.47$ 16,984.86$ 5,293.99$ 8,764.02$ 12,234.05$ 15,704.08$ 19,174.10$ 22,644.13$ 27,155.17$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 32.25$ 64.50$ 96.75$ 129.00$ 161.25$ 193.50$ 235.43$ 51.60$ 103.20$ 154.80$ 206.40$ 258.00$ 309.60$ 376.68$

Distribution


All kW @ $5.11/kW 1,277.50$ 1,277.50$ 1,277.50$ 1,277.50$ 1,277.50$ 1,277.50$ 1,277.50$ 1,277.50$ 2,044.00$ 2,044.00$ 2,044.00$ 2,044.00$ 2,044.00$ 2,044.00$ 2,044.00$

All rkVA @ $0.20 /rkVA 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 3.84$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$ 6.14$

Sub-Total 1,324.37$ 1,324.37$ 1,324.37$ 1,324.37$ 1,324.37$ 1,324.37$ 1,324.37$ 1,324.37$ 2,093.17$ 2,093.17$ 2,093.17$ 2,093.17$ 2,093.17$ 2,093.17$ 2,093.17$

Riders



Default Service Support Charge @ 0.403 ¢/kWh -$ 100.75$ 201.50$ 302.25$ 403.00$ 503.75$ 604.50$ 735.48$ 161.20$ 322.40$ 483.60$ 644.80$ 806.00$ 967.20$ 1,176.76$


Sub-Total -$ 107.25$ 214.50$ 321.75$ 429.00$ 536.25$ 643.50$ 782.93$ 171.60$ 343.20$ 514.80$ 686.40$ 858.00$ 1,029.60$ 1,252.68$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 2,030.75$ 4,061.50$ 6,092.25$ 8,123.00$ 10,153.75$ 12,184.50$ 14,824.48$ 3,249.20$ 6,498.40$ 9,747.60$ 12,996.80$ 16,246.00$ 19,495.20$ 23,719.16$

Sub Total 1,324.37$ 3,494.62$ 5,664.87$ 7,835.12$ 10,005.37$ 12,175.62$ 14,345.87$ 17,167.19$ 5,565.57$ 9,037.97$ 12,510.37$ 15,982.77$ 19,455.17$ 22,927.57$ 27,441.69$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 1,324.37$ 3,494.62$ 5,664.87$ 7,835.12$ 10,005.37$ 12,175.62$ 14,345.87$ 17,167.19$ 5,565.57$ 9,037.97$ 12,510.37$ 15,982.77$ 19,455.17$ 22,927.57$ 27,441.69$

% Increase 14.88% 5.21% 3.18% 2.30% 1.81% 1.49% 1.27% 1.07% 5.13% 3.13% 2.26% 1.77% 1.47% 1.25% 1.06%

Met-Ed Exhibit 5

Bill Comparisons

of 16

METROPOLITAN EDISON COMPANY


RATE GS - LARGE

With Demands of 500 - 1,000 KW


KW Demand

Total kW 500 500 500 500 500 500 750 750 750 750 750 1,000 1,000 1,000 1,000 1,000

Hrs Use 0 200 300 400 500 730 200 300 400 500 730 200 300 400 500 730

REACTIVE DEMAND

rkVA 275 275 275 275 275 275 412 412 412 412 412 549 549 549 549 549

ENERGY USAGE

Monthly Energy Usage 0 100,000 150,000 200,000 250,000 365,000 150,000 225,000 300,000 375,000 547,500 200,000 300,000 400,000 500,000 730,000

Total Energy Usage 0 100,000 150,000 200,000 250,000 365,000 150,000 225,000 300,000 375,000 547,500 200,000 300,000 400,000 500,000 730,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 129.00$ 193.50$ 258.00$ 322.50$ 470.85$ 193.50$ 290.25$ 387.00$ 483.75$ 706.28$ 258.00$ 387.00$ 516.00$ 645.00$ 941.70$

Distribution


All kW @ $3.02/kW 1,510.00$ 1,510.00$ 1,510.00$ 1,510.00$ 1,510.00$ 1,510.00$ 2,265.00$ 2,265.00$ 2,265.00$ 2,265.00$ 2,265.00$ 3,020.00$ 3,020.00$ 3,020.00$ 3,020.00$ 3,020.00$

All rkVA @$ 0.20 /rkVA 54.91$ 54.91$ 54.91$ 54.91$ 54.91$ 54.91$ 82.37$ 82.37$ 82.37$ 82.37$ 82.37$ 109.83$ 109.83$ 109.83$ 109.83$ 109.83$

Sub-Total 1,708.22$ 1,708.22$ 1,708.22$ 1,708.22$ 1,708.22$ 1,708.22$ 2,490.68$ 2,490.68$ 2,490.68$ 2,490.68$ 2,490.68$ 3,273.14$ 3,273.14$ 3,273.14$ 3,273.14$ 3,273.14$

Riders

Phase II Energy Efficiency Charge @ $ 0.34 /kW PLC 170.00$ 170.00$ 170.00$ 170.00$ 170.00$ 170.00$ 255.00$ 255.00$ 255.00$ 255.00$ 255.00$ 340.00$ 340.00$ 340.00$ 340.00$ 340.00$


Default Service Support Charge @$ 1.732 /kW NSPL 866.00$ 866.00$ 866.00$ 866.00$ 866.00$ 866.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,732.00$ 1,732.00$ 1,732.00$ 1,732.00$ 1,732.00$


Sub-Total 1,036.00$ 1,069.00$ 1,085.50$ 1,102.00$ 1,118.50$ 1,156.45$ 1,603.50$ 1,628.25$ 1,653.00$ 1,677.75$ 1,734.68$ 2,138.00$ 2,171.00$ 2,204.00$ 2,237.00$ 2,312.90$

DSIC @ 0.194 % 5.32$ 5.64$ 5.80$ 5.95$ 6.11$ 6.47$ 8.32$ 8.55$ 8.79$ 9.03$ 9.57$ 11.00$ 11.31$ 11.63$ 11.94$ 12.66$

PTC Charge

All kWh @ $ 0.07933 /kWh -$ 7,933.00$ 11,899.50$ 15,866.00$ 19,832.50$ 28,955.45$ 11,899.50$ 17,849.25$ 23,799.00$ 29,748.75$ 43,433.18$ 15,866.00$ 23,799.00$ 31,732.00$ 39,665.00$ 57,910.90$

Sub Total 2,749.55$ 10,844.86$ 14,892.52$ 18,940.18$ 22,987.83$ 32,297.45$ 16,195.50$ 22,266.99$ 28,338.47$ 34,409.96$ 48,374.37$ 21,546.14$ 29,641.45$ 37,736.77$ 45,832.08$ 64,451.30$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 2,749.55$ 10,844.86$ 14,892.52$ 18,940.18$ 22,987.83$ 32,297.45$ 16,195.50$ 22,266.99$ 28,338.47$ 34,409.96$ 48,374.37$ 21,546.14$ 29,641.45$ 37,736.77$ 45,832.08$ 64,451.30$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 129.00$ 193.50$ 258.00$ 322.50$ 470.85$ 193.50$ 290.25$ 387.00$ 483.75$ 706.28$ 258.00$ 387.00$ 516.00$ 645.00$ 941.70$

Distribution


All kW @ $4.16/kW 2,080.00$ 2,080.00$ 2,080.00$ 2,080.00$ 2,080.00$ 2,080.00$ 3,120.00$ 3,120.00$ 3,120.00$ 3,120.00$ 3,120.00$ 4,160.00$ 4,160.00$ 4,160.00$ 4,160.00$ 4,160.00$

All rkVA @$ 0.20 /rkVA 54.91$ 54.91$ 54.91$ 54.91$ 54.91$ 54.91$ 82.37$ 82.37$ 82.37$ 82.37$ 82.37$ 109.83$ 109.83$ 109.83$ 109.83$ 109.83$

Sub-Total 2,405.00$ 2,405.00$ 2,405.00$ 2,405.00$ 2,405.00$ 2,405.00$ 3,472.46$ 3,472.46$ 3,472.46$ 3,472.46$ 3,472.46$ 4,539.92$ 4,539.92$ 4,539.92$ 4,539.92$ 4,539.92$

Riders

Phase II Energy Efficiency Charge @ $ 0.34 /kW PLC 170.00$ 170.00$ 170.00$ 170.00$ 170.00$ 170.00$ 255.00$ 255.00$ 255.00$ 255.00$ 255.00$ 340.00$ 340.00$ 340.00$ 340.00$ 340.00$


Default Service Support Charge @$ 1.732 /kW NSPL 866.00$ 866.00$ 866.00$ 866.00$ 866.00$ 866.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,299.00$ 1,732.00$ 1,732.00$ 1,732.00$ 1,732.00$ 1,732.00$


Sub-Total 1,036.00$ 1,069.00$ 1,085.50$ 1,102.00$ 1,118.50$ 1,156.45$ 1,603.50$ 1,628.25$ 1,653.00$ 1,677.75$ 1,734.68$ 2,138.00$ 2,171.00$ 2,204.00$ 2,237.00$ 2,312.90$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.07934 /kWh -$ 7,934.00$ 11,901.00$ 15,868.00$ 19,835.00$ 28,959.10$ 11,901.00$ 17,851.50$ 23,802.00$ 29,752.50$ 43,438.65$ 15,868.00$ 23,802.00$ 31,736.00$ 39,670.00$ 57,918.20$

Sub Total 3,441.00$ 11,537.00$ 15,585.00$ 19,633.00$ 23,681.00$ 32,991.40$ 17,170.46$ 23,242.46$ 29,314.46$ 35,386.46$ 49,352.06$ 22,803.92$ 30,899.92$ 38,995.92$ 47,091.92$ 65,712.72$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 3,441.00$ 11,537.00$ 15,585.00$ 19,633.00$ 23,681.00$ 32,991.40$ 17,170.46$ 23,242.46$ 29,314.46$ 35,386.46$ 49,352.06$ 22,803.92$ 30,899.92$ 38,995.92$ 47,091.92$ 65,712.72$

% Increase 25.15% 6.38% 4.65% 3.66% 3.02% 2.15% 6.02% 4.38% 3.44% 2.84% 2.02% 5.84% 4.25% 3.34% 2.75% 1.96%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE GS - LARGE

With Demands of 1,500 - 3,000 KW


KW Demand

Total kW 1,500 1,500 1,500 1,500 1,500 2,000 2,000 2,000 2,000 2,500 2,500 2,500 2,500 3,000 3,000 3,000 3,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

REACTIVE DEMAND

rkVA 824 824 824 824 824 1,098 1,098 1,098 1,098 1,373 1,373 1,373 1,373 1,647 1,647 1,647 1,647

ENERGY USAGE

Monthly Energy Usage 0 150,000 450,000 750,000 1,095,000 200,000 600,000 1,000,000 1,460,000 250,000 750,000 1,250,000 1,825,000 300,000 900,000 1,500,000 2,190,000

Total Energy Usage 0 150,000 450,000 750,000 1,095,000 200,000 600,000 1,000,000 1,460,000 250,000 750,000 1,250,000 1,825,000 300,000 900,000 1,500,000 2,190,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 193.50$ 580.50$ 967.50$ 1,412.55$ 258.00$ 774.00$ 1,290.00$ 1,883.40$ 322.50$ 967.50$ 1,612.50$ 2,354.25$ 387.00$ 1,161.00$ 1,935.00$ 2,825.10$

Distribution


All kW @ $3.02/kW 4,530.00$ 4,530.00$ 4,530.00$ 4,530.00$ 4,530.00$ 6,040.00$ 6,040.00$ 6,040.00$ 6,040.00$ 7,550.00$ 7,550.00$ 7,550.00$ 7,550.00$ 9,060.00$ 9,060.00$ 9,060.00$ 9,060.00$

All rkVA @$ 0.20 /rkVA 164.74$ 164.74$ 164.74$ 164.74$ 164.74$ 219.66$ 219.66$ 219.66$ 219.66$ 274.57$ 274.57$ 274.57$ 274.57$ 329.49$ 329.49$ 329.49$ 329.49$

Sub-Total 4,838.05$ 4,838.05$ 4,838.05$ 4,838.05$ 4,838.05$ 6,402.97$ 6,402.97$ 6,402.97$ 6,402.97$ 7,967.88$ 7,967.88$ 7,967.88$ 7,967.88$ 9,532.80$ 9,532.80$ 9,532.80$ 9,532.80$

Riders

Phase II Energy Efficiency Charge @ $ 0.34 /kW PLC 510.00$ 510.00$ 510.00$ 510.00$ 510.00$ 680.00$ 680.00$ 680.00$ 680.00$ 850.00$ 850.00$ 850.00$ 850.00$ 1,020.00$ 1,020.00$ 1,020.00$ 1,020.00$


Default Service Support Charge @$ 1.732 /kW NSPL 2,598.00$ 2,598.00$ 2,598.00$ 2,598.00$ 2,598.00$ 3,464.00$ 3,464.00$ 3,464.00$ 3,464.00$ 4,330.00$ 4,330.00$ 4,330.00$ 4,330.00$ 5,196.00$ 5,196.00$ 5,196.00$ 5,196.00$


Sub-Total 3,108.00$ 3,157.50$ 3,256.50$ 3,355.50$ 3,469.35$ 4,210.00$ 4,342.00$ 4,474.00$ 4,625.80$ 5,262.50$ 5,427.50$ 5,592.50$ 5,782.25$ 6,315.00$ 6,513.00$ 6,711.00$ 6,938.70$

DSIC @ 0.194 % 15.42$ 15.89$ 16.83$ 17.77$ 18.86$ 21.09$ 22.35$ 23.60$ 25.05$ 26.29$ 27.86$ 29.44$ 31.24$ 31.50$ 33.38$ 35.27$ 37.44$

PTC Charge

All kWh @ $ 0.07933 /kWh -$ 11,899.50$ 35,698.50$ 59,497.50$ 86,866.35$ 15,866.00$ 47,598.00$ 79,330.00$ 115,821.80$ 19,832.50$ 59,497.50$ 99,162.50$ 144,777.25$ 23,799.00$ 71,397.00$ 118,995.00$ 173,732.70$

Sub Total 7,961.47$ 20,104.44$ 44,390.38$ 68,676.33$ 96,605.16$ 26,758.06$ 59,139.32$ 91,520.57$ 128,759.02$ 33,411.68$ 73,888.25$ 114,364.82$ 160,912.88$ 40,065.29$ 88,637.18$ 137,209.07$ 193,066.73$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 7,961.47$ 20,104.44$ 44,390.38$ 68,676.33$ 96,605.16$ 26,758.06$ 59,139.32$ 91,520.57$ 128,759.02$ 33,411.68$ 73,888.25$ 114,364.82$ 160,912.88$ 40,065.29$ 88,637.18$ 137,209.07$ 193,066.73$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 193.50$ 580.50$ 967.50$ 1,412.55$ 258.00$ 774.00$ 1,290.00$ 1,883.40$ 322.50$ 967.50$ 1,612.50$ 2,354.25$ 387.00$ 1,161.00$ 1,935.00$ 2,825.10$

Distribution


All kW @ $4.16/kW 6,240.00$ 6,240.00$ 6,240.00$ 6,240.00$ 6,240.00$ 8,320.00$ 8,320.00$ 8,320.00$ 8,320.00$ 10,400.00$ 10,400.00$ 10,400.00$ 10,400.00$ 12,480.00$ 12,480.00$ 12,480.00$ 12,480.00$

All rkVA @$ 0.20 /rkVA 164.74$ 164.74$ 164.74$ 164.74$ 164.74$ 219.66$ 219.66$ 219.66$ 219.66$ 274.57$ 274.57$ 274.57$ 274.57$ 329.49$ 329.49$ 329.49$ 329.49$

Sub-Total 6,674.83$ 6,674.83$ 6,674.83$ 6,674.83$ 6,674.83$ 8,809.75$ 8,809.75$ 8,809.75$ 8,809.75$ 10,944.66$ 10,944.66$ 10,944.66$ 10,944.66$ 13,079.58$ 13,079.58$ 13,079.58$ 13,079.58$

Riders





Sub-Total 3,108.00$ 3,157.50$ 3,256.50$ 3,355.50$ 3,469.35$ 4,210.00$ 4,342.00$ 4,474.00$ 4,625.80$ 5,262.50$ 5,427.50$ 5,592.50$ 5,782.25$ 6,315.00$ 6,513.00$ 6,711.00$ 6,938.70$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.07934 /kWh -$ 11,901.00$ 35,703.00$ 59,505.00$ 86,877.30$ 15,868.00$ 47,604.00$ 79,340.00$ 115,836.40$ 19,835.00$ 59,505.00$ 99,175.00$ 144,795.50$ 23,802.00$ 71,406.00$ 119,010.00$ 173,754.60$

Sub Total 9,782.83$ 21,926.83$ 46,214.83$ 70,502.83$ 98,434.03$ 29,145.75$ 61,529.75$ 93,913.75$ 131,155.35$ 36,364.66$ 76,844.66$ 117,324.66$ 163,876.66$ 43,583.58$ 92,159.58$ 140,735.58$ 196,597.98$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 9,782.83$ 21,926.83$ 46,214.83$ 70,502.83$ 98,434.03$ 29,145.75$ 61,529.75$ 93,913.75$ 131,155.35$ 36,364.66$ 76,844.66$ 117,324.66$ 163,876.66$ 43,583.58$ 92,159.58$ 140,735.58$ 196,597.98$

% Increase 22.88% 9.06% 4.11% 2.66% 1.89% 8.92% 4.04% 2.61% 1.86% 8.84% 4.00% 2.59% 1.84% 8.78% 3.97% 2.57% 1.83%

Met-Ed Exhibit 5

Bill Comparisons



RATE GP

With Demands of 25 - 150 KW


KW Demand

Total kW 25 25 25 25 25 50 50 50 50 100 100 100 100 150 150 150 150

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

REACTIVE DEMAND

rkVA 3 3 3 3 3 6 6 6 6 12 12 12 12 19 19 19 19

ENERGY USAGE




NUG Charge

All kWh @ -0.120 ¢/kWh -$ (3.00)$ (9.00)$ (15.00)$ (21.90)$ (6.00)$ (18.00)$ (30.00)$ (43.80)$ (12.00)$ (36.00)$ (60.00)$ (87.60)$ (18.00)$ (54.00)$ (90.00)$ (131.40)$

Distribution

Distribution Charge @ $748.37 $748.37 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$ 748.37$

All kW @ $2.04/kW 51.00$ 51.00$ 51.00$ 51.00$ 51.00$ 102.00$ 102.00$ 102.00$ 102.00$ 204.00$ 204.00$ 204.00$ 204.00$ 306.00$ 306.00$ 306.00$ 306.00$

All rkVA @$ 0.20 /rkVA 0.62$ 0.62$ 0.62$ 0.62$ 0.62$ 1.25$ 1.25$ 1.25$ 1.25$ 2.50$ 2.50$ 2.50$ 2.50$ 3.75$ 3.75$ 3.75$ 3.75$

Sub-Total 799.99$ 799.99$ 799.99$ 799.99$ 799.99$ 851.62$ 851.62$ 851.62$ 851.62$ 954.87$ 954.87$ 954.87$ 954.87$ 1,058.12$ 1,058.12$ 1,058.12$ 1,058.12$

Riders

Phase II Energy Efficiency Charge @ $ 0.34 /kW PLC 8.50$ 8.50$ 8.50$ 8.50$ 8.50$ 17.00$ 17.00$ 17.00$ 17.00$ 34.00$ 34.00$ 34.00$ 34.00$ 51.00$ 51.00$ 51.00$ 51.00$


Default Service Support Charge @$ 1.686 /kW NSPL 42.15$ 42.15$ 42.15$ 42.15$ 42.15$ 84.30$ 84.30$ 84.30$ 84.30$ 168.60$ 168.60$ 168.60$ 168.60$ 252.90$ 252.90$ 252.90$ 252.90$


Sub-Total 50.65$ 51.48$ 53.13$ 54.78$ 56.67$ 102.95$ 106.25$ 109.55$ 113.35$ 205.90$ 212.50$ 219.10$ 226.69$ 308.85$ 318.75$ 328.65$ 340.04$

DSIC @ 0.194 % 1.65$ 1.65$ 1.64$ 1.63$ 1.62$ 1.84$ 1.82$ 1.81$ 1.79$ 2.23$ 2.19$ 2.16$ 2.12$ 2.62$ 2.57$ 2.52$ 2.46$

PTC Charge

All kWh @ $ 0.07767 /kWh -$ 194.18$ 582.53$ 970.88$ 1,417.48$ 388.35$ 1,165.05$ 1,941.75$ 2,834.96$ 776.70$ 2,330.10$ 3,883.50$ 5,669.91$ 1,165.05$ 3,495.15$ 5,825.25$ 8,504.87$

Sub Total 852.30$ 1,044.29$ 1,428.28$ 1,812.27$ 2,253.86$ 1,338.76$ 2,106.74$ 2,874.73$ 3,757.91$ 1,927.70$ 3,463.66$ 4,999.63$ 6,765.99$ 2,516.64$ 4,820.59$ 7,124.53$ 9,774.08$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 852.30$ 1,044.29$ 1,428.28$ 1,812.27$ 2,253.86$ 1,338.76$ 2,106.74$ 2,874.73$ 3,757.91$ 1,927.70$ 3,463.66$ 4,999.63$ 6,765.99$ 2,516.64$ 4,820.59$ 7,124.53$ 9,774.08$


NUG Charge

All kWh @ -0.120 ¢/kWh -$ (3.00)$ (9.00)$ (15.00)$ (21.90)$ (6.00)$ (18.00)$ (30.00)$ (43.80)$ (12.00)$ (36.00)$ (60.00)$ (87.60)$ (18.00)$ (54.00)$ (90.00)$ (131.40)$

Distribution


All kW @ $2.98/kW 74.50$ 74.50$ 74.50$ 74.50$ 74.50$ 149.00$ 149.00$ 149.00$ 149.00$ 298.00$ 298.00$ 298.00$ 298.00$ 447.00$ 447.00$ 447.00$ 447.00$

All rkVA @$ 0.20 /rkVA 0.62$ 0.62$ 0.62$ 0.62$ 0.62$ 1.25$ 1.25$ 1.25$ 1.25$ 2.50$ 2.50$ 2.50$ 2.50$ 3.75$ 3.75$ 3.75$ 3.75$

Sub-Total 1,026.65$ 1,026.65$ 1,026.65$ 1,026.65$ 1,026.65$ 1,101.78$ 1,101.78$ 1,101.78$ 1,101.78$ 1,252.03$ 1,252.03$ 1,252.03$ 1,252.03$ 1,402.28$ 1,402.28$ 1,402.28$ 1,402.28$

Riders



Default Service Support Charge @$ 1.686 /kW NSPL 42.15$ 42.15$ 42.15$ 42.15$ 42.15$ 84.30$ 84.30$ 84.30$ 84.30$ 168.60$ 168.60$ 168.60$ 168.60$ 252.90$ 252.90$ 252.90$ 252.90$


Sub-Total 50.65$ 51.48$ 53.13$ 54.78$ 56.67$ 102.95$ 106.25$ 109.55$ 113.35$ 205.90$ 212.50$ 219.10$ 226.69$ 308.85$ 318.75$ 328.65$ 340.04$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.07768 /kWh -$ 194.20$ 582.60$ 971.00$ 1,417.66$ 388.40$ 1,165.20$ 1,942.00$ 2,835.32$ 776.80$ 2,330.40$ 3,884.00$ 5,670.64$ 1,165.20$ 3,495.60$ 5,826.00$ 8,505.96$

Sub Total 1,077.30$ 1,269.33$ 1,653.38$ 2,037.43$ 2,479.09$ 1,587.13$ 2,355.23$ 3,123.33$ 4,006.64$ 2,222.73$ 3,758.93$ 5,295.13$ 7,061.76$ 2,858.33$ 5,162.63$ 7,466.93$ 10,116.87$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 1,077.30$ 1,269.33$ 1,653.38$ 2,037.43$ 2,479.09$ 1,587.13$ 2,355.23$ 3,123.33$ 4,006.64$ 2,222.73$ 3,758.93$ 5,295.13$ 7,061.76$ 2,858.33$ 5,162.63$ 7,466.93$ 10,116.87$

% Increase 26.40% 21.55% 15.76% 12.42% 9.99% 18.55% 11.79% 8.65% 6.62% 15.30% 8.52% 5.91% 4.37% 13.58% 7.10% 4.81% 3.51%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE GP

With Demands of 250 - 1,000 KW


KW Demand

Total kW 250 250 250 250 250 500 500 500 500 750 750 750 750 1,000 1,000 1,000 1,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

REACTIVE DEMAND

rkVA 31 31 31 31 31 62 62 62 62 94 94 94 94 125 125 125 125

ENERGY USAGE




NUG Charge

All kWh @ -0.120 ¢/kWh -$ (30.00)$ (90.00)$ (150.00)$ (219.00)$ (60.00)$ (180.00)$ (300.00)$ (438.00)$ (90.00)$ (270.00)$ (450.00)$ (657.00)$ (120.00)$ (360.00)$ (600.00)$ (876.00)$

Distribution


All kW @ $2.04/kW 510.00$ 510.00$ 510.00$ 510.00$ 510.00$ 1,020.00$ 1,020.00$ 1,020.00$ 1,020.00$ 1,530.00$ 1,530.00$ 1,530.00$ 1,530.00$ 2,040.00$ 2,040.00$ 2,040.00$ 2,040.00$

All rkVA @$ 0.20 /rkVA 6.25$ 6.25$ 6.25$ 6.25$ 6.25$ 12.50$ 12.50$ 12.50$ 12.50$ 18.74$ 18.74$ 18.74$ 18.74$ 24.99$ 24.99$ 24.99$ 24.99$

Sub-Total 1,264.62$ 1,264.62$ 1,264.62$ 1,264.62$ 1,264.62$ 1,780.87$ 1,780.87$ 1,780.87$ 1,780.87$ 2,297.11$ 2,297.11$ 2,297.11$ 2,297.11$ 2,813.36$ 2,813.36$ 2,813.36$ 2,813.36$

Riders



Default Service Support Charge @$ 1.686 /kW NSPL 421.50$ 421.50$ 421.50$ 421.50$ 421.50$ 843.00$ 843.00$ 843.00$ 843.00$ 1,264.50$ 1,264.50$ 1,264.50$ 1,264.50$ 1,686.00$ 1,686.00$ 1,686.00$ 1,686.00$


Sub-Total 506.50$ 514.75$ 531.25$ 547.75$ 566.73$ 1,029.50$ 1,062.50$ 1,095.50$ 1,133.45$ 1,544.25$ 1,593.75$ 1,643.25$ 1,700.18$ 2,059.00$ 2,125.00$ 2,191.00$ 2,266.90$

DSIC @ 0.194 % 3.44$ 3.39$ 3.31$ 3.22$ 3.13$ 5.34$ 5.17$ 5.00$ 4.80$ 7.28$ 7.02$ 6.77$ 6.48$ 9.22$ 8.88$ 8.54$ 8.16$

PTC Charge

All kWh @ $ 0.07767 /kWh -$ 1,941.75$ 5,825.25$ 9,708.75$ 14,174.78$ 3,883.50$ 11,650.50$ 19,417.50$ 28,349.55$ 5,825.25$ 17,475.75$ 29,126.25$ 42,524.33$ 7,767.00$ 23,301.00$ 38,835.00$ 56,699.10$

Sub Total 1,774.55$ 3,694.51$ 7,534.43$ 11,374.34$ 15,790.25$ 6,639.20$ 14,319.03$ 21,998.86$ 30,830.67$ 9,583.89$ 21,103.64$ 32,623.39$ 45,871.09$ 12,528.58$ 27,888.24$ 43,247.91$ 60,911.52$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 1,774.55$ 3,694.51$ 7,534.43$ 11,374.34$ 15,790.25$ 6,639.20$ 14,319.03$ 21,998.86$ 30,830.67$ 9,583.89$ 21,103.64$ 32,623.39$ 45,871.09$ 12,528.58$ 27,888.24$ 43,247.91$ 60,911.52$


NUG Charge

All kWh @ -0.120 ¢/kWh -$ (30.00)$ (90.00)$ (150.00)$ (219.00)$ (60.00)$ (180.00)$ (300.00)$ (438.00)$ (90.00)$ (270.00)$ (450.00)$ (657.00)$ (120.00)$ (360.00)$ (600.00)$ (876.00)$

Distribution


All kW @ $2.98/kW 745.00$ 745.00$ 745.00$ 745.00$ 745.00$ 1,490.00$ 1,490.00$ 1,490.00$ 1,490.00$ 2,235.00$ 2,235.00$ 2,235.00$ 2,235.00$ 2,980.00$ 2,980.00$ 2,980.00$ 2,980.00$

All rkVA @$ 0.20 /rkVA 6.25$ 6.25$ 6.25$ 6.25$ 6.25$ 12.50$ 12.50$ 12.50$ 12.50$ 18.74$ 18.74$ 18.74$ 18.74$ 24.99$ 24.99$ 24.99$ 24.99$

Sub-Total 1,702.78$ 1,702.78$ 1,702.78$ 1,702.78$ 1,702.78$ 2,454.03$ 2,454.03$ 2,454.03$ 2,454.03$ 3,205.27$ 3,205.27$ 3,205.27$ 3,205.27$ 3,956.52$ 3,956.52$ 3,956.52$ 3,956.52$

Riders



Default Service Support Charge @$ 1.686 /kW NSPL 421.50$ 421.50$ 421.50$ 421.50$ 421.50$ 843.00$ 843.00$ 843.00$ 843.00$ 1,264.50$ 1,264.50$ 1,264.50$ 1,264.50$ 1,686.00$ 1,686.00$ 1,686.00$ 1,686.00$


Sub-Total 506.50$ 514.75$ 531.25$ 547.75$ 566.73$ 1,029.50$ 1,062.50$ 1,095.50$ 1,133.45$ 1,544.25$ 1,593.75$ 1,643.25$ 1,700.18$ 2,059.00$ 2,125.00$ 2,191.00$ 2,266.90$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.07768 /kWh -$ 1,942.00$ 5,826.00$ 9,710.00$ 14,176.60$ 3,884.00$ 11,652.00$ 19,420.00$ 28,353.20$ 5,826.00$ 17,478.00$ 29,130.00$ 42,529.80$ 7,768.00$ 23,304.00$ 38,840.00$ 56,706.40$

Sub Total 2,209.28$ 4,129.53$ 7,970.03$ 11,810.53$ 16,227.10$ 7,307.53$ 14,988.53$ 22,669.53$ 31,502.68$ 10,485.52$ 22,007.02$ 33,528.52$ 46,778.25$ 13,663.52$ 29,025.52$ 44,387.52$ 62,053.82$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 2,209.28$ 4,129.53$ 7,970.03$ 11,810.53$ 16,227.10$ 7,307.53$ 14,988.53$ 22,669.53$ 31,502.68$ 10,485.52$ 22,007.02$ 33,528.52$ 46,778.25$ 13,663.52$ 29,025.52$ 44,387.52$ 62,053.82$

% Increase 24.50% 11.77% 5.78% 3.83% 2.77% 10.07% 4.68% 3.05% 2.18% 9.41% 4.28% 2.77% 1.98% 9.06% 4.08% 2.64% 1.88%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE GP

With Demands of 1,500 - 3,000 KW


KW Demand

Total kW 1,500 1,500 1,500 1,500 1,500 2,000 2,000 2,000 2,000 2,500 2,500 2,500 2,500 3,000 3,000 3,000 3,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

REACTIVE DEMAND

rkVA 187 187 187 187 187 250 250 250 250 312 312 312 312 375 375 375 375

ENERGY USAGE

Monthly Energy Usage 0 150,000 450,000 750,000 1,095,000 200,000 600,000 1,000,000 1,460,000 250,000 750,000 1,250,000 1,825,000 300,000 900,000 1,500,000 2,190,000

Total Energy Usage 0 150,000 450,000 750,000 1,095,000 200,000 600,000 1,000,000 1,460,000 250,000 750,000 1,250,000 1,825,000 300,000 900,000 1,500,000 2,190,000


NUG Charge

All kWh @ -0.120 ¢/kWh -$ (180.00)$ (540.00)$ (900.00)$ (1,314.00)$ (240.00)$ (720.00)$ (1,200.00)$ (1,752.00)$ (300.00)$ (900.00)$ (1,500.00)$ (2,190.00)$ (360.00)$ (1,080.00)$ (1,800.00)$ (2,628.00)$

Distribution


All kW @ $2.04/kW 3,060.00$ 3,060.00$ 3,060.00$ 3,060.00$ 3,060.00$ 4,080.00$ 4,080.00$ 4,080.00$ 4,080.00$ 5,100.00$ 5,100.00$ 5,100.00$ 5,100.00$ 6,120.00$ 6,120.00$ 6,120.00$ 6,120.00$

All rkVA @$ 0.20 /rkVA 37.49$ 37.49$ 37.49$ 37.49$ 37.49$ 49.99$ 49.99$ 49.99$ 49.99$ 62.48$ 62.48$ 62.48$ 62.48$ 74.98$ 74.98$ 74.98$ 74.98$

Sub-Total $3,845.86 3,845.86$ 3,845.86$ 3,845.86$ 3,845.86$ 4,878.36$ 4,878.36$ 4,878.36$ 4,878.36$ 5,910.85$ 5,910.85$ 5,910.85$ 5,910.85$ 6,943.35$ 6,943.35$ 6,943.35$ 6,943.35$

Riders





Sub-Total 3,039.00$ 3,088.50$ 3,187.50$ 3,286.50$ 3,400.35$ 4,118.00$ 4,250.00$ 4,382.00$ 4,533.80$ 5,147.50$ 5,312.50$ 5,477.50$ 5,667.25$ 6,177.00$ 6,375.00$ 6,573.00$ 6,800.70$

DSIC @ 0.194 % 13.36$ 13.10$ 12.60$ 12.09$ 11.51$ 16.99$ 16.31$ 15.64$ 14.86$ 20.87$ 20.03$ 19.18$ 18.21$ 24.76$ 23.74$ 22.73$ 21.57$

PTC Charge

All kWh @ $ 0.07767 /kWh -$ 11,650.50$ 34,951.50$ 58,252.50$ 85,048.65$ 15,534.00$ 46,602.00$ 77,670.00$ 113,398.20$ 19,417.50$ 58,252.50$ 97,087.50$ 141,747.75$ 23,301.00$ 69,903.00$ 116,505.00$ 170,097.30$

Sub Total 6,898.22$ 18,417.96$ 41,457.46$ 64,496.95$ 90,992.37$ 24,307.34$ 55,026.67$ 85,745.99$ 121,073.22$ 30,196.72$ 68,595.88$ 106,995.03$ 151,154.06$ 36,086.10$ 82,165.09$ 128,244.08$ 181,234.91$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 6,898.22$ 18,417.96$ 41,457.46$ 64,496.95$ 90,992.37$ 24,307.34$ 55,026.67$ 85,745.99$ 121,073.22$ 30,196.72$ 68,595.88$ 106,995.03$ 151,154.06$ 36,086.10$ 82,165.09$ 128,244.08$ 181,234.91$


NUG Charge

All kWh @ -0.120 ¢/kWh -$ (180.00)$ (540.00)$ (900.00)$ (1,314.00)$ (240.00)$ (720.00)$ (1,200.00)$ (1,752.00)$ (300.00)$ (900.00)$ (1,500.00)$ (2,190.00)$ (360.00)$ (1,080.00)$ (1,800.00)$ (2,628.00)$

Distribution


All kW @ $2.98/kW 4,470.00$ 4,470.00$ 4,470.00$ 4,470.00$ 4,470.00$ 5,960.00$ 5,960.00$ 5,960.00$ 5,960.00$ 7,450.00$ 7,450.00$ 7,450.00$ 7,450.00$ 8,940.00$ 8,940.00$ 8,940.00$ 8,940.00$

All rkVA @$ 0.20 /rkVA 37.49$ 37.49$ 37.49$ 37.49$ 37.49$ 49.99$ 49.99$ 49.99$ 49.99$ 62.48$ 62.48$ 62.48$ 62.48$ 74.98$ 74.98$ 74.98$ 74.98$

Sub-Total 5,459.02$ 5,459.02$ 5,459.02$ 5,459.02$ 5,459.02$ 6,961.52$ 6,961.52$ 6,961.52$ 6,961.52$ 8,464.01$ 8,464.01$ 8,464.01$ 8,464.01$ 9,966.51$ 9,966.51$ 9,966.51$ 9,966.51$

Riders





Sub-Total 3,039.00$ 3,088.50$ 3,187.50$ 3,286.50$ 3,400.35$ 4,118.00$ 4,250.00$ 4,382.00$ 4,533.80$ 5,147.50$ 5,312.50$ 5,477.50$ 5,667.25$ 6,177.00$ 6,375.00$ 6,573.00$ 6,800.70$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.07768 /kWh -$ 11,652.00$ 34,956.00$ 58,260.00$ 85,059.60$ 15,536.00$ 46,608.00$ 77,680.00$ 113,412.80$ 19,420.00$ 58,260.00$ 97,100.00$ 141,766.00$ 23,304.00$ 69,912.00$ 116,520.00$ 170,119.20$

Sub Total 8,498.02$ 20,019.52$ 43,062.52$ 66,105.52$ 92,604.97$ 26,375.52$ 57,099.52$ 87,823.52$ 123,156.12$ 32,731.51$ 71,136.51$ 109,541.51$ 153,707.26$ 39,087.51$ 85,173.51$ 131,259.51$ 184,258.41$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 8,498.02$ 20,019.52$ 43,062.52$ 66,105.52$ 92,604.97$ 26,375.52$ 57,099.52$ 87,823.52$ 123,156.12$ 32,731.51$ 71,136.51$ 109,541.51$ 153,707.26$ 39,087.51$ 85,173.51$ 131,259.51$ 184,258.41$

% Increase 23.19% 8.70% 3.87% 2.49% 1.77% 8.51% 3.77% 2.42% 1.72% 8.39% 3.70% 2.38% 1.69% 8.32% 3.66% 2.35% 1.67%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE TP

With Demands Up to 20,000 KW


KW Demand

Total kW 5,000 5,000 5,000 5,000 5,000 10,000 10,000 10,000 10,000 15,000 15,000 15,000 15,000 20,000 20,000 20,000 20,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

ENERGY USAGE

Monthly Energy Usage 0 500,000 1,500,000 2,500,000 3,650,000 1,000,000 3,000,000 5,000,000 7,300,000 1,500,000 4,500,000 7,500,000 10,950,000 2,000,000 6,000,000 10,000,000 14,600,000

Total Energy Usage 0 500,000 1,500,000 2,500,000 3,650,000 1,000,000 3,000,000 5,000,000 7,300,000 1,500,000 4,500,000 7,500,000 10,950,000 2,000,000 6,000,000 10,000,000 14,600,000


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (550.00)$ (1,650.00)$ (2,750.00)$ (4,015.00)$ (1,100.00)$ (3,300.00)$ (5,500.00)$ (8,030.00)$ (1,650.00)$ (4,950.00)$ (8,250.00)$ (12,045.00)$ (2,200.00)$ (6,600.00)$ (11,000.00)$ (16,060.00)$

Distribution

Distribution Charge @ $3,530.00 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$ 3,530.00$

All kW @ $0.74/kW 3,700.00$ 3,700.00$ 3,700.00$ 3,700.00$ 3,700.00$ 7,400.00$ 7,400.00$ 7,400.00$ 7,400.00$ 11,100.00$ 11,100.00$ 11,100.00$ 11,100.00$ 14,800.00$ 14,800.00$ 14,800.00$ 14,800.00$

Sub-Total 7,230.00$ 7,230.00$ 7,230.00$ 7,230.00$ 7,230.00$ 10,930.00$ 10,930.00$ 10,930.00$ 10,930.00$ 14,630.00$ 14,630.00$ 14,630.00$ 14,630.00$ 18,330.00$ 18,330.00$ 18,330.00$ 18,330.00$

Riders

Phase II Energy Efficiency Charge @ $ 0.34 /kW PLC 1,700.00$ 1,700.00$ 1,700.00$ 1,700.00$ 1,700.00$ 3,400.00$ 3,400.00$ 3,400.00$ 3,400.00$ 5,100.00$ 5,100.00$ 5,100.00$ 5,100.00$ 6,800.00$ 6,800.00$ 6,800.00$ 6,800.00$


Default Service Support Charge @ $ 1.655 /kW NSPL 8,275.00$ 8,275.00$ 8,275.00$ 8,275.00$ 8,275.00$ 16,550.00$ 16,550.00$ 16,550.00$ 16,550.00$ 24,825.00$ 24,825.00$ 24,825.00$ 24,825.00$ 33,100.00$ 33,100.00$ 33,100.00$ 33,100.00$

Solar Photovoltaic Requirements Charge @ 0.033 ¢/kWh -$ 165.00$ 495.00$ 825.00$ 1,204.50$ 330.00$ 990.00$ 1,650.00$ 2,409.00$ 495.00$ 1,485.00$ 2,475.00$ 3,613.50$ 660.00$ 1,980.00$ 3,300.00$ 4,818.00$

Sub-Total 9,975.00$ 10,140.00$ 10,470.00$ 10,800.00$ 11,179.50$ 20,280.00$ 20,940.00$ 21,600.00$ 22,359.00$ 30,420.00$ 31,410.00$ 32,400.00$ 33,538.50$ 40,560.00$ 41,880.00$ 43,200.00$ 44,718.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08232 /kWh -$ 41,160.00$ 123,480.00$ 205,800.00$ 300,468.00$ 82,320.00$ 246,960.00$ 411,600.00$ 600,936.00$ 123,480.00$ 370,440.00$ 617,400.00$ 901,404.00$ 164,640.00$ 493,920.00$ 823,200.00$ 1,201,872.00$

Sub Total 17,205.00$ 57,980.00$ 139,530.00$ 221,080.00$ 314,862.50$ 112,430.00$ 275,530.00$ 438,630.00$ 626,195.00$ 166,880.00$ 411,530.00$ 656,180.00$ 937,527.50$ 221,330.00$ 547,530.00$ 873,730.00$ 1,248,860.00$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 17,205.00$ 57,980.00$ 139,530.00$ 221,080.00$ 314,862.50$ 112,430.00$ 275,530.00$ 438,630.00$ 626,195.00$ 166,880.00$ 411,530.00$ 656,180.00$ 937,527.50$ 221,330.00$ 547,530.00$ 873,730.00$ 1,248,860.00$


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (550.00)$ (1,650.00)$ (2,750.00)$ (4,015.00)$ (1,100.00)$ (3,300.00)$ (5,500.00)$ (8,030.00)$ (1,650.00)$ (4,950.00)$ (8,250.00)$ (12,045.00)$ (2,200.00)$ (6,600.00)$ (11,000.00)$ (16,060.00)$

Distribution


All kW @ $0.96/kW 4,800.00$ 4,800.00$ 4,800.00$ 4,800.00$ 4,800.00$ 9,600.00$ 9,600.00$ 9,600.00$ 9,600.00$ 14,400.00$ 14,400.00$ 14,400.00$ 14,400.00$ 19,200.00$ 19,200.00$ 19,200.00$ 19,200.00$

Sub-Total 10,090.68$ 10,090.68$ 10,090.68$ 10,090.68$ 10,090.68$ 14,890.68$ 14,890.68$ 14,890.68$ 14,890.68$ 19,690.68$ 19,690.68$ 19,690.68$ 19,690.68$ 24,490.68$ 24,490.68$ 24,490.68$ 24,490.68$

Riders





Sub-Total 9,975.00$ 10,140.00$ 10,470.00$ 10,800.00$ 11,179.50$ 20,280.00$ 20,940.00$ 21,600.00$ 22,359.00$ 30,420.00$ 31,410.00$ 32,400.00$ 33,538.50$ 40,560.00$ 41,880.00$ 43,200.00$ 44,718.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08233 /kWh -$ 41,165.00$ 123,495.00$ 205,825.00$ 300,504.50$ 82,330.00$ 246,990.00$ 411,650.00$ 601,009.00$ 123,495.00$ 370,485.00$ 617,475.00$ 901,513.50$ 164,660.00$ 493,980.00$ 823,300.00$ 1,202,018.00$

Sub Total 20,065.68$ 60,845.68$ 142,405.68$ 223,965.68$ 317,759.68$ 116,400.68$ 279,520.68$ 442,640.68$ 630,228.68$ 171,955.68$ 416,635.68$ 661,315.68$ 942,697.68$ 227,510.68$ 553,750.68$ 879,990.68$ 1,255,166.68$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 20,065.68$ 60,845.68$ 142,405.68$ 223,965.68$ 317,759.68$ 116,400.68$ 279,520.68$ 442,640.68$ 630,228.68$ 171,955.68$ 416,635.68$ 661,315.68$ 942,697.68$ 227,510.68$ 553,750.68$ 879,990.68$ 1,255,166.68$

% Increase 16.63% 4.94% 2.06% 1.31% 0.92% 3.53% 1.45% 0.91% 0.64% 3.04% 1.24% 0.78% 0.55% 2.79% 1.14% 0.72% 0.50%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE TP

With Demands Over 20,000 KW


KW Demand

Total kW 25,000 25,000 25,000 25,000 25,000 30,000 30,000 30,000 30,000 35,000 35,000 35,000 35,000 40,000 40,000 40,000 40,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

ENERGY USAGE

Monthly Energy Usage 0 2,500,000 7,500,000 12,500,000 18,250,000 3,000,000 9,000,000 15,000,000 21,900,000 3,500,000 10,500,000 17,500,000 25,550,000 4,000,000 12,000,000 20,000,000 29,200,000

Total Energy Usage 0 2,500,000 7,500,000 12,500,000 18,250,000 3,000,000 9,000,000 15,000,000 21,900,000 3,500,000 10,500,000 17,500,000 25,550,000 4,000,000 12,000,000 20,000,000 29,200,000


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (2,750.00)$ (8,250.00)$ (13,750.00)$ (20,075.00)$ (3,300.00)$ (9,900.00)$ (16,500.00)$ (24,090.00)$ (3,850.00)$ (11,550.00)$ (19,250.00)$ (28,105.00)$ (4,400.00)$ (13,200.00)$ (22,000.00)$ (32,120.00)$

Distribution


All kW @ $0.74/kW 18,500.00$ 18,500.00$ 18,500.00$ 18,500.00$ 18,500.00$ 22,200.00$ 22,200.00$ 22,200.00$ 22,200.00$ 25,900.00$ 25,900.00$ 25,900.00$ 25,900.00$ 29,600.00$ 29,600.00$ 29,600.00$ 29,600.00$

Sub-Total 22,030.00$ 22,030.00$ 22,030.00$ 22,030.00$ 22,030.00$ 25,730.00$ 25,730.00$ 25,730.00$ 25,730.00$ 29,430.00$ 29,430.00$ 29,430.00$ 29,430.00$ 33,130.00$ 33,130.00$ 33,130.00$ 33,130.00$

Riders



Default Service Support Charge @ $ 1.655 /kW NSPL 41,375.00$ 41,375.00$ 41,375.00$ 41,375.00$ 41,375.00$ 49,650.00$ 49,650.00$ 49,650.00$ 49,650.00$ 57,925.00$ 57,925.00$ 57,925.00$ 57,925.00$ 66,200.00$ 66,200.00$ 66,200.00$ 66,200.00$

Solar Photovoltaic Requirements Charge @ 0.033 ¢/kWh -$ 825.00$ 2,475.00$ 4,125.00$ 6,022.50$ 990.00$ 2,970.00$ 4,950.00$ 7,227.00$ 1,155.00$ 3,465.00$ 5,775.00$ 8,431.50$ 1,320.00$ 3,960.00$ 6,600.00$ 9,636.00$

Sub-Total 49,875.00$ 50,700.00$ 52,350.00$ 54,000.00$ 55,897.50$ 60,840.00$ 62,820.00$ 64,800.00$ 67,077.00$ 70,980.00$ 73,290.00$ 75,600.00$ 78,256.50$ 81,120.00$ 83,760.00$ 86,400.00$ 89,436.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08232 /kWh -$ 205,800.00$ 617,400.00$ 1,029,000.00$ 1,502,340.00$ 246,960.00$ 740,880.00$ 1,234,800.00$ 1,802,808.00$ 288,120.00$ 864,360.00$ 1,440,600.00$ 2,103,276.00$ 329,280.00$ 987,840.00$ 1,646,400.00$ 2,403,744.00$

Sub Total 71,905.00$ 275,780.00$ 683,530.00$ 1,091,280.00$ 1,560,192.50$ 330,230.00$ 819,530.00$ 1,308,830.00$ 1,871,525.00$ 384,680.00$ 955,530.00$ 1,526,380.00$ 2,182,857.50$ 439,130.00$ 1,091,530.00$ 1,743,930.00$ 2,494,190.00$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 71,905.00$ 275,780.00$ 683,530.00$ 1,091,280.00$ 1,560,192.50$ 330,230.00$ 819,530.00$ 1,308,830.00$ 1,871,525.00$ 384,680.00$ 955,530.00$ 1,526,380.00$ 2,182,857.50$ 439,130.00$ 1,091,530.00$ 1,743,930.00$ 2,494,190.00$


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (2,750.00)$ (8,250.00)$ (13,750.00)$ (20,075.00)$ (3,300.00)$ (9,900.00)$ (16,500.00)$ (24,090.00)$ (3,850.00)$ (11,550.00)$ (19,250.00)$ (28,105.00)$ (4,400.00)$ (13,200.00)$ (22,000.00)$ (32,120.00)$

Distribution


All kW @ $0.96/kW 24,000.00$ 24,000.00$ 24,000.00$ 24,000.00$ 24,000.00$ 28,800.00$ 28,800.00$ 28,800.00$ 28,800.00$ 33,600.00$ 33,600.00$ 33,600.00$ 33,600.00$ 38,400.00$ 38,400.00$ 38,400.00$ 38,400.00$

Sub-Total 29,290.68$ 29,290.68$ 29,290.68$ 29,290.68$ 29,290.68$ 34,090.68$ 34,090.68$ 34,090.68$ 34,090.68$ 38,890.68$ 38,890.68$ 38,890.68$ 38,890.68$ 43,690.68$ 43,690.68$ 43,690.68$ 43,690.68$

Riders





Sub-Total 49,875.00$ 50,700.00$ 52,350.00$ 54,000.00$ 55,897.50$ 60,840.00$ 62,820.00$ 64,800.00$ 67,077.00$ 70,980.00$ 73,290.00$ 75,600.00$ 78,256.50$ 81,120.00$ 83,760.00$ 86,400.00$ 89,436.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08233 /kWh -$ 205,825.00$ 617,475.00$ 1,029,125.00$ 1,502,522.50$ 246,990.00$ 740,970.00$ 1,234,950.00$ 1,803,027.00$ 288,155.00$ 864,465.00$ 1,440,775.00$ 2,103,531.50$ 329,320.00$ 987,960.00$ 1,646,600.00$ 2,404,036.00$

Sub Total 79,165.68$ 283,065.68$ 690,865.68$ 1,098,665.68$ 1,567,635.68$ 338,620.68$ 827,980.68$ 1,317,340.68$ 1,880,104.68$ 394,175.68$ 965,095.68$ 1,536,015.68$ 2,192,573.68$ 449,730.68$ 1,102,210.68$ 1,754,690.68$ 2,505,042.68$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 79,165.68$ 283,065.68$ 690,865.68$ 1,098,665.68$ 1,567,635.68$ 338,620.68$ 827,980.68$ 1,317,340.68$ 1,880,104.68$ 394,175.68$ 965,095.68$ 1,536,015.68$ 2,192,573.68$ 449,730.68$ 1,102,210.68$ 1,754,690.68$ 2,505,042.68$

% Increase 10.10% 2.64% 1.07% 0.68% 0.48% 2.54% 1.03% 0.65% 0.46% 2.47% 1.00% 0.63% 0.45% 2.41% 0.98% 0.62% 0.44%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE TP - 115 KV OR GREATER DISCOUNT

With Demands Up to 20,000 KW


KW Demand

Total kW 5,000 5,000 5,000 5,000 5,000 10,000 10,000 10,000 10,000 15,000 15,000 15,000 15,000 20,000 20,000 20,000 20,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

ENERGY USAGE

Monthly Energy Usage 0 500,000 1,500,000 2,500,000 3,650,000 1,000,000 3,000,000 5,000,000 7,300,000 1,500,000 4,500,000 7,500,000 10,950,000 2,000,000 6,000,000 10,000,000 14,600,000

Total Energy Usage 0 500,000 1,500,000 2,500,000 3,650,000 1,000,000 3,000,000 5,000,000 7,300,000 1,500,000 4,500,000 7,500,000 10,950,000 2,000,000 6,000,000 10,000,000 14,600,000


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (550.00)$ (1,650.00)$ (2,750.00)$ (4,015.00)$ (1,100.00)$ (3,300.00)$ (5,500.00)$ (8,030.00)$ (1,650.00)$ (4,950.00)$ (8,250.00)$ (12,045.00)$ (2,200.00)$ (6,600.00)$ (11,000.00)$ (16,060.00)$

Distribution


All kW @ $0.21/kW 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 2,100.00$ 2,100.00$ 2,100.00$ 2,100.00$ 3,150.00$ 3,150.00$ 3,150.00$ 3,150.00$ 4,200.00$ 4,200.00$ 4,200.00$ 4,200.00$

Sub-Total 4,580.00$ 4,580.00$ 4,580.00$ 4,580.00$ 4,580.00$ 5,630.00$ 5,630.00$ 5,630.00$ 5,630.00$ 6,680.00$ 6,680.00$ 6,680.00$ 6,680.00$ 7,730.00$ 7,730.00$ 7,730.00$ 7,730.00$

Riders





Sub-Total 9,975.00$ 10,140.00$ 10,470.00$ 10,800.00$ 11,179.50$ 20,280.00$ 20,940.00$ 21,600.00$ 22,359.00$ 30,420.00$ 31,410.00$ 32,400.00$ 33,538.50$ 40,560.00$ 41,880.00$ 43,200.00$ 44,718.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08232 /kWh -$ 41,160.00$ 123,480.00$ 205,800.00$ 300,468.00$ 82,320.00$ 246,960.00$ 411,600.00$ 600,936.00$ 123,480.00$ 370,440.00$ 617,400.00$ 901,404.00$ 164,640.00$ 493,920.00$ 823,200.00$ 1,201,872.00$

Sub Total 14,555.00$ 55,330.00$ 136,880.00$ 218,430.00$ 312,212.50$ 107,130.00$ 270,230.00$ 433,330.00$ 620,895.00$ 158,930.00$ 403,580.00$ 648,230.00$ 929,577.50$ 210,730.00$ 536,930.00$ 863,130.00$ 1,238,260.00$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 14,555.00$ 55,330.00$ 136,880.00$ 218,430.00$ 312,212.50$ 107,130.00$ 270,230.00$ 433,330.00$ 620,895.00$ 158,930.00$ 403,580.00$ 648,230.00$ 929,577.50$ 210,730.00$ 536,930.00$ 863,130.00$ 1,238,260.00$


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (550.00)$ (1,650.00)$ (2,750.00)$ (4,015.00)$ (1,100.00)$ (3,300.00)$ (5,500.00)$ (8,030.00)$ (1,650.00)$ (4,950.00)$ (8,250.00)$ (12,045.00)$ (2,200.00)$ (6,600.00)$ (11,000.00)$ (16,060.00)$

Distribution


All kW @ $0.21/kW 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 2,100.00$ 2,100.00$ 2,100.00$ 2,100.00$ 3,150.00$ 3,150.00$ 3,150.00$ 3,150.00$ 4,200.00$ 4,200.00$ 4,200.00$ 4,200.00$

Sub-Total 6,340.68$ 6,340.68$ 6,340.68$ 6,340.68$ 6,340.68$ 7,390.68$ 7,390.68$ 7,390.68$ 7,390.68$ 8,440.68$ 8,440.68$ 8,440.68$ 8,440.68$ 9,490.68$ 9,490.68$ 9,490.68$ 9,490.68$

Riders





Sub-Total 9,975.00$ 10,140.00$ 10,470.00$ 10,800.00$ 11,179.50$ 20,280.00$ 20,940.00$ 21,600.00$ 22,359.00$ 30,420.00$ 31,410.00$ 32,400.00$ 33,538.50$ 40,560.00$ 41,880.00$ 43,200.00$ 44,718.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08233 /kWh -$ 41,165.00$ 123,495.00$ 205,825.00$ 300,504.50$ 82,330.00$ 246,990.00$ 411,650.00$ 601,009.00$ 123,495.00$ 370,485.00$ 617,475.00$ 901,513.50$ 164,660.00$ 493,980.00$ 823,300.00$ 1,202,018.00$

Sub Total 16,315.68$ 57,095.68$ 138,655.68$ 220,215.68$ 314,009.68$ 108,900.68$ 272,020.68$ 435,140.68$ 622,728.68$ 160,705.68$ 405,385.68$ 650,065.68$ 931,447.68$ 212,510.68$ 538,750.68$ 864,990.68$ 1,240,166.68$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 16,315.68$ 57,095.68$ 138,655.68$ 220,215.68$ 314,009.68$ 108,900.68$ 272,020.68$ 435,140.68$ 622,728.68$ 160,705.68$ 405,385.68$ 650,065.68$ 931,447.68$ 212,510.68$ 538,750.68$ 864,990.68$ 1,240,166.68$

% Increase 12.10% 3.19% 1.30% 0.82% 0.58% 1.65% 0.66% 0.42% 0.30% 1.12% 0.45% 0.28% 0.20% 0.85% 0.34% 0.22% 0.15%

Met-Ed Exhibit 5

Bill Comparisons

of 16



RATE TP - 115 KV OR GREATER DISCOUNT

With Demands Over 20,000 KW


KW Demand

Total kW 25,000 25,000 25,000 25,000 25,000 30,000 30,000 30,000 30,000 35,000 35,000 35,000 35,000 40,000 40,000 40,000 40,000

Hrs Use 0 100 300 500 730 100 300 500 730 100 300 500 730 100 300 500 730

ENERGY USAGE

Monthly Energy Usage 0 2,500,000 7,500,000 12,500,000 18,250,000 3,000,000 9,000,000 15,000,000 21,900,000 3,500,000 10,500,000 17,500,000 25,550,000 4,000,000 12,000,000 20,000,000 29,200,000

Total Energy Usage 0 2,500,000 7,500,000 12,500,000 18,250,000 3,000,000 9,000,000 15,000,000 21,900,000 3,500,000 10,500,000 17,500,000 25,550,000 4,000,000 12,000,000 20,000,000 29,200,000


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (2,750.00)$ (8,250.00)$ (13,750.00)$ (20,075.00)$ (3,300.00)$ (9,900.00)$ (16,500.00)$ (24,090.00)$ (3,850.00)$ (11,550.00)$ (19,250.00)$ (28,105.00)$ (4,400.00)$ (13,200.00)$ (22,000.00)$ (32,120.00)$

Distribution


All kW @ $0.21/kW 5,250.00$ 5,250.00$ 5,250.00$ 5,250.00$ 5,250.00$ 6,300.00$ 6,300.00$ 6,300.00$ 6,300.00$ 7,350.00$ 7,350.00$ 7,350.00$ 7,350.00$ 8,400.00$ 8,400.00$ 8,400.00$ 8,400.00$

Sub-Total 8,780.00$ 8,780.00$ 8,780.00$ 8,780.00$ 8,780.00$ 9,830.00$ 9,830.00$ 9,830.00$ 9,830.00$ 10,880.00$ 10,880.00$ 10,880.00$ 10,880.00$ 11,930.00$ 11,930.00$ 11,930.00$ 11,930.00$

Riders





Sub-Total 49,875.00$ 50,700.00$ 52,350.00$ 54,000.00$ 55,897.50$ 60,840.00$ 62,820.00$ 64,800.00$ 67,077.00$ 70,980.00$ 73,290.00$ 75,600.00$ 78,256.50$ 81,120.00$ 83,760.00$ 86,400.00$ 89,436.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08232 /kWh -$ 205,800.00$ 617,400.00$ 1,029,000.00$ 1,502,340.00$ 246,960.00$ 740,880.00$ 1,234,800.00$ 1,802,808.00$ 288,120.00$ 864,360.00$ 1,440,600.00$ 2,103,276.00$ 329,280.00$ 987,840.00$ 1,646,400.00$ 2,403,744.00$

Sub Total 58,655.00$ 262,530.00$ 670,280.00$ 1,078,030.00$ 1,546,942.50$ 314,330.00$ 803,630.00$ 1,292,930.00$ 1,855,625.00$ 366,130.00$ 936,980.00$ 1,507,830.00$ 2,164,307.50$ 417,930.00$ 1,070,330.00$ 1,722,730.00$ 2,472,990.00$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 58,655.00$ 262,530.00$ 670,280.00$ 1,078,030.00$ 1,546,942.50$ 314,330.00$ 803,630.00$ 1,292,930.00$ 1,855,625.00$ 366,130.00$ 936,980.00$ 1,507,830.00$ 2,164,307.50$ 417,930.00$ 1,070,330.00$ 1,722,730.00$ 2,472,990.00$


NUG Charge

All kWh @ -0.110 ¢/kWh -$ (2,750.00)$ (8,250.00)$ (13,750.00)$ (20,075.00)$ (3,300.00)$ (9,900.00)$ (16,500.00)$ (24,090.00)$ (3,850.00)$ (11,550.00)$ (19,250.00)$ (28,105.00)$ (4,400.00)$ (13,200.00)$ (22,000.00)$ (32,120.00)$

Distribution


All kW @ $0.21/kW 5,250.00$ 5,250.00$ 5,250.00$ 5,250.00$ 5,250.00$ 6,300.00$ 6,300.00$ 6,300.00$ 6,300.00$ 7,350.00$ 7,350.00$ 7,350.00$ 7,350.00$ 8,400.00$ 8,400.00$ 8,400.00$ 8,400.00$

Sub-Total 10,540.68$ 10,540.68$ 10,540.68$ 10,540.68$ 10,540.68$ 11,590.68$ 11,590.68$ 11,590.68$ 11,590.68$ 12,640.68$ 12,640.68$ 12,640.68$ 12,640.68$ 13,690.68$ 13,690.68$ 13,690.68$ 13,690.68$

Riders





Sub-Total 49,875.00$ 50,700.00$ 52,350.00$ 54,000.00$ 55,897.50$ 60,840.00$ 62,820.00$ 64,800.00$ 67,077.00$ 70,980.00$ 73,290.00$ 75,600.00$ 78,256.50$ 81,120.00$ 83,760.00$ 86,400.00$ 89,436.00$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08233 /kWh -$ 205,825.00$ 617,475.00$ 1,029,125.00$ 1,502,522.50$ 246,990.00$ 740,970.00$ 1,234,950.00$ 1,803,027.00$ 288,155.00$ 864,465.00$ 1,440,775.00$ 2,103,531.50$ 329,320.00$ 987,960.00$ 1,646,600.00$ 2,404,036.00$

Sub Total 60,415.68$ 264,315.68$ 672,115.68$ 1,079,915.68$ 1,548,885.68$ 316,120.68$ 805,480.68$ 1,294,840.68$ 1,857,604.68$ 367,925.68$ 938,845.68$ 1,509,765.68$ 2,166,323.68$ 419,730.68$ 1,072,210.68$ 1,724,690.68$ 2,475,042.68$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 60,415.68$ 264,315.68$ 672,115.68$ 1,079,915.68$ 1,548,885.68$ 316,120.68$ 805,480.68$ 1,294,840.68$ 1,857,604.68$ 367,925.68$ 938,845.68$ 1,509,765.68$ 2,166,323.68$ 419,730.68$ 1,072,210.68$ 1,724,690.68$ 2,475,042.68$

% Increase 3.00% 0.68% 0.27% 0.17% 0.13% 0.57% 0.23% 0.15% 0.11% 0.49% 0.20% 0.13% 0.09% 0.43% 0.18% 0.11% 0.08%

Met-Ed Exhibit 5

Bill Comparisons



RATE MS

ENERGY USAGE

All kWh 0 100 200 400 600 1,000 1,500 2,000 3,000 5,000 7,000 9,000 12,000 15,000 20,000 25,000

Total Energy Usage 0 100 200 400 600 1,000 1,500 2,000 3,000 5,000 7,000 9,000 12,000 15,000 20,000 25,000


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.13$ 0.26$ 0.52$ 0.77$ 1.29$ 1.94$ 2.58$ 3.87$ 6.45$ 9.03$ 11.61$ 15.48$ 19.35$ 25.80$ 32.25$

Distribution


All kWh @ 2.613 ¢/kWh -$ 2.61$ 5.23$ 10.45$ 15.68$ 26.13$ 39.20$ 52.26$ 78.39$ 130.65$ 182.91$ 235.17$ 313.56$ 391.95$ 522.60$ 653.25$

Sub-Total 34.37$ 36.98$ 39.60$ 44.82$ 50.05$ 60.50$ 73.57$ 86.63$ 112.76$ 165.02$ 217.28$ 269.54$ 347.93$ 426.32$ 556.97$ 687.62$

Riders


Smart Meter Charge @ $0.00 -$ $0.00 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$



Sub-Total -$ 1.59$ 3.17$ 6.35$ 9.52$ 15.87$ 23.81$ 31.74$ 47.61$ 79.35$ 111.09$ 142.83$ 190.44$ 238.05$ 317.40$ 396.75$

DSIC @ 0.194 % 0.07$ 0.08$ 0.08$ 0.10$ 0.12$ 0.15$ 0.19$ 0.23$ 0.32$ 0.49$ 0.65$ 0.82$ 1.07$ 1.33$ 1.75$ 2.17$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 8.12$ 16.25$ 32.49$ 48.74$ 81.23$ 121.85$ 162.46$ 243.69$ 406.15$ 568.61$ 731.07$ 974.76$ 1,218.45$ 1,624.60$ 2,030.75$

Sub Total 34.44$ 46.90$ 59.36$ 84.28$ 109.20$ 159.04$ 221.34$ 283.64$ 408.25$ 657.46$ 906.66$ 1,155.87$ 1,529.68$ 1,903.50$ 2,526.52$ 3,149.54$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 34.44$ 46.90$ 59.36$ 84.28$ 109.20$ 159.04$ 221.34$ 283.64$ 408.25$ 657.46$ 906.66$ 1,155.87$ 1,529.68$ 1,903.50$ 2,526.52$ 3,149.54$


NUG Charge

All kWh @ 0.129 ¢/kWh -$ 0.13$ 0.26$ 0.52$ 0.77$ 1.29$ 1.94$ 2.58$ 3.87$ 6.45$ 9.03$ 11.61$ 15.48$ 19.35$ 25.80$ 32.25$

Distribution


All kWh @ 3.159 ¢/kWh -$ 3.16$ 6.32$ 12.64$ 18.95$ 31.59$ 47.39$ 63.18$ 94.77$ 157.95$ 221.13$ 284.31$ 379.08$ 473.85$ 631.80$ 789.75$

Sub-Total 32.23$ 35.39$ 38.55$ 44.87$ 51.18$ 63.82$ 79.62$ 95.41$ 127.00$ 190.18$ 253.36$ 316.54$ 411.31$ 506.08$ 664.03$ 821.98$

Riders





Sub-Total -$ 1.59$ 3.19$ 6.38$ 9.56$ 15.94$ 23.91$ 31.88$ 47.82$ 79.70$ 111.58$ 143.46$ 191.28$ 239.10$ 318.80$ 398.50$

DSIC @ 0.000 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

PTC Charge

All kWh @ $ 0.08123 /kWh -$ 8.12$ 16.25$ 32.49$ 48.74$ 81.23$ 121.85$ 162.46$ 243.69$ 406.15$ 568.61$ 731.07$ 974.76$ 1,218.45$ 1,624.60$ 2,030.75$

Sub Total 32.23$ 45.24$ 58.24$ 84.25$ 110.26$ 162.28$ 227.31$ 292.33$ 422.38$ 682.48$ 942.58$ 1,202.68$ 1,592.83$ 1,982.98$ 2,633.23$ 3,283.48$

STAS @ 0.00 % -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$

Total Bill 32.23$ 45.24$ 58.24$ 84.25$ 110.26$ 162.28$ 227.31$ 292.33$ 422.38$ 682.48$ 942.58$ 1,202.68$ 1,592.83$ 1,982.98$ 2,633.23$ 3,283.48$

% Increase -6.41% -3.54% -1.88% -0.03% 0.97% 2.04% 2.69% 3.06% 3.46% 3.81% 3.96% 4.05% 4.13% 4.18% 4.22% 4.25%

metropolitan edison company comparison ......metropolitan edison company comparison between present...

Documents