FirstEnergy (FE) 8-K Firstenergy, Mayors and Other Key Parties Agree on Plan

											EXHIBIT 99.3
Estimated Ohio Amortization Comparison
	(In millions)
	Rate Certainty Plan						Rate Stabilization Plan				Difference
	Transition Costs						Transition Costs				Trans. Costs
					Total					Total	Total
		OE	CEI	TE	Ohio		OE	CEI	TE	Ohio	Ohio
	Projected Balance 12/31/05	$       285	$      475	$      183	$      943		$        285	$       475	$       183	$      943	$0
	Amortization 2006	$         89	$      125	$        54	$      268		191	125	82	398	(130)
	2007	90	138	60	288		94	138	92	324	(36)
	2008	106	158	69	333		-	158	9	167	166
	2009	-	54	-	54		-	54	-	54	0
	2010	-	-	-	-		-	-	-	-	0
	Transition Cost Amort	$      285	$      475	$      183	$      943		$       285	$       475	$       183	$     943	$0
	Shopping Incentives & Carrying Charges					Shopping Incentives & Carrying Charges					Shopping Incent. & CC
					Total					Total	Total
		OE	CEI	TE	Ohio		OE	CEI	TE	Ohio	Ohio
	Projected Balance 12/31/05	$       333	$      434	$      131	$       898		$       333	$      434	$      131	$      898	$0
	Regulatory Liability Offset	(75)	(85)	(45)	(205)		-	-	-	-	(205)
	Adj Balance 12/31/05	$       258	$      349	$        86	$       693		$       333	$      434	$      131	$      898	($205)
	Carrying Charges 2006	$         10	$        25	$          4	$         39		$         16	$        31	$           9	$        56	($ 17)
	2007	6	27	2	35		13	34	10	57	(22)
	2008	2	29	1	32		6	36	5	47	(15)
	2009	-	24	-	24		-	28	-	28	(4)
	2010	-	9	-	9		-	9	-	9	0
		18	114	7	139		35	138	24	197	(58)
	Incentives & CC to be amortized	$       276	$      463	$        93	$       832		$       368	$      572	$      155	$  1,095	($263)
	Amortization 2006	$         90	$            -	$        30	$       120		$             -	$           -	$           -	$           -	$120
	2007	92	-	31	123		156	-	-	156	(33)
	2008	94	-	32	126		212	-	155	367	(241)
	2009	-	186	-	186		-	292	-	292	(106)
	2010	-	277	-	277		-	280	-	280	(3)
	Incentives & CC Amort	$      276	$      463	$        93	$       832		$      368	$     572	$     155	$  1,095	($263)
	Net Amortization & Carrying Charges						Net Amortization & Carrying Charges				Net Amort & CC
					Total					Total	Total
		OE	CEI	TE	Ohio		OE	CEI	TE	Ohio	Ohio
	Amortization 2006	$       169	$      100	$        80	$       349		$       175	$        94	$        73	$      342	$7
	2007	176	111	89	376		237	104	82	423	(47)
	2008	198	129	100	427		206	122	159	487	(60)
	2009	-	216	-	216		-	318	-	318	(102)
	2010	-	268	-	268		-	271	-	271	(3)
	Net Amortization	$       543	$      824	$     269	$   1,636		$       618	$      909	$     314	$   1,841	($205)