
|
Rate Base
|
$
|
3,358.7
|
||
|
Rate of Return
|
7.57
|
%
|
||
|
Operating Income Requirement
|
$
|
254.3
|
||
|
Pro-Forma Operating Income
|
$
|
95.6
|
||
|
Operating Income Deficiency
|
$
|
158.7
|
||
|
Revenue Factor*
|
1.4027
|
|||
|
Revenue Requirements
|
$
|
222.6
|
| • |
Revenue Factor means a gross-up to account for income taxes (9% NJ corporate income tax and 21% federal income tax) and other expenses, including uncollectibles, BPU assessment, and Division of
Rate Counsel assessment.
|
|
Plant in Service
|
$
|
4,139.9
|
||
|
Accumulated Depreciation Reserve
|
$
|
(675.3
|
)
|
|
|
Customer Advances
|
$
|
(2.6
|
)
|
|
|
Net Plant in Service
|
$
|
3,462.1
|
||
|
Gas Supply & LNG Inventory
|
$
|
107.7
|
||
|
Working Capital
|
$
|
163.9
|
||
|
Deferred Taxes
|
$
|
(240.4
|
)
|
|
|
Excess Deferred Tax
|
$
|
(126.9
|
)
|
|
|
Consolidated Tax Adjustment
|
$
|
(7.6
|
)
|
|
|
Total Rate Base
|
$
|
3,358.7
|
|
($ millions)
|
Amount
|
Percent
|
Embedded
Cost
|
Weighted
Cost
|
||||||||||||
|
Long-Term Debt
|
$
|
1,573.2
|
44.58
|
%
|
4.03
|
%
|
1.80
|
%
|
||||||||
|
Common Equity
|
1,955.7
|
55.42
|
%
|
10.42
|
%
|
5.77
|
%
|
|||||||||
|
Total
|
$
|
3,528.9
|
100.00
|
%
|
7.57
|
%
|
||||||||||

|
Recent Base Rate Cases
|
||||||
|
Company
|
Filing Date
|
Settlement Date
|
Overall
Weighted
Cost of
Capital |
Return on
Equity
|
Equity Ratio
|
|
|
PSE&G
|
December 2023
|
Pending
|
7.55%*
|
10.4%*
|
55.5%*
|
|
|
JCP&L
|
March 2023
|
Pending
|
7.6%*
|
10.4%*
|
51.9%*
|
|
|
Atlantic City
Electric
|
February 2023
|
November 2023
|
6.68%
|
9.60%
|
50.2%
|
|
|
South Jersey Gas
|
April 2022
|
December 2022
|
6.93%
|
9.60%
|
54.0%
|
|
|
Elizabethtown Gas
|
December 2021
|
August 2022
|
6.83%
|
9.60%
|
52.0%
|
|
|
Rockland Electric
|
May 2021
|
December 2021
|
7.08%
|
9.60%
|
48.51%
|
|
|
* As filed
|
||||||
| • |
New Jersey Natural Gas, NJR’s principal subsidiary, operates and maintains natural gas transportation and distribution infrastructure to serve approximately 576,000 customers
in New Jersey’s Monmouth, Ocean, Morris, Middlesex, Sussex and Burlington counties.
|
| • |
Clean Energy Ventures invests in, owns and operates solar projects with a total capacity of approximately 469 megawatts, providing commercial customers with low-carbon
solutions.
|
| • |
Energy Services manages a diversified portfolio of natural gas transportation and storage assets and provides physical natural gas services and customized energy solutions to
its customers across North America.
|
| • |
Storage and Transportation serves customers from local distributors and producers to electric generators and wholesale marketers through its ownership of Leaf River and the
Adelphia Gateway Pipeline, as well as our 50% equity ownership in the Steckman Ridge natural gas storage facility.
|
| • |
Home Services provides service contracts as well as heating, central air conditioning, water heaters, standby generators, solar and other indoor and outdoor comfort products to
residential homes throughout New Jersey.
|