EXAMPLE A1
Suggested formula applied to an extension to provide gas, electric, telecommunications service, and water and wastewater to a 10-unit residential development
Each year produces more revenue
When? | Action | Amount for Gas, Electric, and Telecom | Amount for Water and Waste-water | |
Year one | Before construction | Applicant provides deposit. | $ 20,000.00 | $ 5,000.00 |
First customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from first customer ($ 430.00) by 10 for gas, electric, and telecommunications regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 4,300.00 | $ 1,075.00 | |
After first customer's startup refund | Amount of deposit remaining with regulated entity. | $ 15,700.00 | $ 3,925.00 | |
Second customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from second customer ($ 500.00) by 10 for gas, electric, and telecommunication regulated entities, and 2.5 for water and wastewater regulated entities. | $ 5,000.00 | $ 1,250.00 | |
After second customer's startup refund | Amount of deposit remaining with regulated entity. | $ 10,700.00 | $ 2,675.00 | |
End of year one | One year has passed since depostit was provided | Regulated entity gives applicant first annual refund, based on customers served for all of year one. Refund is calculated by multiplying by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities the difference between: i. The actual distribution revenue from customer 1 ($ 480.00); and ii. The original estimate of annual distribution revenue from customer 1 ($ 430.00). This difference is $ 50.00. | $ 500.00 | $ 125.00 |
Year two | After first annual refund | Amount of deposit remaining with regulated entity. | $ 10,200.00 | $ 2,550.00 |
Third customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from third customer ($ 400.00) by 10 for gas, electric, and telecommunication regulated entities, and 2.5 for water and wastewater regulated entities. | $ 4,000.00 | $ 1,000.00 | |
After third customer startup refund | Amount of deposit remaining with regulated entity. | $ 6,200.00 | $ 1,550.00 | |
End of year two | Two years have passed since deposit was provided | Regulated entity gives applicant second annual refund, based on customers that were served for all of year two. Refund is calculated as follows: i. Sum the actual distribution revenue from customer 1 ($ 520.00) and customer 2 ($ 580.00). This results in a total of $ 1,100; and ii. Determine the sum of: -- The actual distribution revenue used in calculating the most recent annual refund ($ 480.00); and -- The original estimated annual from customer 2 ($ 500.00); -- This results in a total of $ 980.00; iii. Subtract ii above from i above, resulting in a difference of $ 120.00; and iv. Multiply the difference derived under iii above by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 1,200.00 | $ 300.00 |
Year three | After second annual refund | Amount of deposit remaining with regulated entity. | $ 5,000.00 | $ 1,250.00 |
Fourth customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from fourth customer ($ 350.00) by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 3,500.00 | $ 875.00 | |
After fourth customer startup refund | Amount of deposit remaining with regulated entity | $ 1,500.00 | $ 375.00 | |
End of year three | Three years have passed since deposit was provided | Regulated entity gives applicant third annual refund, based on customers that were served for all of year three. Refund is calculated as follows: i. Sum the actual distribution revenue from customer 1 ($ 550.00), customer 2 ($ 610.00), and customer 3 ($ 550.00). This results in a total of $ 1,710; and ii. Determine the sum of: -- The actual distribution revenue used in the calculations of the most recent annual refund ($ 1,100); and -- The original estimated annual revenue from customer 3 ($ 400.00); -- This results in a total of $ 1,500; iii. Subtract ii from i above, resulting in a difference of $ 210.00; and iv. Multiply the difference derived under iii above by 10 for gas, electric, and telecommunication regulated entities, resulting in an annual refund of $ 2,100. Since $ 2,100 exceeds the remaining deposit, the regulated entity gives the applicant the remainder of the deposit ($ 1,500). For water and wastewater regulated entities, multiply the difference derived under iii above by 2.5, resulting in an annual refund of $ 525.00. Since $ 525.00 exceeds the remaining deposit, the regulated entity gives the applicant the remainder of the deposit ($ 375.00). Transaction is complete. | $ 1,500.00 | $ 375.00 |
EXAMPLE A2
Suggested formula applied to an extension to provide gas, electric, telecommunications service, and water and wastewater to a 10-unit residential development
Second year produces less revenue
When? | Action | Amount for Gas, Electric, and Telecom | Amount for Water and Waste-water | |
Year one | Before construction | Applicant provides deposit. | $ 20,000.00 | $ 5,000.00 |
First customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from first customer ($ 430.00) by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 4,300.00 | $ 1,075.00 | |
After first customer's startup refund | Amount of deposit remaining with regulated entity. | $ 15,700.00 | $ 3,925.00 | |
Second customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from second customer ($ 500.00) by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 5,000.00 | $ 1,250.00 | |
After second customer's startup refund | Amount of deposit remaining with regulated entity. | $ 10,700.00 | $ 2,675.00 | |
End of year one | One year has passed since deposit was provided | Regulated entity gives applicant first annual refund, based on customers served for all of year one. Refund is calculated by multiplying by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities, the difference between: i. The actual distribution revenue from customer 1 ($ 480.00); and ii. The original estimate of annual distribution revenue from customer 1 ($ 430.00). This difference is $ 50.00. | $ 500.00 | $ 125.00 |
Year two | After first annual refund | Amount of deposit remaining with regulated entity. | $ 10,200.00 | $ 2,550.00 |
Third customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from third customer ($ 400.00) by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 4,000.00 | $ 1,000.00 | |
After third customer startup refund | Amount of deposit remaining with regulated entity. | $ 6,200.00 | $ 1,550.00 | |
End of year two | Two years have passed since deposit was provided | Regulated entity gives applicant second annual refund, based on customers that were served for all of year two. Refund is calculated as follows: i. Sum the actual distribution revenue from customer 1 ($ 520.00) and customer 2 ($ 370.00). This results in a total $ 890.00; and ii. Determine the sum of: -- The actual distribution revenue used in calculating the most recent annual refund ($ 480.00); and -- The original estimated annual revenue from customer 2 ($ 500.00) for gas, electric, and telecommunications, and ($ 500.00) for water and wastewater; -- This results in a total of $ 980.00; iii. Subtract ii above from i above, resulting in a difference of -$ 90.00; and iv. Because -$ 90.00 is less than 0, no refund is provided. | 0.00 | 0.00 |
Year three | After second | Amount of deposit remaining with regulated entity | $ 6,200.00 | $ 1,550.00 |
annual refund | ||||
Fourth customer comes online | Regulated entity gives a customer startup refund to applicant, calculated by multiplying estimated annual distribution revenue from fourth customer ($ 350.00) by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities. | $ 3,500.00 | $ 875.00 | |
After fourth customer startup refund | Amount of deposit remaining with regulated entity | $ 2,700.00 | $ 675.00 | |
End of year three | Three years have passed since deposit was provided | Regulated entity gives applicant third annual refund, based on customers that were served for all of year three. Refund is calculated as follows: i. Sum the actual distribution revenue from customer 1 ($ 550.00), customer 2 ($ 610.00), and customer 3 ($550.00). This results in a total of $ 1,710.00; and ii. Determine the sum of: -- The actual distribution revenue used in the calculation of the most recent annual refund ($ 480.00); -- The original estimated annual revenue from customer 2 ($ 500.00) and customer 3 ($ 400.00); -- This results in a total of $ 1380.00; iii. Subtract ii from i above, resulting in a difference of $ 330.00; and iv. Multiply the difference derived under iii above by 10 for gas, electric, and telecommunication regulated entities, and by 2.5 for water and wastewater regulated entities, resulting in an annual refund of $ 3,300.00 for gas, electric, and telecommunications. For water and wastewater, the annual refund would be $ 825.00. Since $ 3,300.00 exceeds the remaining deposit, the regulated entity gives the applicant the remainder of the deposit ($ 2,700.00) for gas, electric and telecommunications customers. For water and wastewater customers, since $ 825.00 exceeds the remaining deposit of $ 675.00, the regulated entity gives the applicant $ 675.00. Transaction is complete. | $ 2,700.00 | $ 675.00 |
N.J. Admin. Code § 14:3-8.10