EXHIBIT 99.01

Exhibit 99.01


DATE:	October 27, 2005	CONTACTS:	Michael Kinney (media)
			732-938-1031
			or
			Dennis Puma (investors)
			732-938-1229

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT

•		Fiscal 2005 earnings of $2.77 per basic share largely attributed to higher earnings at NJR Energy Services

•		Net of certain items, earnings were $2.70 per basic share

•		New Jersey Natural Gas adds 10,435 new customers; above national average

•		Board approves quarterly dividend increase of 5.9 percent to $.36 per share

•		Initial guidance issued of $2.75 to $2.85 per basic share for fiscal 2006

WALL, N.J. – New Jersey Resources (NYSE: NJR) today reported that earnings per share for the fiscal year ended September 30, 2005 increased to a record $2.77 per basic share, compared with $2.60 per basic share for the prior year. On a diluted basis, earnings per share for the fiscal year increased to $2.71 compared with $2.55 last year. Fiscal 2005 earnings included a $.22 per basic share gain on the sale of a commercial office building, a charge of $.05 per basic share associated with an early retirement program for officers and an impairment charge of $.09 per basic share due to a change in strategy in its real estate subsidiary, Commercial Realty and Resources (CR&R). Net of these items, NJR’s basic earnings per share were $2.70 in fiscal 2005, compared with $2.60 last year. Diluted earnings per share, net of these items, were $2.65 and $2.55 in fiscal 2005 and 2004, respectively.

“Our consistent performance this year, including an industry-record 14th consecutive year of earnings growth, is a tribute to the hard work of our employees,” said Laurence M. Downes, chairman and CEO of NJR. “Our team accomplished this despite the challenges of higher natural gas prices and short-term interest rates.”

NJR also reported a loss of $.27 per basic share for the fiscal fourth quarter, which included the impairment charge of $.09 per basic share due to the change in strategy at CR&R. Net of this item, NJR had a loss of $.18 per basic share compared with a loss of $.19 per basic share for the same period last year. A loss is typical in July, August and September when

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 2 of 13

natural gas consumption at New Jersey Natural Gas (NJNG) is at its lowest levels of the year and the value of capacity contracts at NJR Energy Services (NJRES) is generally at the lowest point of the year.

Dividend Increased 5.9 Percent

NJR also announced that its board of directors approved a 5.9 percent increase in the quarterly dividend rate to $.36 per share from $.34 per share. The new quarterly rate is effective with the dividend payable January 2, 2006, to shareowners of record on
December 15, 2005. The new indicated annual dividend rate is $1.44 per share. NJR has now increased its dividend in each of the last 11 years and has paid quarterly dividends since 1952.

“The increase in the dividend demonstrates our commitment to provide an attractive current return to our shareowners and the benefit of a strong financial profile. We believe our dividend growth rate of 5.9 percent will be above average for our industry,” Downes said.

Natural Gas Prices

The company also reiterated that it is making every effort to minimize the effect of historically high natural gas prices being experienced throughout the industry. NJNG earns no gross margin on the commodity portion of its natural gas sales. Downes commented, “NJNG remains committed to working with our stakeholders to minimize the impact of market volatility and higher prices on our customers. For example, through our hedging program we had secured the price of nearly 80 percent of the natural gas supply needed to keep our customers’ homes warm this winter prior to the increases caused by the hurricanes. We remain committed to providing our customers with safe, reliable service at the lowest possible price and will continue to work diligently to meet their needs each and every day.”

Financial and operating highlights included:

•		Increased Net Income and Basic Earnings Per Share

		For the 12 months ended September 30, 2005, NJR earned $76.3 million, or $2.77 per basic share, compared with $71.6 million, or $2.60 per basic share, last year. Earnings for the 12-month period ended September 30, 2005 included a $6 million, or $.22 per basic share gain on the sale of a commercial office building, a charge of $1.5 million, or $.05 per basic share associated with a voluntary officer retirement program as part of an overall management restructuring plan for the organization and an impairment charge of $2.5 million, or $.09 per basic share due to a change in strategy at CR&R. Net of these items, NJR’s earnings were $74.4 million or $2.70 per basic share. The increase was due primarily to improved results at NJRES.

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 3 of 13

		NJNG earned $53.4 million in fiscal 2005, compared with $55.5 million last year. The decrease was due primarily to NJNG’s share of the early retirement charge and the impact of lower customer usage per degree day. The company believes that the lower usage per degree day was due primarily to the impact of higher wholesale natural gas prices and inconsistent weather patterns, which offset strong customer growth. NJRES reported a 21 percent increase in earnings to $16.5 million, compared with $13.6 million last year. The increase was due primarily to higher gross margin from its portfolio of storage and transportation capacity assets. Gross margin for NJRES is defined as natural gas revenues and management fees less natural gas costs.

		For the three months ended September 30, 2005, NJR posted a consolidated loss of $7.4 million, or $.27 per basic share, which included the impairment charge at CR&R of $2.5 million, or $.09 per basic share. Net of this item, the loss for the three months was $4.8 million or $.18 per basic share, compared with a loss of $5.4 million, or $.19 per basic share, for the same period last year. The improvement in the quarter was due primarily to better results at NJRES, which reported a loss of $2.2 million, compared with a loss of $4.3 million last year. This was due primarily to higher gross margin from increased market volatility. NJNG lost $3.6 million in the quarter versus a loss of $2.6 million last year. The increased loss was due primarily to reduced interest income as fiscal 2004 results included a positive adjustment from a regulatory settlement with the New Jersey Board of Public Utilities (BPU) regarding gas remediation costs.

•		Customer Growth Continues at 2.3 Percent

		NJNG added 10,435 new customers in fiscal 2005, of which 34 percent converted from other fuels. NJNG also added natural gas heat and other services to 929 existing customers during the year. These additions are expected to generate approximately 1.8 billion cubic feet (Bcf) of throughput and approximately $5.5 million of gross margin annually in the future. NJNG expects to maintain an approximate 2.3 percent annual customer growth rate in fiscal 2006, which is above the national average for natural gas distribution companies.

		NJNG’s gross margin is defined as natural gas revenues less natural gas costs; sales tax; a Transitional Energy Facilities Assessment (TEFA), which is included in Energy and other taxes on the Consolidated Statements of Income; and regulatory rider expenses. Management believes that gross margin provides a more meaningful basis for evaluating utility operations than revenue since natural gas costs, sales tax, TEFA and regulatory rider expenses are passed through to customers, and therefore have no effect on gross margin. Natural gas costs are charged to operating expenses on the basis of therm sales at the prices approved by the BPU through NJNG’s Basic Gas Supply Service (BGSS) tariff. The BGSS allows NJNG to recover natural gas costs. Sales tax is calculated at 6 percent of revenue and excludes sales to cogeneration facilities,

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 4 of 13

		other utilities, off-system sales and federal accounts. TEFA is calculated on a per-therm basis and excludes sales to cogeneration facilities, other utilities and off-system sales. Regulatory rider expenses are calculated on a per-therm basis. NJNG’s gross margin also includes benefits received by shareowners under its incentive programs.

•		Impact of Weather and Usage

		Weather in fiscal 2005 was 1.5 percent colder than normal and 2.5 percent colder than last year. “Normal” weather is based on 20-year average temperatures. The impact of the weather is significantly offset by NJNG’s weather-normalization clause, which is designed to smooth out year-to-year fluctuations on both NJNG’s gross margin and customers’ bills that may result from changing weather patterns. As a result of the colder-than-normal weather, NJNG deferred $2.1 million of gross margin for the fiscal year, to be credited to customers in the future. Gross margin was negatively impacted by lower than expected usage per degree day. NJNG believes that this resulted primarily from inconsistent weather patterns experienced during the winter and the impact of higher wholesale natural gas prices.

•		Incentive Programs Create Value for Customers and Shareowners

		During the fiscal year, NJNG’s incentive programs totaled 52.4 Bcf and $6.1 million of gross margin, compared with 47.1 Bcf and $5.8 million of gross margin last year. These incentive programs include off-system sales, capacity management, storage optimization and financial risk management programs. NJNG shares the gross margin earned from these incentive programs with customers and shareowners according to a margin-sharing formula in effect through October 2006. Since the establishment of these incentive programs in 1992, NJNG customers have saved nearly $266 million on their natural gas bills, or approximately 4 percent annually.

		For the three months ended September 30, 2005, these programs totaled 13.7 Bcf and generated $1.3 million of gross margin, compared with 10.2 Bcf and $1 million of gross margin during the same period last year.

•		Wholesale Energy Services Continues Strong Growth

		NJRES’ earnings of $16.5 million in fiscal 2005 were 21 percent higher than last year due primarily to higher gross margin generated from an increased storage and transportation portfolio and increased market volatility. NJRES has developed a portfolio of storage and transportation capacity in the Gulf Coast, Mid-Continent, Appalachia and Eastern Canada, which becomes more valuable when there are changing prices between these areas. This storage capacity is also more valuable when prices change between time periods. Gross margin generated from this portfolio is generally greater during the winter months and periods of high volatility, while the fixed costs of the capacity are spread throughout the year. Therefore, consistent with

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 5 of 13

		this seasonality, NJRES typically incurs a net loss in the three months ended September 30, 2005.

		NJRES had a net loss of $2.2 million for the three months ended September 30, 2005, compared with a loss of $4.3 million last year. The improvement in the quarter was due primarily to higher gross margin from increased market volatility.

•		NJR Home Services and Other Segment Boosted by Office Building Sale

		This business segment consists of NJR Home Services (NJRHS), which provides service, sales and installation of appliances to over 146,000 customers; CR&R, which holds and develops commercial real estate; and NJR Energy (NJRE), which consists primarily of a 5.53 percent equity investment in Iroquois Gas Transmission System, L.P. Earnings for the fiscal year were $6.5 million, compared with $2.5 million last year. Fiscal year earnings included a gain on the sale of a commercial office building of $6 million, and an impairment charge of $2.5 million recognized in the fourth quarter related to undeveloped land in Atlantic County, N.J. The company has changed its strategy from development to sale of this land. The impairment charge represents the difference between book value and the estimated fair value of the land pursuant to the new strategy. Net of the items noted above, and this segment’s portion of the early retirement charge, earnings for the fiscal year increased to $3.3 million, compared with $2.5 million last year.

		NJRHS and Other reported a net loss for the three months ended September 30, 2005 of $1.6 million, compared with earnings $1.5 million last year. Excluding the impairment charge, earnings for the three months were $1 million, compared with $1.5 million last year.

•		Growth in Operation and Maintenance Expenses Limited

		Consolidated operation and maintenance (O&M) expenses were $108.1 million for the fiscal year ended September 30, 2005, compared with $101.1 million last year. The increase was due primarily to early retirement costs and the impairment charge discussed above. Excluding these items, O&M increased less than 1 percent.

		For the quarter, O&M expenses were $30.2 million versus $24.5 million last year. The increase was due primarily to the impairment charge.

•		Share Repurchase Plan Expanded in Fiscal 2005

		NJR purchased 547,400 shares under its share repurchase plan during fiscal 2005. In January 2005, the NJR Board of Directors authorized an increase in the company’s share repurchase plan from 2 million to 2.5 million shares. The plan authorizes NJR to purchase its shares on the open market or in negotiated transactions, based on market

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 6 of 13

and other conditions. Since the plan began in September 1996, NJR has invested $81 million to repurchase 2.2 million shares at a spilt-adjusted, average price of $28.55.

Fiscal 2006 Earnings Guidance

Assuming normal weather and customer usage, stable economic conditions, continued customer growth at NJNG and continued volatility in the wholesale natural gas markets at NJRES, and subject to the factors discussed below under “Forward-Looking Statements,” NJR initially estimates that earnings for fiscal 2006 will be in the $2.75–$2.85 per basic share range.

Forward-Looking Statements

This news release contains estimates, earnings guidance and other forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. NJR cautions readers that the assumptions forming the basis for forward-looking statements include many factors that are beyond NJR’s ability to control or estimate precisely, such as estimates of future market conditions and the behavior of other market participants. Other factors that could cause actual results, including gross margin, earnings and customer growth, to differ materially from the company’s expectations include, but are not limited to, weather, economic conditions and demographic changes in NJNG’s service territory, rate of customer growth, volatility of natural gas commodity prices and its impact on customer usage, the impact of the company’s risk management efforts, including commercial and wholesale credit risks, the impact of regulation (including the regulation of rates), fluctuations in energy-related commodity prices, conversion activity, other marketing efforts, actual energy usage patterns of NJNG’s customers, the pace of deregulation of retail gas markets, access to adequate supplies of natural gas, the regulatory and pricing policies of federal and state regulatory agencies, changes due to legislation at the federal and state level, the disallowance of recovery of environmental related expenditures and other regulatory changes, environmental and other litigation and other uncertainties. More detailed information about these factors is set forth in NJR’s filings with the Securities and Exchange Commission, including NJR’s Quarterly Report on Form 10-Q filed on August 5, 2005. NJR’s Form 10-Q is available at www.sec.gov. NJR does not, by including this paragraph, assume any obligation to review or revise any particular forward-looking statement referenced herein in light of future events.

Webcast Information

NJR will host a live webcast to discuss its financial results today at 2 p.m. EDT. To listen to the call, logon to NJR’s Web site, njliving.com, and select “Investor Relations,” then click just below the microphone on the right side of the Investor Relations home page.

-more-

NEW JERSEY RESOURCES REPORTS FISCAL 2005 RESULTS;
INCREASES DIVIDEND 5.9 PERCENT
Page 7 of 13

About New Jersey Resources

New Jersey Resources (NYSE:NJR), a Fortune 1000 company and a member of the Forbes Platinum 400, provides reliable retail and wholesale energy services to customers in New Jersey and in states from the Gulf Coast to New England, and Canada. Its principal subsidiary, New Jersey Natural Gas, is one of the fastest-growing local distribution companies in the
United States, serving more than 462,000 customers in central and northern New Jersey. Other major NJR subsidiaries include NJR Energy Services and NJR Home Services. NJR Energy Services is a leader in the unregulated energy services market, providing customer service and management of natural gas storage and capacity assets. NJR Home Services offers retail customers heating, air conditioning and appliance services. NJR’s progress is a tribute to the more than 5,000 dedicated employees who have shared their expertise and focus on quality through more than 50 years of serving customers and the community to make NJR a leader in the competitive energy marketplace. For more information, visit NJR’s Web site at njliving.com.

NEW JERSEY RESOURCES CORPORATION
CONSOLIDATED FINANCIAL RESULTS



	Three Months Ended						Twelve Months Ended
Thousands, except per share data	September 30,						September 30,
(Unaudited)	2005			2004			2005		2004

Operating Revenues	$	684,937		$	414,397		$	3,148,262	$	2,533,607
Net Income (Loss)	$	(7,362	)	$	(5,385	)	$	76,340	$	71,574
Earnings (Loss) Per Common Share
Basic	$	(.27	)	$	(.19	)	$	2.77	$	2.60
Diluted	$	(.26	)	$	(.19	)	$	2.71	$	2.55
Average Shares Outstanding
Basic		27,518			27,710			27,591		27,530
Diluted		28,094			28,292			28,121		28,053

-more-

Page 8 of 13

NEW JERSEY RESOURCES
ADJUSTED NET INCOME AND EARNINGS PER SHARE RECONCILIATION

Provided below is a reconciliation of “as reported” and “as adjusted” information for Net Income and basic and diluted earnings per share for the twelve months ended September 30, 2005. This reconciliation reflects the impact of a gain on the sale of a commercial office building, a charge related to an early retirement program for officers and an impairment charge related to undeveloped land.

Management believes that this reconciliation is needed due to the unusual nature of the items described above and that they are not indicative of core results. It also provides for a more consistent comparison for year-over-year results.

(Unaudited)

Twelve Months ended

(Thousands, except per share data)

September 30, 2005

NJNG

NJRES

NJRHS and

Total

Other

Net Income, as reported

53,376

16,483

6,481

76,340

Exclude:

Gain on sale of commercial office building, net of tax

(5,972

)

(5,972

)

Charge for early retirement program, net of tax

1,195

241

1,492

Charge for impairment of undeveloped land, net of tax

2,532

Net Income, as adjusted

54,571

16,539

3,282

74,392

Earnings per share basic, as reported

2.77

Exclude:

Gain on sale of commercial office building, net of tax

(.22

)

Charge for early retirement program, net of tax

.05

Charge for impairment of undeveloped land, net of tax

.09

* Earnings per share basic, as adjusted

2.70

Earnings per share diluted, as reported

2.71

Exclude:

Gain on sale of commercial office building, net of tax

(.21

)

Charge for early retirement program, net of tax

.05

Charge for impairment of undeveloped land, net of tax

.09

* Earnings per share diluted, as adjusted

2.65

* Amount does not foot due to rounding.

Page 9 of 13

NEW JERSEY RESOURCES
ADJUSTED NET INCOME AND EARNINGS PER SHARE RECONCILIATION

Provided below is a reconciliation of “as reported” and “as adjusted” information for Net Income (Loss) and basic and diluted earnings (loss) per share for the three months ended September 30, 2005 This reconciliation reflects the impact of an impairment charge related to undeveloped land.

Management believes that this reconciliation is needed due to the unusual nature of the item described above and that they are not indicative of core results. It also provides for a more consistent comparison for year-over-year results.

(Unaudited)

Three Months ended

(Thousands, except per share data)

September 30, 2005

NJNG

NJRES

NJRHS and Other

Total

Net Loss, as reported

(3,583

)

(2,209

)

(1,570

)

(7,362

)

Exclude:

Charge for impairment of undeveloped land, net of tax

2,532

Net Income (Loss), as adjusted

(3,583

)

(2,209

)

962

(4,830

)

Loss per share basic, as reported

(.27

)

Exclude:

Charge for impairment of undeveloped land, net of tax

.09

Loss per share basic, as adjusted

(.18

)

Loss per share diluted, as reported

(.26

)

Exclude:

Charge for impairment of undeveloped land, net of tax

.09

Loss per share diluted, as adjusted

(.17

)

Page 10 of 13
NEW JERSEY RESOURCES
CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)
(Thousands, except per share data)

Three Months Ended

Twelve Months Ended

September 30,

2005

2004

2005

2004

OPERATING REVENUES

684,937

414,397

3,148,262

2,533,607

OPERATING EXPENSES

Gas purchases

646,957

382,907

2,780,343

2,213,374

Operation and maintenance

30,237

24,515

108,071

101,118

Regulatory rider expenses

2,887

1,214

31,594

9,540

Depreciation and amortization

8,540

7,800

33,675

32,449

Energy and other taxes

5,722

5,080

56,211

49,908

Total operating expenses

694,343

421,516

3,009,894

2,406,389

OPERATING INCOME (LOSS)

(9,406

)

(7,119

)

138,368

127,218

Other income

2,536

2,711

7,359

5,696

Interest charges, net

5,506

4,403

20,474

15,395

INCOME (LOSS) BEFORE INCOME TAXES

(12,376

)

(8,811

)

125,253

117,519

Income tax provision

(5,014

)

(3,426

)

48,913

45,945

NET INCOME (LOSS)

(7,362

)

(5,385

)

76,340

71,574

EARNINGS (LOSS) PER COMMON SHARE

BASIC

(.27

)

(.19

)

2.77

2.60

DILUTED

(.26

)

(.19

)

2.71

2.55

DIVIDENDS PER COMMON SHARE

.34

.325

1.36

1.30

AVERAGE SHARES OUTSTANDING

BASIC

27,518

27,710

27,591

27,530

DILUTED

28,094

28,292

28,121

28,053

Page 11 of 13

NEW JERSEY RESOURCES


	Three Months Ended						Twelve Months Ended
(Unaudited)	September 30,						September 30,
(Thousands, except per share data)	2005			2004			2005			2004

Operating Revenues
New Jersey Natural Gas	$	180,473		$	117,655		$	1,138,280		$	928,902
NJR Energy Services		496,749			289,932			1,973,268			1,582,103
NJR Home Services and Other		7,828			6,834			36,900			22,698

*Sub-total*		685,050			414,421			3,148,448			2,533,703

Intercompany Eliminations		(113	)		(24	)		(186	)		(96	)

*Total*	$	684,937		$	414,397		$	3,148,262		$	2,533,607



Operating Income (Loss)
New Jersey Natural Gas	$	(3,512	)	$	(2,760	)	$	97,502		$	98,823
NJR Energy Services		(2,391	)		(6,880	)		31,426			24,868
NJR Home Services and Other		(3,503	)		2,521			9,440			3,527

*Total*	$	(9,406	)	$	(7,119	)	$	138,368		$	127,218



Net Income (Loss)
New Jersey Natural Gas	$	(3,583	)	$	(2,632	)	$	53,376		$	55,524
NJR Energy Services		(2,209	)		(4,272	)		16,483			13,572
NJR Home Services and Other		(1,570	)		1,519			6,481			2,478

*Total*	$	(7,362	)	$	(5,385	)	$	76,340		$	71,574



Throughput (Bcf)
NJNG, Core Customers		8.0			8.1			72.3			72.3
NJNG, Incentive Programs		13.7			10.2			52.4			47.1
NJRES Fuel Mgmt. and Wholesale Sales		52.5			49.7			254.7			263.3

*Total*		74.2			68.0			379.4			382.7



Common Stock Data
Yield at September 30		3.0	%		3.1	%		3.0	%		3.1	%
Market Price
High	$	49.34		$	42.40		$	49.34		$	42.40
Low	$	44.43		$	39.54		$	40.54		$	35.76
Close at September 30	$	45.98		$	41.40		$	45.98		$	41.40
Shares Out. at September 30		27,546			27,741			27,546			27,741
Market Cap. at September 30	$	1,266,565		$	1,148,477		$	1,266,565		$	1,148,477

Page 12 of 13

NEW JERSEY NATURAL GAS


	Three Months Ended						Twelve Months Ended
(Unaudited)	September 30,						September 30,
(Thousands, except customer & weather data)	2005			2004			2005		2004

Operating Revenues
Residential	$	46,838		$	41,055		$	568,324	$	496,866
Commercial, Industrial & Other		12,073			10,707			143,211		118,326
Firm Transportation		4,173			4,633			29,566		28,987

*Total Firm Revenues*		63,084			56,395			741,101		644,179
Interruptible		5,034			3,803			14,377		9,575

*Total System Revenues*		68,118			60,198			755,478		653,754

Incentive Programs		112,355			57,457			382,802		275,148

*TOTAL REVENUES*	$	180,473		$	117,655		$	1,138,280	$	928,902



Gross Margin and Operating Income (Loss)
Residential	$	16,164		$	15,853		$	150,674	$	150,439
Commercial, Industrial & Other		3,079			2,977			28,700		28,432
Firm Transportation		3,744			4,230			23,209		24,928

*Total Firm Margin*		22,987			23,060			202,583		203,799
Interruptible		290			264			1,121		1,145

*Total System Margin*		23,277			23,324			203,704		204,944

Incentive Programs		1,285			1,041			6,092		5,832

*TOTAL GROSS MARGIN*		24,562			24,365			209,796		210,776

Operation and maintenance expense		19,071			18,816			76,532		77,442
Depreciation and amortization		8,358			7,628			32,905		31,776
Other taxes not reflected in gross margin		645			681			2,857		2,735

*OPERATING INCOME (LOSS)*	$	(3,512	)	$	(2,760	)	$	97,502	$	98,823



Throughput (Bcf)
Residential		3.1			3.1			43.7		44.1
Commercial, Industrial & Other		0.9			0.9			11.3		10.9
Firm Transportation		0.6			0.8			7.6		8.4

*Total Firm Throughput*		4.6			4.8			62.6		63.4
Interruptible		3.4			3.3			9.7		8.9

*Total System Throughput*		8.0			8.1			72.3		72.3

Incentive Programs		13.7			10.2			52.4		47.1

*TOTAL THROUGHPUT*		21.7			18.3			124.7		119.4



Customers
Residential		418,646			410,005			418,646		410,005
Commercial, Industrial & Other		28,878			27,718			28,878		27,718
Firm Transportation		15,246			16,387			15,246		16,387

*Total Firm Customers*		462,770			454,110			462,770		454,110
Interruptible		47			63			47		63

*Total System Customers*		462,817			454,173			462,817		454,173
Incentive Programs		39			35			39		35

*TOTAL CUSTOMERS*		462,856			454,208			462,856		454,208

Page 13 of 13

NEW JERSEY NATURAL GAS


	Three Months Ended						Twelve Months Ended
(Unaudited)	September 30,						September 30,
(Thousands, except customer & weather data)	2005			2004			2005			2004

Degree Days
Actual		16			23			4,927			4,809
Normal		50			49			4,853			4,862

Percent of Normal		32.0	%		46.9	%		101.5	%		98.9	%

NJR ENERGY SERVICES


Operating Revenues	$	496,749		$	289,932		$	1,973,268	$	1,582,103
Gas Purchases		498,230			294,709			1,933,970		1,549,938

Gross Margin	$	(1,481	)	$	(4,777	)	$	39,298	$	32,165

Operating Income (Loss)	$	(2,391	)	$	(6,880	)	$	31,426	$	24,868

Net Income (Loss)	$	(2,209	)	$	(4,272	)	$	16,483	$	13,572

Gas Sold and Managed (Bcf)		52.5			49.7			254.7		263.3

NJR HOME SERVICES AND OTHER


Operating Revenues	$	7,828		$	6,834	$	36,900	$	22,698

Operating Income (Loss)	$	(3,503	)	$	2,521	$	9,440	$	3,527

Net Income (Loss)	$	(1,570	)	$	1,519	$	6,481	$	2,478

Total Customers at September 30		146,293			144,279		146,293		144,279

# # #