XML 75 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Regulatory Matters (Tables)
9 Months Ended
Sep. 30, 2016
Regulated Operations [Abstract]  
Schedule of Regulatory Assets
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
September 30, 2016
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
85

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Nuclear decommissioning
2,704

 
2,238

 
466

 

 

 

 

 

Removal costs
1,627

 
1,333

 

 
151

 
143

 
20

 
123

 

Deferred rent (q)
40

 

 

 

 
40

 

 

 

Energy efficiency and demand response programs
175

 
135

 
40

 

 

 

 

 

DLC program costs
8

 

 
8

 

 

 

 

 

Electric distribution tax repairs
79

 

 
79

 

 

 

 

 

Gas distribution tax repairs
21

 

 
21

 

 

 

 

 

Energy and transmission programs (h)(i)(r)(j)(k)(l)
171

 
72

 
59

 

 
40

 
17

 
11

 
12

Over-recovered revenue decoupling (o)
5

 

 

 
5

 

 

 

 

Other
70

 
3

 
6

 
16

 
45

 
7

 
12

 
24

Total regulatory liabilities
4,985

 
3,781

 
679

 
172

 
268

 
44

 
146

 
36

Less: current portion
548

 
204

 
128

 
54

 
101

 
20

 
46

 
35

Total non-current regulatory liabilities
$
4,437

 
$
3,577

 
$
551

 
$
118

 
$
167

 
$
24

 
$
100

 
$
1

 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
December 31, 2015
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits
$
3,156

 
$

 
$

 
$

 
$
910

 
$

 
$

 
$

Deferred income taxes (b)
1,616

 
64

 
1,473

 
79

 
214

 
137

 
36

 
41

AMI programs
399

 
140

 
63

 
196

 
267

 
180

 
87

 

Under-recovered distribution service costs (d)
189

 
189

 

 

 

 

 

 

Debt costs
47

 
46

 
1

 
8

 
36

 
19

 
10

 
7

Fair value of long-term debt (f)
162

 

 

 

 

 

 

 

Severance
9

 

 

 
9

 

 

 

 

Asset retirement obligations
108

 
67

 
22

 
19

 
1

 
1

 

 

MGP remediation costs
286

 
255

 
30

 
1

 

 

 

 

Under-recovered uncollectible accounts
52

 
52

 

 

 

 

 

 

Renewable energy
247

 
247

 

 

 
6

 

 
1

 
5

Energy and transmission programs (h)(i)(r)(j)(k)(l)
84

 
43

 
1

 
40

 
33

 
9

 
11

 
13

Deferred storm costs
2

 

 

 
2

 
43

 
19

 
6

 
18

Electric generation-related regulatory asset
20

 

 

 
20

 

 

 

 

Rate stabilization deferral
87

 

 

 
87

 

 

 

 

Energy efficiency and demand response programs
279

 

 
1

 
278

 
401

 
289

 
111

 
1

Merger integration costs
6

 

 

 
6

 

 

 

 

Conservation voltage reduction
3

 

 

 
3

 

 

 

 

Under-recovered revenue decoupling (o)(p)
30

 

 

 
30

 
14

 
10

 
4

 

COPCO acquisition adjustment

 

 

 

 

 

 
13

 

Workers compensation and long-term disability costs

 

 

 

 
31

 
31

 

 

Vacation accrual
6

 

 
6

 

 
23

 

 
14

 
9

Securitized stranded costs

 

 

 

 
202

 

 

 
202

CAP arrearage
7

 

 
7

 

 

 

 

 

Removal costs

 

 

 

 
369

 
92

 
69

 
208

Other
29

 
10

 
13

 
3

 
32

 
14

 
9

 
8

Total regulatory assets
6,824

 
1,113

 
1,617

 
781

 
2,582

 
801

 
371

 
512

Less: current portion
759

 
218

 
34

 
267

 
305

 
140

 
72

 
98

Total non-current regulatory assets
$
6,065

 
$
895

 
$
1,583

 
$
514

 
$
2,277

 
$
661

 
$
299

 
$
414

 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
December 31, 2015
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
94

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Nuclear decommissioning
2,577

 
2,172

 
405

 

 

 

 

 

Removal costs
1,527

 
1,332

 

 
195

 
150

 
21

 
129

 

Energy efficiency and demand response programs
92

 
52

 
40

 

 
1

 

 

 
1

DLC program costs
9

 

 
9

 

 

 

 

 

Electric distribution tax repairs
95

 

 
95

 

 

 

 

 

Gas distribution tax repairs
28

 

 
28

 

 

 

 

 

Energy and transmission programs (h)(i)(r)(j)(k)(l)
131

 
53

 
60

 
18

 
27

 
16

 
19

 
8

Over-recovered revenue decoupling (o)
1

 

 

 
1

 

 

 

 

Other
16

 
5

 
2

 
8

 
35

 
7

 
12

 
16

Total regulatory liabilities
4,570

 
3,614

 
639

 
222

 
213

 
44

 
160

 
25

Less: current portion
369

 
155

 
112

 
38

 
66

 
15

 
49

 
18

Total non-current regulatory liabilities
$
4,201

 
$
3,459

 
$
527

 
$
184

 
$
147

 
$
29

 
$
111

 
$
7

______
(a)
As of September 30, 2016, the pension and other postretirement benefits regulatory asset at Exelon includes regulatory assets of $1,087 million established at the date of the PHI Merger related to unrecognized costs that are probable of regulatory recovery. The regulatory assets are amortized over periods from 3 to 15 years, depending on the underlying component. Pepco, DPL and ACE are currently recovering these costs through base rates. Pepco, DPL and ACE are not earning a return on the recovery of these costs in base rates.
(b)
As of September 30, 2016, includes transmission-related regulatory assets that require FERC approval separate from the transmission formula rate of $19 million, $32 million, $29 million, $20 million and $18 million for ComEd, BGE, Pepco, DPL and ACE, respectively. As of December 31, 2015, includes transmission-related regulatory assets that require FERC approval separate from the transmission formula rate of $15 million, $16 million, $36 million, $18 million and $15 million for ComEd, BGE, Pepco, DPL and ACE, respectively.
(c)
Represents AMI costs associated with the installation of smart meters and the early retirement of legacy meters throughout the service territories for ComEd, PECO, BGE, Pepco and DPL. An AMI program has not been approved by the NJBPU for ACE in New Jersey. DPL and Pepco have received approval for recovery of deferred AMI program costs from the DCPSC and DPSC in the Delaware and DC service territories, and have requested recovery in pending distribution rate cases with the MDPSC for the Maryland service territories.  As of September 30, 2016, the portion of deferred AMI program costs pending approval from the MDPSC is $32 million for BGE, $134 million for Pepco and $40 million for DPL, of which $75 million for Pepco and $14 million for DPL relates to retired legacy meters which are not earning a return and $3 million of post-test year costs for Pepco which are not earning a return.
(d)
As of September 30, 2016, ComEd’s regulatory asset of $232 million was comprised of $178 million for the 2014 - 2016 annual reconciliations and $54 million related to significant one-time events including $24 million of deferred storm costs, $11 million of Constellation and PHI merger and integration related costs and $19 million of smart meter related costs.  As of December 31, 2015, ComEd’s regulatory asset of $189 million was comprised of $142 million for the 2014 and 2015 annual reconciliations and $47 million related to significant one-time events, including $36 million of deferred storm costs and $11 million of Constellation merger and integration related costs. See Note 4Merger, Acquisitions, and Dispositions of the Exelon 2015 Form 10-K for further information.
(e)
Includes at Exelon and PHI the regulatory asset recorded at PHI for debt costs that are recoverable through the ratemaking process at Pepco, DPL, and ACE which were eliminated at Exelon and PHI as part of acquisition accounting.
(f)
Includes the unamortized regulatory assets recorded for the difference between carrying value and fair value of long-term debt of BGE as of the Constellation merger date and at Exelon and PHI for the difference between carrying value and fair value of long-term debt of Pepco, DPL and ACE as of the PHI Merger date.
(g)
Represents the regulatory asset recorded at Exelon and PHI offsetting the fair value adjustments related to Pepco's, DPL's and ACE's electricity and natural gas energy supply contracts recorded at PHI as of the PHI Merger date. Pepco, DPL and ACE are allowed full recovery of the costs of these contracts through their respective rate making processes.
(h)
As of September 30, 2016, ComEd’s regulatory asset of $31 million included $24 million associated with transmission costs recoverable through its FERC approved formula rate and $7 million of Constellation merger and integration costs to be recovered upon FERC approval.  As of September 30, 2016, ComEd’s regulatory liability of $72 million included $43 million related to over-recovered energy costs and $29 million associated with revenues received for renewable energy requirements. As of December 31, 2015, ComEd’s regulatory asset of $43 million included $5 million related to under-recovered energy costs, $31 million associated with transmission costs recoverable through its FERC approved formula rate, and $7 million of Constellation merger and integration costs to be recovered upon FERC approval. As of December 31, 2015, ComEd’s regulatory liability of $53 million included $29 million related to over-recovered energy costs and $24 million associated with revenues received for renewable energy requirements.
(i)
As of September 30, 2016, BGE's regulatory asset of $25 million included $3 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $19 million related to under-recovered electric energy costs, $3 million of abandonment costs to be recovered upon FERC approval, and $1 million related to under-recovered natural gas costs. As of December 31, 2015, BGE’s regulatory asset of $40 million included $12 million of costs associated with transmission costs recoverable through its FERC approved formula rate and $28 million related to under-recovered electric energy costs. As of December 31, 2015, BGE’s regulatory liability of $18 million related to $14 million of over-recovered transmission costs and $5 million of over-recovered natural gas costs, offset by $1 million of abandonment costs to be recovered upon FERC approval.
(j)
As of September 30, 2016, Pepco's regulatory asset of $1 million related to under-recovered electric energy costs. As of September 30, 2016, Pepco's regulatory liability of $17 million included $9 million of over-recovered transmission costs and $8 million of over-recovered electric energy costs. As of December 31, 2015, Pepco's regulatory asset of $9 million included $5 million of transmission costs recoverable through its FERC approved formula rate and $4 million of recoverable abandonment costs. As of December 31, 2015, Pepco's regulatory liability of $16 million included $14 million of over-recovered transmission costs and $2 million of over-recovered electric energy costs.
(k)
As of September 30, 2016, DPL's regulatory asset of $8 million included $1 million of transmission costs recoverable through its FERC approved formula rate and $7 million of under-recovered electric energy costs. As of September 30, 2016, DPL's regulatory liability of $11 million included $6 million of over-recovered electric energy costs and $5 million of over-recovered transmission costs. As of December 31, 2015, DPL's regulatory asset of $11 million included $7 million of transmission costs recoverable through its FERC approved formula rate, $3 million of recoverable abandonment costs, and $1 million of under-recovered electric energy costs. As of December 31, 2015, DPL's regulatory liability of $19 million included $4 million related to the over-recovered natural gas costs under the GCR mechanism, $4 million of over-recovered electric energy costs, and $11 million of over-recovered transmission costs.
(l)
As of September 30, 2016, ACE's regulatory asset of $9 million included $4 million of transmission costs recoverable through its FERC approved formula rate and $5 million of under-recovered electric energy costs. As of September 30, 2016, ACE's regulatory liability of $12 million included $7 million of over-recovered transmission costs and $5 million of over-recovered electric energy costs. As of December 31, 2015, ACE's regulatory asset of $13 million included $2 million of transmission costs recoverable through its FERC approved formula rate and $11 million of under-recovered electric energy costs. As of December 31, 2015, ACE's regulatory liability of $8 million related to over-recovered transmission costs.
(m)
As of September 30, 2016, BGE's regulatory asset of $10 million included $6 million of previously incurred PHI acquisition costs as authorized by the June 2016 rate case order.
(n)
Represents previously incurred PHI acquisition costs expected to be recovered in distribution rates in the Maryland service territories of Pepco and DPL.
(o)
Represents the electric and natural gas distribution costs recoverable from customers under BGE’s decoupling mechanism. As of September 30, 2016, BGE had a regulatory liability of $5 million related to over-recovered natural gas revenue decoupling and $0 million related to over-recovered electric revenue decoupling. As of December 31, 2015, BGE had a regulatory asset of $30 million related to under-recovered electric revenue decoupling and a regulatory liability of $1 million related to over-recovered natural gas revenue decoupling.
(p)
Represents the electric distribution costs recoverable from customers under Pepco's Maryland and District of Columbia decoupling mechanisms and DPL's Maryland decoupling mechanism.
(q)
Represents the regulatory liability recorded at Exelon and PHI for deferred rent related to a lease that is recoverable through the ratemaking process at Pepco, DPL and ACE.
(r)
As of September 30, 2016, PECO's regulatory liability of $59 million included $30 million related to over-recovered costs under the DSP program, $13 million related to the over-recovered natural gas costs under the PGC, $10 million related to over-recovered non-bypassable transmission service charges and $6 million related to over-recovered electric transmission costs. As of December 31, 2015, PECO's regulatory asset of $1 million related to under-recovered non-bypassable transmission service charges. As of December 31, 2015, PECO's regulatory liability of $60 million included $35 million related to over-recovered costs under the DSP program, $22 million related to the over-recovered natural gas costs under the PGC and $3 million related to the over-recovered electric transmission costs.
Schedule of Regulatory Liabilities
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
September 30, 2016
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
85

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Nuclear decommissioning
2,704

 
2,238

 
466

 

 

 

 

 

Removal costs
1,627

 
1,333

 

 
151

 
143

 
20

 
123

 

Deferred rent (q)
40

 

 

 

 
40

 

 

 

Energy efficiency and demand response programs
175

 
135

 
40

 

 

 

 

 

DLC program costs
8

 

 
8

 

 

 

 

 

Electric distribution tax repairs
79

 

 
79

 

 

 

 

 

Gas distribution tax repairs
21

 

 
21

 

 

 

 

 

Energy and transmission programs (h)(i)(r)(j)(k)(l)
171

 
72

 
59

 

 
40

 
17

 
11

 
12

Over-recovered revenue decoupling (o)
5

 

 

 
5

 

 

 

 

Other
70

 
3

 
6

 
16

 
45

 
7

 
12

 
24

Total regulatory liabilities
4,985

 
3,781

 
679

 
172

 
268

 
44

 
146

 
36

Less: current portion
548

 
204

 
128

 
54

 
101

 
20

 
46

 
35

Total non-current regulatory liabilities
$
4,437

 
$
3,577

 
$
551

 
$
118

 
$
167

 
$
24

 
$
100

 
$
1

 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
December 31, 2015
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pension and other postretirement benefits
$
3,156

 
$

 
$

 
$

 
$
910

 
$

 
$

 
$

Deferred income taxes (b)
1,616

 
64

 
1,473

 
79

 
214

 
137

 
36

 
41

AMI programs
399

 
140

 
63

 
196

 
267

 
180

 
87

 

Under-recovered distribution service costs (d)
189

 
189

 

 

 

 

 

 

Debt costs
47

 
46

 
1

 
8

 
36

 
19

 
10

 
7

Fair value of long-term debt (f)
162

 

 

 

 

 

 

 

Severance
9

 

 

 
9

 

 

 

 

Asset retirement obligations
108

 
67

 
22

 
19

 
1

 
1

 

 

MGP remediation costs
286

 
255

 
30

 
1

 

 

 

 

Under-recovered uncollectible accounts
52

 
52

 

 

 

 

 

 

Renewable energy
247

 
247

 

 

 
6

 

 
1

 
5

Energy and transmission programs (h)(i)(r)(j)(k)(l)
84

 
43

 
1

 
40

 
33

 
9

 
11

 
13

Deferred storm costs
2

 

 

 
2

 
43

 
19

 
6

 
18

Electric generation-related regulatory asset
20

 

 

 
20

 

 

 

 

Rate stabilization deferral
87

 

 

 
87

 

 

 

 

Energy efficiency and demand response programs
279

 

 
1

 
278

 
401

 
289

 
111

 
1

Merger integration costs
6

 

 

 
6

 

 

 

 

Conservation voltage reduction
3

 

 

 
3

 

 

 

 

Under-recovered revenue decoupling (o)(p)
30

 

 

 
30

 
14

 
10

 
4

 

COPCO acquisition adjustment

 

 

 

 

 

 
13

 

Workers compensation and long-term disability costs

 

 

 

 
31

 
31

 

 

Vacation accrual
6

 

 
6

 

 
23

 

 
14

 
9

Securitized stranded costs

 

 

 

 
202

 

 

 
202

CAP arrearage
7

 

 
7

 

 

 

 

 

Removal costs

 

 

 

 
369

 
92

 
69

 
208

Other
29

 
10

 
13

 
3

 
32

 
14

 
9

 
8

Total regulatory assets
6,824

 
1,113

 
1,617

 
781

 
2,582

 
801

 
371

 
512

Less: current portion
759

 
218

 
34

 
267

 
305

 
140

 
72

 
98

Total non-current regulatory assets
$
6,065

 
$
895

 
$
1,583

 
$
514

 
$
2,277

 
$
661

 
$
299

 
$
414

 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
December 31, 2015
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Regulatory liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other postretirement benefits
$
94

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Nuclear decommissioning
2,577

 
2,172

 
405

 

 

 

 

 

Removal costs
1,527

 
1,332

 

 
195

 
150

 
21

 
129

 

Energy efficiency and demand response programs
92

 
52

 
40

 

 
1

 

 

 
1

DLC program costs
9

 

 
9

 

 

 

 

 

Electric distribution tax repairs
95

 

 
95

 

 

 

 

 

Gas distribution tax repairs
28

 

 
28

 

 

 

 

 

Energy and transmission programs (h)(i)(r)(j)(k)(l)
131

 
53

 
60

 
18

 
27

 
16

 
19

 
8

Over-recovered revenue decoupling (o)
1

 

 

 
1

 

 

 

 

Other
16

 
5

 
2

 
8

 
35

 
7

 
12

 
16

Total regulatory liabilities
4,570

 
3,614

 
639

 
222

 
213

 
44

 
160

 
25

Less: current portion
369

 
155

 
112

 
38

 
66

 
15

 
49

 
18

Total non-current regulatory liabilities
$
4,201

 
$
3,459

 
$
527

 
$
184

 
$
147

 
$
29

 
$
111

 
$
7

______
(a)
As of September 30, 2016, the pension and other postretirement benefits regulatory asset at Exelon includes regulatory assets of $1,087 million established at the date of the PHI Merger related to unrecognized costs that are probable of regulatory recovery. The regulatory assets are amortized over periods from 3 to 15 years, depending on the underlying component. Pepco, DPL and ACE are currently recovering these costs through base rates. Pepco, DPL and ACE are not earning a return on the recovery of these costs in base rates.
(b)
As of September 30, 2016, includes transmission-related regulatory assets that require FERC approval separate from the transmission formula rate of $19 million, $32 million, $29 million, $20 million and $18 million for ComEd, BGE, Pepco, DPL and ACE, respectively. As of December 31, 2015, includes transmission-related regulatory assets that require FERC approval separate from the transmission formula rate of $15 million, $16 million, $36 million, $18 million and $15 million for ComEd, BGE, Pepco, DPL and ACE, respectively.
(c)
Represents AMI costs associated with the installation of smart meters and the early retirement of legacy meters throughout the service territories for ComEd, PECO, BGE, Pepco and DPL. An AMI program has not been approved by the NJBPU for ACE in New Jersey. DPL and Pepco have received approval for recovery of deferred AMI program costs from the DCPSC and DPSC in the Delaware and DC service territories, and have requested recovery in pending distribution rate cases with the MDPSC for the Maryland service territories.  As of September 30, 2016, the portion of deferred AMI program costs pending approval from the MDPSC is $32 million for BGE, $134 million for Pepco and $40 million for DPL, of which $75 million for Pepco and $14 million for DPL relates to retired legacy meters which are not earning a return and $3 million of post-test year costs for Pepco which are not earning a return.
(d)
As of September 30, 2016, ComEd’s regulatory asset of $232 million was comprised of $178 million for the 2014 - 2016 annual reconciliations and $54 million related to significant one-time events including $24 million of deferred storm costs, $11 million of Constellation and PHI merger and integration related costs and $19 million of smart meter related costs.  As of December 31, 2015, ComEd’s regulatory asset of $189 million was comprised of $142 million for the 2014 and 2015 annual reconciliations and $47 million related to significant one-time events, including $36 million of deferred storm costs and $11 million of Constellation merger and integration related costs. See Note 4Merger, Acquisitions, and Dispositions of the Exelon 2015 Form 10-K for further information.
(e)
Includes at Exelon and PHI the regulatory asset recorded at PHI for debt costs that are recoverable through the ratemaking process at Pepco, DPL, and ACE which were eliminated at Exelon and PHI as part of acquisition accounting.
(f)
Includes the unamortized regulatory assets recorded for the difference between carrying value and fair value of long-term debt of BGE as of the Constellation merger date and at Exelon and PHI for the difference between carrying value and fair value of long-term debt of Pepco, DPL and ACE as of the PHI Merger date.
(g)
Represents the regulatory asset recorded at Exelon and PHI offsetting the fair value adjustments related to Pepco's, DPL's and ACE's electricity and natural gas energy supply contracts recorded at PHI as of the PHI Merger date. Pepco, DPL and ACE are allowed full recovery of the costs of these contracts through their respective rate making processes.
(h)
As of September 30, 2016, ComEd’s regulatory asset of $31 million included $24 million associated with transmission costs recoverable through its FERC approved formula rate and $7 million of Constellation merger and integration costs to be recovered upon FERC approval.  As of September 30, 2016, ComEd’s regulatory liability of $72 million included $43 million related to over-recovered energy costs and $29 million associated with revenues received for renewable energy requirements. As of December 31, 2015, ComEd’s regulatory asset of $43 million included $5 million related to under-recovered energy costs, $31 million associated with transmission costs recoverable through its FERC approved formula rate, and $7 million of Constellation merger and integration costs to be recovered upon FERC approval. As of December 31, 2015, ComEd’s regulatory liability of $53 million included $29 million related to over-recovered energy costs and $24 million associated with revenues received for renewable energy requirements.
(i)
As of September 30, 2016, BGE's regulatory asset of $25 million included $3 million of costs associated with transmission costs recoverable through its FERC approved formula rate, $19 million related to under-recovered electric energy costs, $3 million of abandonment costs to be recovered upon FERC approval, and $1 million related to under-recovered natural gas costs. As of December 31, 2015, BGE’s regulatory asset of $40 million included $12 million of costs associated with transmission costs recoverable through its FERC approved formula rate and $28 million related to under-recovered electric energy costs. As of December 31, 2015, BGE’s regulatory liability of $18 million related to $14 million of over-recovered transmission costs and $5 million of over-recovered natural gas costs, offset by $1 million of abandonment costs to be recovered upon FERC approval.
(j)
As of September 30, 2016, Pepco's regulatory asset of $1 million related to under-recovered electric energy costs. As of September 30, 2016, Pepco's regulatory liability of $17 million included $9 million of over-recovered transmission costs and $8 million of over-recovered electric energy costs. As of December 31, 2015, Pepco's regulatory asset of $9 million included $5 million of transmission costs recoverable through its FERC approved formula rate and $4 million of recoverable abandonment costs. As of December 31, 2015, Pepco's regulatory liability of $16 million included $14 million of over-recovered transmission costs and $2 million of over-recovered electric energy costs.
(k)
As of September 30, 2016, DPL's regulatory asset of $8 million included $1 million of transmission costs recoverable through its FERC approved formula rate and $7 million of under-recovered electric energy costs. As of September 30, 2016, DPL's regulatory liability of $11 million included $6 million of over-recovered electric energy costs and $5 million of over-recovered transmission costs. As of December 31, 2015, DPL's regulatory asset of $11 million included $7 million of transmission costs recoverable through its FERC approved formula rate, $3 million of recoverable abandonment costs, and $1 million of under-recovered electric energy costs. As of December 31, 2015, DPL's regulatory liability of $19 million included $4 million related to the over-recovered natural gas costs under the GCR mechanism, $4 million of over-recovered electric energy costs, and $11 million of over-recovered transmission costs.
(l)
As of September 30, 2016, ACE's regulatory asset of $9 million included $4 million of transmission costs recoverable through its FERC approved formula rate and $5 million of under-recovered electric energy costs. As of September 30, 2016, ACE's regulatory liability of $12 million included $7 million of over-recovered transmission costs and $5 million of over-recovered electric energy costs. As of December 31, 2015, ACE's regulatory asset of $13 million included $2 million of transmission costs recoverable through its FERC approved formula rate and $11 million of under-recovered electric energy costs. As of December 31, 2015, ACE's regulatory liability of $8 million related to over-recovered transmission costs.
(m)
As of September 30, 2016, BGE's regulatory asset of $10 million included $6 million of previously incurred PHI acquisition costs as authorized by the June 2016 rate case order.
(n)
Represents previously incurred PHI acquisition costs expected to be recovered in distribution rates in the Maryland service territories of Pepco and DPL.
(o)
Represents the electric and natural gas distribution costs recoverable from customers under BGE’s decoupling mechanism. As of September 30, 2016, BGE had a regulatory liability of $5 million related to over-recovered natural gas revenue decoupling and $0 million related to over-recovered electric revenue decoupling. As of December 31, 2015, BGE had a regulatory asset of $30 million related to under-recovered electric revenue decoupling and a regulatory liability of $1 million related to over-recovered natural gas revenue decoupling.
(p)
Represents the electric distribution costs recoverable from customers under Pepco's Maryland and District of Columbia decoupling mechanisms and DPL's Maryland decoupling mechanism.
(q)
Represents the regulatory liability recorded at Exelon and PHI for deferred rent related to a lease that is recoverable through the ratemaking process at Pepco, DPL and ACE.
(r)
As of September 30, 2016, PECO's regulatory liability of $59 million included $30 million related to over-recovered costs under the DSP program, $13 million related to the over-recovered natural gas costs under the PGC, $10 million related to over-recovered non-bypassable transmission service charges and $6 million related to over-recovered electric transmission costs. As of December 31, 2015, PECO's regulatory asset of $1 million related to under-recovered non-bypassable transmission service charges. As of December 31, 2015, PECO's regulatory liability of $60 million included $35 million related to over-recovered costs under the DSP program, $22 million related to the over-recovered natural gas costs under the PGC and $3 million related to the over-recovered electric transmission costs.
Purchase Of Receivables

 
 
 
 
 
 
 
 
 
Predecessor
 
 
 
 
 
 
As of December 31, 2015
Exelon
 
ComEd
 
PECO
 
BGE
 
PHI
 
Pepco
 
DPL
 
ACE
Purchased receivables(b)(c)
$
229

 
$
103

 
$
67

 
$
59

 
$
100

 
$
70

 
$
11

 
$
19

Allowance for uncollectible accounts(a)
(31
)
 
(16
)
 
(7
)
 
(8
)
 
(6
)
 
(4
)
 

 
(2
)
Purchased receivables, net
$
198

 
$
87

 
$
60

 
$
51

 
$
94

 
$
66

 
$
11

 
$
17

_______
(a)
For ComEd, BGE, Pepco and DPL, reflects the incremental allowance for uncollectible accounts recorded, which is in addition to the purchase discount. For ComEd, the incremental uncollectible accounts expense is recovered through its Purchase of Receivables with Consolidated Billing tariff.
(b)
PECO’s natural gas POR program became effective on January 1, 2012 and included a 1% discount on purchased receivables in order to recover the implementation costs of the program. The implementation costs were fully recovered and the 1% discount was reset to 0%, effective July 2015.
(c)
Pepco's electric POR program in Maryland included a discount on purchased receivables ranging from 0% to 2% depending on customer class, and Pepco's electric POR program in the District of Columbia included a discount on purchased receivables ranging from 0% to 6% depending on customer class. DPL's electric POR program in Maryland included a discount on purchased receivables ranging from 0% to 1% depending on customer class.

Public Utilities General Disclosures [Table Text Block]
he following total increases/(decreases) were included in ComEd’s, BGE’s, Pepco's, DPL's and ACE's electric transmission formula rate filings:
 
2016
Annual Transmission Filings(a)
ComEd
 
BGE
 
Pepco
 
DPL
 
ACE
Initial revenue requirement
    increase
$
90

 
$
12

 
$
2

 
$
8

 
$
8

Annual reconciliation (decrease)
    increase
4

 
3

 
(10
)
 
(10
)
 
(14
)
Dedicated facilities (decrease) increase (b)

 
13

 

 

 

MAPP abandonment recovery decrease (c)

 

 
(15
)
 
(12
)
 

Total revenue requirement
    increase (decrease)
$
94

 
$
28

 
$
(23
)
 
$
(14
)
 
$
(6
)
 
 
 
 
 
 
 
 
 
 
Allowed return on rate base (d)
8.47
%
 
8.09
%
 
7.88
%
 
7.21
%
 
7.83
%
Previously authorized allowed return on rate base (d)
8.61
%
 
8.46
%
 
8.36
%
 
7.80
%
 
8.51
%
Allowed ROE (e)
11.50
%
 
10.50
%
 
10.50
%
 
10.50
%
 
10.50
%
_____________
(a) All rates are effective June 2016.
(b) BGE's transmission revenues include a FERC approved dedicated facilities charge to recover the costs of providing transmission service to specifically designated load by BGE.
(c) In 2012, PJM terminated the MAPP transmission line construction project planned for the Pepco and DPL service territories. Pursuant to a FERC approved settlement agreement, the abandonment costs associated with MAPP were being recovered in transmission rates over a three-year period that ended in May 2016.
(d)
Refers to the weighted average debt and equity return on transmission rate bases.
(e) As part of the FERC-approved settlement of ComEd’s 2007 transmission rate case, the rate of return on common equity is 11.50% and the common equity component of the ratio used to calculate the weighted average debt and equity return for the transmission formula rate is currently capped at 55%. As part of the FERC-approved settlement of the ROE complaint against BGE, Pepco, DPL and ACE, the rate of return on common equity is 10.50%, inclusive of a 50 basis point incentive adder for being a member of a regional transmission organization.