EXHIBIT 12C

PSEG POWER LLC
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|---------------------------------------------------------- |  | --------------------------- | ---- | ------------------- | - | ---- | - | ---- | ----- | ---- | - | ---- | - | ---- | ---- | - | - | ---- | - | - | ---- | -
|                                                           |  | For the Six 
  Months Ended |      | For the Years Ended |  
|                                                           |  |                             |      |                     |  
|                                                           |  | June 30,                    |      | December 31,        |  
|                                                           |  |                             |      |                     |  
|                                                           |  | 2007                        |      | 2006                |   | 2006 |   | 2005 |       | 2004 |   | 2003 |   | 2002 |     
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|                                                           |  | (Millions, except ratios)   |     
|Earnings as Defined in Regulation S-K (A):                 |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Pre-tax Income from Continuing Operations                  |  | $                           | 406  |                     | $ | 206  |   | $    | 878   |      | $ | 752  |   | $    | 594  |   | $ | 815  |   | $ | 781  |  
|Fixed Charges                                              |  |                             | 89   |                     |   | 98   |   |      | 190   |      |   | 197  |   |      | 198  |   |   | 219  |   |   | 219  |  
|Capitalized Interest                                       |  |                             | (8   | )                   |   | (26  | ) |      | (30   | )    |   | (89  | ) |      | (107 | ) |   | (106 | ) |   | (93  | )
|Preferred Stock Dividend Requirements                      |  |                             |     |                     |   |     |   |      |      |      |   |     |   |      |     |   |   |     |   |   |     |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Total Earnings                                             |  | $                           | 487  |                     | $ | 278  |   | $    | 1,038 |      | $ | 860  |   | $    | 685  |   | $ | 928  |   | $ | 907  |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Fixed Charges as Defined in Regulation S-K (B)             |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Interest Expense                                           |  | $                           | 89   |                     | $ | 98   |   | $    | 189   |      | $ | 195  |   | $    | 197  |   | $ | 217  |   | $ | 217  |  
|Preferred Securities Dividend Requirements of Subsidiaries |  |                             |     |                     |   |     |   |      |      |      |   |     |   |      |     |   |   |     |   |   |     |  
|                                                          
|Interest Factor in Rentals                                 |  |                             |     |                     |   |     |   |      | 1     |      |   | 2    |   |      | 1    |   |   | 2    |   |   | 2    |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Total Fixed Charges                                        |  | $                           | 89   |                     | $ | 98   |   | $    | 190   |      | $ | 197  |   | $    | 198  |   | $ | 219  |   | $ | 219  |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  
|Ratio of Earnings to Fixed Charges                         |  |                             | 5.47 |                     |   | 2.84 |   |      | 5.46  |      |   | 4.37 |   |      | 3.46 |   |   | 4.24 |   |   | 4.14 |  
|                                                           |  |                             |      |                     |   |      |   |      |       |      |   |      |   |      |      |   |   |      |   |   |      |  

|    |                                                                                                                                                                                                                         
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(A) | The term earnings shall
  be defined as pre-tax Income from Continuing Operations. Add to pre-tax
  income the amount of fixed charges adjusted to exclude the amount of any
  interest capitalized during the period.
|    |                                                                                                                                                                                                                         
|(B) | Fixed
  Charges represent (a) interest, whether expensed or capitalized, (b)
  amortization of debt discount, premium and expense and (c) an estimate
  of interest implicit in rentals.                                

---