HomeMy WebLinkAboutOrdinances (Ordinance O-20-2138)-09/15/2020ORDINANCE 0-20-2138
APPROVING A NEGOTIATED SETTLEMENT BETWEEN THE ATMOS
CITIES STEERING COMMITTEE ("ACSC") AND ATMOS ENERGY CORP.,
MID-TEX DIVISION REGARDING THE COMPANY'S 2020 RATE REVIEW
MECHANISM FILING; DECLARING EXISTING RATES TO BE
UNREASONABLE; ADOPTING TARIFFS THAT REFLECT RATE
ADJUSTMENTS CONSISTENT WITH THE NEGOTIATED SETTLEMENT;
FINDING THE RATES TO BE SET BY THE ATTACHED SETTLEMENT
TARIFFS TO BE JUST AND REASONABLE AND IN THE PUBLIC
INTEREST; APPROVING AN ATTACHED EXHIBIT ESTABLISHING A
BENCHMARK FOR PENSIONS AND RETIREE MEDICAL BENEFITS;
APPROVING AN ATTACHED EXHIBIT REGARDING AMORTIZATION OF
REGULATORY LIABILITY; REQUIRING THE COMPANY TO REIMBURSE
ACSC'S REASONABLE RATEMAKING EXPENSES; DETERMINING THAT
THIS ORDINANCE WAS PASSED IN ACCORDANCE WITH THE
REQUIREMENTS OF THE TEXAS OPEN MEETINGS ACT; ADOPTING A
SAVINGS CLAUSE; AND DECLARING AN EFFECTIVE DATE
WHEREAS, the City of Colleyville, Texas ("City") is a gas utility customer of
Atmos Energy Corp., Mid -Tex Division ("Atmos Mid -Tex" or
"Company"), and a regulatory authority with an interest in the
rates, charges, and services of Atmos Mid -Tex; and
WHEREAS, the City is a member of the Atmos Cities Steering Committee
("ACSC"), a coalition of similarly -situated cities served by Atmos
Mid -Tex ("ACSC Cities") that have joined together to facilitate
the review of, and response to, natural gas issues affecting rates
charged in the Atmos Mid -Tex service area; and
WHEREAS, ACSC and the Company worked collaboratively to develop a Rate
Review Mechanism ("RRM") tariff that allows for an expedited
rate review process by ACSC Cities as a substitute to the Gas
Reliability Infrastructure Program ("GRIP") process instituted by
the Legislature, and that will establish rates for the ACSC Cities
based on the system -wide cost of serving the Atmos Mid -Tex
Division; and
WHEREAS, the current RRM tariff was adopted by the City by Resolution R-
18-4306 in 2018; and
WHEREAS, on about March 31, 2020, Atmos Mid -Tex filed its 2020 RRM rate
request with ACSC Cities based on a test year ending December
31, 2019; and
Ordinance 0-20-2138
Page 2 of 4
WHEREAS, ACSC coordinated its review of the Atmos Mid -Tex 2020 RRM
filing through its Executive Committee, assisted by ACSC's
attorneys and consultants, to resolve issues identified in the
Company's RRM filing; and
WHEREAS, the Executive Committee, as well as ACSC's counsel and
consultants, recommend that ACSC Cities approve an increase
in base rates for Atmos Mid -Tex of $90 million applicable to ACSC
Cities with an Effective Date of December 1, 2020; and
WHEREAS, ACSC agrees that Atmos plant -in-service is reasonable; and
WHEREAS, with the exception of approved plant -in-service, ACSC is not
foreclosed from future reasonableness evaluation of costs
associated with incidents related to gas leaks; and
WHEREAS, the two month delayed Effective Date from October 1 to
December 1 will save ACSC ratepayers approximately $9 million
off new rates imposed by the attached tariffs (Exhibit A), the
impact on ratepayers should approximate the reasonable value
of the rate filing found by the ACSC Consultants' Report, which
was $81 million; and
WHEREAS, the attached tariffs (Exhibit A) implementing new rates are
consistent with the recommendation of the ACSC Executive
Committee, are agreed to by the Company, and are just,
reasonable, and in the public interest; and
WHEREAS, the settlement agreement sets a new benchmark for pensions
and retiree medical benefits (Exhibit B); and
WHEREAS, the settlement agreement establishes an amortization schedule
for regulatory liability prepared by Atmos Mid -Tex (Exhibit C).
NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE
CITY OF COLLEYVILLE, TEXAS:
Sec. 1 THAT without prejudice to future litigation of any issue identified
by ACSC, the City Council finds that the settled amount of an
increase in revenues of $90 million for ACSC Cities represents a
comprehensive settlement of gas utility rate issues affecting the
rates, operations, and services offered by Atmos Mid -Tex within
Ordinance 0-20-2138
Page 3 of 4
the municipal limits arising from Atmos Mid-Tex's 2020 RRM filing,
is in the public interest, and is consistent with the City's authority
under Section 103.001 of the Texas Utilities Code.
Sec. 2 THAT despite finding Atmos Mid-Tex's plant -in-service to be
reasonable, ACSC is not foreclosed in future cases from evaluating
the reasonableness of costs associated with incidents involving
leaks of natural gas.
Sec. 3 THAT the existing rates for natural gas service provided by Atmos
Mid -Tex are unreasonable. The new tariffs attached hereto and
incorporated herein as Exhibit A, are just and reasonable, and are
designed to allow Atmos Mid -Tex to recover annually an additional
$90 million from customers in ACSC Cities, over the amount
allowed under currently approved rates. Such tariffs are hereby
adopted.
Sec. 4 THAT the ratemaking treatment for pensions and retiree medical
benefits in Atmos Mid-Tex's next RRM filing shall be as set forth
on Exhibit B, attached hereto and incorporated herein.
Sec. 5 THAT subject to any future settlement or decision regarding the
balance of Excess Deferred Income Tax to be refunded to
ratepayers, the amortization of regulatory liability shall be
consistent with the schedule found in Exhibit C, attached hereto
and incorporated herein.
Sec. 6 THAT Atmos Mid -Tex shall reimburse the reasonable ratemaking
expenses of the ACSC in processing the Company's 2020 RRM
filing.
Sec. 7 THAT to the extent any resolution or ordinance previously adopted
by the Council is inconsistent with this Ordinance, it is hereby
repealed.
Sec. 8 THAT if any section, paragraph, subdivision, clause, phrase or
provision of this ordinance shall be judged invalid or
unconstitutional, the same shall not affect the validity of this
ordinance as a whole or any portion thereof other than that portion
so decided to be invalid or unconstitutional.
Ordinance 0-20-2138
Page 4 of 4
Sec. 9 THAT this ordinance shall take effect immediately from and after
its passage with rates authorized by attached tariffs to be effective
for bills rendered on or after December 1, 2020.
AND IT IS SO ORDERED.
The first reading and public hearing being conducted on the 1st day of
September 2020.
The second reading and public hearing being conducted on the 15th day of
September 2020.
APPROVED BY A VOTE OF 7 AYES, 0 NAYS ON THIS THE 15TH DAY OF
SEPTEMBER 2020.
Mayor Richard Newton
Aye Mayor Pro Tern Bobby Lindamood Aye
Place 1, Tammy Nakamura
Aye Place 3, Kathy Wheat Aye
Place 4, George Dodson
Aye Place 5, Chuck Kelley Aye
Place 6, Callie Rigney
Aye
ATTEST:
'
Christine Loven, TRMC
City Secretary
APPROVED AS TO FORM:
Whitt Wyatt
City Attorney
OIOF'CO�LLEYVILLE
Richard Newton
Mayor
Exhibit A
to 2020 RRM Resolution or Ordinance
Mid -Tex Tariffs
Effective December 1, 2020
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
R— RESIDENTIALSALES
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 12101/2020
PAGE:
Application
Applicable to Residential Customers for all natural gas provided at one Point of Delivery and measured
through one meter.
Type of Service
Where service of the type desired by Customer is not already available at the Point of Delivery, additional
charges and special contract arrangements between Company and Customer may be required prior to
service being furnished.
Monthly Rate
Customer's monthly bill will be calculated by adding the following Customer and Ccf charges to the
amounts due under the riders listed below:
Charge
Amount
Customer Charge per Bill
$ 20.25 per month
Rider CEE Surcharge
$ 0.05 per month'
Total Customer Charge
$ 20.30 per month
Commodity Charge —All Ccf
$0.26651 per Ccf
Gas Cost Recovery: Plus an amount for gas costs and upstream transportation costs calculated
In accordance with Part (a) and Part (b), respectively, of Rider GCR.
Weather Normalization Adjustment: Plus or Minus an amount for weather normalization
calculated in accordance with Rider WNA.
Franchise Fee Adjustment: Plus an amount for franchise fees calculated In accordance with Rider
FF. Rider FF is only applicable to customers inside the corporate limits of any incorporated
municipality.
Tax Adjustment: Plus an amount for tax calculated in accordance with Rider TAX.
Surcharges: Plus an amount for surcharges calculated in accordance with the applicable rider(s).
Agreement
An Agreement for Gas Service may be required.
Notice
Service hereunder and the rates for services provided are subject to the orders of regulatory bodies
having jurisdiction and to the Company's Tariff for Gas Service.
'Reference Rider CEE -Conservation and Energy Efficiency as approved in GUD 10170. Surcharge billing effective July 1, 2020.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
C — COMMERCIAL SALES
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 1210112020
PAGE:
Application
Applicable to Commercial Customers for all natural gas provided at one Point of Delivery and measured
through one meter and to Industrial Customers with an average annual usage of less than 30,000 Ccf.
Type of Service
Where service of the type desired by Customer is not already available at the Point of Delivery, additional
charges and special contract arrangements between Company and Customer may be required prior to
service being furnished.
Monthly Rate
Customer's monthly bill will be calculated by adding the following Customer and Ccf charges to the
amounts due under the riders listed below:
Charge
Amount
Customer Charge per Bill
$ 54.50 per month
Rider CEE Surcharge
$ 0.02 per month'
Total Customer Charge
$ 54.52 per month
Commodity Charge —All Ccf
$ 0.11728 per Ccf
Gas Cost Recovery: Plus an amount for gas costs and upstream transportation costs calculated
in accordance with Part (a) and Part (b), respectively, of Rider GCR.
Weather Normalization Adjustment: Plus or Minus an amount for weather normalization
calculated in accordance with Rider WNA.
Franchise Fee Adjustment: Plus an amount for franchise fees calculated in accordance with Rider
FF. Rider FF is only applicable to customers inside the corporate limits of any Incorporated
municipality.
Tax Adjustment: Plus an amount for tax calculated in accordance with Rider TAX.
Surcharges: Plus an amount for surcharges calculated in accordance with the applicable rider(s).
Agreement
An Agreement for Gas Service may be required.
Notice
Service hereunder and the rates for services provided are subject to the orders of regulatory bodies
having jurisdiction and to the Company's Tariff for Gas Service.
1 Reference Rider CEE -Conservation and Energy Efficiency as approved in GUD 10M. Surcharge billing effective July 1, 2020.
MID-TEX DIVISION RRC Tariff No:
ATMOS ENERGY CORPORATION
RATE SCHEDULE:
I — INDUSTRIAL SALES
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 1210112020
PAGE:
Application
Applicable to Industrial Customers with a maximum daily usage (MDU) of less than 3,500 MMStu per day
for all natural gas provided at one Point of Delivery and measured through one meter. Service for
Industrial Customers with an MDU equal to or greater than 3,500 MMBtu per day will be provided at
Company's sole option and will require special contract arrangements between Company and Customer.
Type of Service
Where service of the type desired by Customer is not already available at the Point of Delivery, additional
charges and special contract arrangements between Company and Customer may be required prior to
service being furnished.
Monthly Rate
Customer's monthly bill will be calculated by adding the following Customer and MMBtu charges to the
amounts due under the riders listed below:
Charge
Amount
Customer Charge per Meter
$ 1,014.50 per month
First 0 MMBtu to 1,500 MMBtu
$ 0.4157 per MMBtu
Next 3,500 MMBtu
$ 0.3044 per MMBtu
All MMBtu over 5,000 MMBtu
$ 0.0653 per MMBtu
Gas Cost Recovery: Plus an amount for gas costs and upstream transportation costs calculated
in accordance with Part (a) and Part (b), respectively, of Rider GCR.
Franchise Fee Adjustment: Plus an amount for franchise fees calculated in accordance with Rider
FF. Rider FF is only applicable to customers inside the corporate limits of any incorporated
municipality.
Tax Adjustment: Plus an amount for tax calculated in accordance with Rider TAX.
Surcharges: Plus an amount for surcharges calculated in accordance with the applicable rider(s).
Curtailment Overpull Fee
Upon notification by Company of an event of curtailment or interruption of Customer's deliveries,
Customer will, for each MMBtu delivered in excess of the stated level of curtailment or interruption, pay
Company 200% of the midpoint price for the Katy point listed in Platts Gas Daily published for the
applicable Gas Day In the table entitled "Daily Price Survey."
Replacement Index
In the event the "midpoint' or "common" price for the Katy point listed in Platts Gas Daily in the table
entitled "Daily Price Survey" is no longer published, Company will calculate the applicable imbalance fees
utilizing a daily price Index recognized as authoritative by the natural gas industry and most closely
approximating the applicable index.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
I — INDUSTRIAL SALES
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 12101/2020
PAGE:
Agreement
An Agreement for Gas Service may be required.
Notice
Service hereunder and the rates for services provided are subject to the orders of regulatory bodies
having jurisdiction and to the Company's Tariff for Gas Service.
Special Conditions
In order to receive service under Rate I, Customer must have the type of meter required by Company.
Customer must pay Company all costs associated with the acquisition and installation of the meter.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
T—TRANSPORTATION
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 1210112020
PAGE:
Application
Applicable, in the event that Company has entered Into a Transportation Agreement, to a customer
directly connected to the Atmos Energy Corp., Mid -Tex Division Distribution System (Customer) for the
transportation of all natural gas supplied by Customer or Customer's agent at one Point of Delivery for
use in Customer's facility.
Type of Service
Where service of the type desired by Customer is not already available at the Point of Delivery, additional
charges and special contract arrangements between Company and Customer may be required prior to
service being furnished.
Monthly Rate
Customer's bill will be calculated by adding the following Customer and MMBtu charges to the amounts
and quantities due under the riders listed below,
Charge
Amount
Customer Charge per Meter
$1,014.50 per month
First 0 MMBtu to 1,500 MMBtu
$ 0.4157 per MMBtu
Next 3,500 MMBtu
$ 0.3044 per MMBtu
All MMBtu over 5,000 MMStu
$ 0.0653 per MMBtu
Upstream Transportation Cost Recovery: Plus an amount for upstream transportation costs in
accordance with Part (b) of Rider GCR.
Retention Adjustment: Plus a quantity of gas as calculated in accordance with Rider RA.
Franchise Fee Adjustment: Plus an amount for franchise fees calculated in accordance with Rider
FF. Rider FF is only applicable to customers inside the corporate limits of any incorporated
municipality.
Tax Adjustment: Plus an amount for tax calculated in accordance with Rider TAX.
Surcharges: Plus an amount for surcharges calculated in accordance with the applicable rider(s).
Imbalance Fees
All fees charged to Customer under this Rate Schedule will be charged based on the quantities
determined under the applicable Transportation Agreement and quantities will not be aggregated for any
Customer with multiple Transportation Agreements for the purposes of such fees.
Monthly Imbalance Fees
Customer shall pay Company the greater of (i) $0.10 per MMBtu, or (ii) 150% of the difference per MMBtu
between the highest and lowest "midpoint" price for the Katy point listed in Plaits Gas Daily in the table
entitled "Daily Price Survey" during such month, for the MMBtu of Customer's monthly Cumulative
Imbalance, as defined in the applicable Transportation Agreement, at the end of each month that exceeds
10% of Customer's receipt quantities for the month.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
T — TRANSPORTATION
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 1210112020
PAGE:
Curtailment Overpull Fee
Upon notification by Company of an event of curtailment or interruption of Customer's deliveries,
Customer will, for each MMBtu delivered in excess of the stated level of curtailment or interruption, pay
Company 200% of the midpoint price for the Katy point listed in Plaits Gas Daily published for the
applicable Gas Day In the table entitled "Daily Price Survey."
Replacement Index
In the event the "midpoint" or "common" price for the Katy point listed in Plaits Gas Daily in the table
entitled "Daily Price Survey" is no longer published, Company will calculate the applicable imbalance fees
utilizing a daily price index recognized as authoritative by the natural gas industry and most closely
approximating the applicable index.
Agreement
A transportation agreement is required.
Notice
Service hereunder and the rates for services provided are subject to the orders of regulatory bodies
having jurisdiction and to the Company's Tariff for Gas Service.
Special Conditions
In order to receive service under Rate T, customer must have the type of meter required by Company.
Customer must pay Company all costs associated with the acquisition and installation of the meter.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RIDER:
WNA - WEATHER NORMALIZATION ADJUSTMENT
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 1210112020
PAGE:
Provisions for Adiustment
The Commodity Charge per Ccf (100 cubic feet) for gas service set forth in any Rate Schedules utilized
by the cities of the Mid -Tex Division service area for determining normalized winter period revenues shall
be adjusted by an amount hereinafter described, which amount is referred to as the "Weather
Normalization Adjustment." The Weather Normalization Adjustment shall apply to all temperature
sensitive residential and commercial bills based on meters read during the revenue months of November
through April. The five regional weather stations are Abilene, Austin, Dallas, Waco, and Wichita Falls.
Computation of Weather Normalization Adiustment
The Weather Normalization Adjustment Factor shall be computed to the nearest one -hundredth cent
per Ccf by the following formula:
WNAFi - Ri
Where
(HSFi x (NDD-ADD) )
(BLi + (HSFi x ADD) )
= any particular Rate Schedule or billing classification within any such
particular Rate Schedule that contains more than one billing classification
WNAFi = Weather Normalization Adjustment Factor for the ith rate schedule or
classification expressed in cents per Ccf
Ri = Commodity Charge rate of temperature sensitive sales for the ith schedule or
classification.
HSFI =
heat sensitive factor for the ith schedule or classification divided by the
average bill count in that class
NDD =
billing cycle normal heating degree days calculated as the simple ten-year
average of actual heating degree days.
ADD =
billing cycle actual heating degree days.
Bli =
base load sales for the ith schedule or classification divided by the average
bill count in that class
The Weather Normalization Adjustment for the jth customer in ith rate schedule is computed as:
WNAt = WNAFi x qp
Where q; is the relevant sales quantity for the jth customer in ith rate schedule.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RIDER:
WNA — WEATHER NORMALIZATION ADJUSTMENT
APPLICABLE TO:
ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE:
Bills Rendered on or after 12101/2020
PAGE:
Base Use/Heat Use Factors
Residential
Commercial
Base use
Heat use
Base use
Heat use
Weather Station
Ccf
Ccf/HDD
Ccf
CcflHDD
Abilene
10.73
0.1545
94.79
0.7284
Austin
9.53
0.1489
211.76
0.9405
Dallas
15.77
0.1792
199.74
0.9385
Waco
9.99
0.1341
145.27
0.7110
Wichita
11.61
0.1402
120.34
0.5747
Falls
Weather Normalization Adiustment (WNA) Report
On or before June 1 of each year, the company posts on its website at atmosenergy.com/mtx-wna, in
Excel format, a Weather Normalization Adjustment (WNA) Report to show how the company calculated
its WNAs factor during the preceding winter season. Additionally, on or before June 1 of each year, the
company files one hard copy and an Excel version of the WNA Report with the Railroad Commission of
Texas' Gas Services Division, addressed to the Director of that Division.
Exhibit B
to 2020 RRM Resolution or Ordinance
Mid -Tex
2020 Benchmark for Pensions
and Retiree Benefits
W NNOfDw V w (PAWN> Ow W V a) (TA W N>
w N>Z
En5'KZ 2@�
-i -I-I -I
mmmQ
Q
W
MO V�� M
°_ Y'.
3
N 00
Cc n
wMo ry�rym
S 9-0
�om
w09 w
B.n
m
M
J0
p O w 0.
W m O
>
O
w O
Mu W
�m
ox m��
myD
S-000NXi
�O
rapn
r�f�n1�0
w
mOwK=�
NW
jCs2
dN
x D
�
T
w e a
w
is is
p'
01
f p
M
V
v
O
n C N
m
w
aim N
v
O O
a0.
O ❑. C N m
N
W
ri
mmo0°
ZQ
5
x01
g
5
o m
_ o
�
y
Nw
a w ry
x
X
o_m
N a w
to
fA
EA
EA
(A
o
E
F.
to
�
3
tp O N c
A
(�P
+0��
p
O
W
N
O
O
N
o
V
A
o A
W
a N
o Vn
9 N O
N w
N
(pWp�
C N C
N
N
N
(°OOp(pwp�
W NWW
>•01T
N
N
ON
(NDa A
w
pQay�
�O
pAp��
O tp
�
V W
0
Q
po o
prnp� o�
N
m
W
o
N
o N
O A
W
N gv
fp1 �p9
A C
W
N
N
>
O
pNW
NW
O
p
a 5C 'sk
J
°i
40
O Q
�
O
CSI
I
a
W�to
aW
o �
O
ry
N
J
J
c
A
o A
o t0
[Oy
tlj S
fD
fA
M
fA
NN
f�NN
W>W
0 0 9
y
N
A 0
Exhibit C
to 2020 RRM Resolution or Ordinance
Mid -Tex 2020 Schedule for
Amortization for Regulatory Liability
Line Year Ended
No. Dec. 31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
ATMOS ENERGY CORP., MID-TEX DIVISION
RATE BASE ADJUSTMENTS
TEST YEAR ENDING DECEMBER 31, 2019
AMORTIZATION OF REGULATORY LIABILITY
Beginning of Year End of Year
Rate Base Rate Base
Adjustment Annual Adjustment
Amount Amortization (1) Amount (2)
Corrected Balance
for December 31,
2017 (3)
2017
$
-
$ 292,268,881 $
2018
292,268,881
12,075,562
280,193,319
2019
280,193,319
12,085,165
268,108,155
2020
268,108,155
11,171,173
256,936,982
2021
256,936,982
11,171,173
245,765,809
2022
245,765,809
11,171,173
234,594,635
2023
234,594,635
11,171,173
223,423,462
2024
223,423,462
11,171,173
212,252,289
2025
212,252,289
11,171,173
201,081,116
2026
201,081,116
11,171,173
189,909,943
2027
189,909, 943
11,171,173
178,738, 770
2028
178,738, 770
11,171,173
167, 567, 597
2029
167,567,597
11,171,173
156,396,424
2030
156,396,424
11,171,173
145,225,251
2031
145,225,251
11,171,173
134,054,077
2032
134,054,077
11,171,173
122,882,904
2033
122,882,904
11,171,173
111,711,731
2034
111,711,731
11,171,173
100,540, 558
2035
100,540,558
11,171,173
89,369,385
2036
89,369,385
11,171,173
78,198,212
2037
78,198,212
11,171,173
67,027,039
2038
67,027,039
11,171,173
55,855,866
2039
55,855,866
11,171,173
44,684,692
2040
44,684,692
11,171,173
33,513,519
2041
33,513,519
11,171,173
22,342,346
2042
22,342,346
11,171,173
11,171,173
2043
11,171,173
11,171,173
(0)
Revenue Related Tax
Factor
7.16%
See WP F-5.1
Revenue Related Taxes on Annual
Amortization * Tax
Amortization
$
799,924
Factor
Amortization Including
Revenue $
11,971,097
Amortization + Taxes
Notes:
1. The annual amortization of a 26 year recovery period Is based on the
Reverse South Georgia Method.
2. The Regulatory Liability is recorded to FERC Account 253, Sub Account 27909.
3. This is the final Mid -Tex liability balance filing the Fiscal Year 2018 tax return.
292,268,881