R577RESOLUTION NO. 577
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
KENNEDALE, TEXAS, 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 RESOLUTION WAS PASSED IN
ACCORDANCE WITH THE REQUIREMENTS OF THE TEXAS OPEN
MEETINGS ACT; ADOPTING A SAVINGS CLAUSE; DECLARING AN
EFFECTIVE DATE; AND REQUIRING DELIVERY OF THIS
RESOLUTION TO THE COMPANY AND THE ACSC'S LEGAL
COUNSEL.
WHEREAS, the City of Kennedale, 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 in a rate ordinance 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
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
INCLUDING EXHIBITS A, B, AND C, PAGE 1 OF 17
R577 CITY OF KENNEDALE, TX 2020
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); and
WHEREAS, the RRM Tariff contemplates reimbursement of ACSC's reasonable
expenses associated with RRM applications;
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
KENNEDALE, TEXAS:
SECTION 1.
That the findings set forth in this Resolution are hereby in all things approved.
SECTION 2.
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 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.
SECTION 3.
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.
INCLUDING EXHIBITS A, B, AND C, PAGE 2 OF 17
R577 CITY OF KENNEDALE, TX 2020
SECTION 4.
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.
SECTION 5.
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.
SECTION 6.
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.
SECTION 7.
That Atmos Mid -Tex shall reimburse the reasonable ratemaking expenses of the ACSC
in processing the Company's 2020 RRM filing.
SECTION 8.
That to the extent any resolution or ordinance previously adopted by the Council is
inconsistent with this Resolution, it is hereby repealed.
SECTION 9.
That the meeting at which this Resolution was approved was in all things conducted in
strict compliance with the Texas Open Meetings Act, Texas Government Code, Chapter 551.
SECTION 10.
That if any one or more sections or clauses of this Resolution is adjudged to be
unconstitutional or invalid, such judgment shall not affect, impair, or invalidate the remaining
provisions of this Resolution, and the remaining provisions of the Resolution shall be interpreted
as if the offending section or clause never existed.
SECTION 11.
That consistent with the City Ordinance that established the RRM process, this
Resolution shall become effective from and after its passage with rates authorized by attached
tariffs to be effective for bills rendered on or after December 1, 2020.
SECTION 12.
INCLUDING EXHIBITS A, B, AND C, PAGE 3 OF 17
R577 CITY OF KENNEDALE, TX 2020
That a copy of this Resolution shall be sent to Atmos Mid -Tex, care of Chris Felan, Vice
President of Rates and Regulatory Affairs Mid -Tex Division, Atmos Energy Corporation, 5420
LBJ Freeway, Suite 1862, Dallas, Texas 75240, and to Geoffrey Gay, General Counsel to
ACSC, at Lloyd Gosselink Rochelle & Townsend, P.C., 816 Congress Avenue, Suite 1900,
Austin, Texas 78701.
DULY PASSED AND APPROVED BY THE CITY COUNCIL OF THE CITY OF
KENNEDALE, TEXAS, BY A VOTE OF TO , ON THIS THE 15TH DAY OF
SEPTEMBER, 2020.
ATTEST:
CITY SECRETARY LESLIE E. GALLOWAYY
APPROVED AS TO FORM AND LEGALITY:
CITY OR ' DREW LARKIM
APPROVED:
MAYdR BRIAN JOHNSON
INCLUDING EXHIBITS A, B, AND C, PAGE 4 OF 17
R577 CITY OF KENNEDALE, TX 2020
Exhibit A
to 2020 RRM Resolution or Ordinance
Mid -Tex Tariffs
Effective December 1, 2020
INCLUDING EXHIBITS A, B, AND C, PAGE 5 OF 17
R577 CITY OF KENNEDALE, TX 2020
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
RRC Tariff No:
RATE SCHEDULE:
R — RESIDENTIAL 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 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 month1
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.
INCLUDING EXHIBITS A, B, AND C, PAGE 6 OF 17
R577 CITY OF KENNEDALE, TX 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 12/01/2020
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 month1
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.
' Reference Rider CEE - Conservation and Energy Efficiency as approved in GUD 10170. Surcharge billing effective July 1, 2020.
INCLUDING EXHIBITS A, B, AND C, PAGE 7 OF 17
R577 CITY OF KENNEDALE, TX 2020
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:
Application
Applicable to Industrial Customers with a maximum daily usage (MDU) of Tess than 3,500 MMBtu 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.
INCLUDING EXHIBITS A, B, AND C, PAGE 8 OF 17
R577 CITY OF KENNEDALE, TX 2020
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 12/01/2020
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.
INCLUDING EXHIBITS A, B, AND C, PAGE 9 OF 17
R577 CITY OF KENNEDALE, TX 2020
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 12/01/2020
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 MMBtu
$ 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.
INCLUDING EXHIBITS A, B, AND C, PAGE 10 OF 17
R577 CITY OF KENNEDALE, TX 2020
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 12101/2020
PAGE:
Curtailment Overpull Fee
Upon notification by Company of an event of curtailment or interruption of Customer's deliveries,
Customer will, for each MMStu 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.
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.
INCLUDING EXHIBITS A, B, AND C, PAGE 11 OF 17
R577 CITY OF KENNEDALE, TX 2020
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:
Provisions for Adjustment
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 Adjustment
The Weather Normalization Adjustment Factor shall be computed to the nearest one -hundredth cent
per Cof by the following formula:
WNAFi - Ri
(NSF'
x (NDD-ADD) )
(BLi
+ (HSFi x ADD) )
Where
i = 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:
WNAI = WNAFi x qrj
Where qij is the relevant sales quantity for the jth customer in ith rate schedule.
INCLUDING EXHIBITS A, B, AND C, PAGE 12 OF 17
R577 CITY OF KENNEDALE, TX 2020
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 Ccf/HDD
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 Adjustment (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.
INCLUDING EXHIBITS A, B, AND C, PAGE 13 OF 17
R577 CITY OF KENNEDALE, TX 2020
Exhibit B
to 2020 RRM Resolution or Ordinance
Mid -Tex
2020 Benchmark for Pensions
and Retiree Benefits
INCLUDING EXHIBITS A, B, AND C, PAGE 14 OF 17
R577 CITY OF KENNEDALE, TX 2020
C
E
L. • 10-
0)
1.11 0
COo
CO
'9
4 O
co Ci
CO O
CO
vt
N.O
vr )
E9
EH
co
M
(0
136
N
r-
v9
W
air
69
rn
v_
T
Summary of Costs to Approve
V3
co
co
r
O&M Expense Factor (WP_F-2.3, Ln 2)
3
1,446,647 $
ti
m
Ff}
co
0
1,191,410 $
'9
L
O O
O m
m 0.
U a) 7
g
a) °
ai m
.a c
c
>
Q 0)
O .0
.00ro
T >
CO O
tI 0. O
u_I @ n.
o_ c -0
• 0 cc/
O >
M Y o
CV(I)
E
o
CL c rn
� � o
0.mc
ro m
0
• 0
C C1 • "5 C1
cu O C07)
cEuVwe
m
"- E
«1 42 8 m
U 0)
C0 .0 —C TO
O
• »J X
-Cj cO O 11) V
E t N m2
o o
O 0 CO
N F 3
N o O € O
N arm C
.0 0E
.00
Nmcac
(I ,.a> U_
cq U g m
x , c
._ is 0
omDE8
�c0�
o m ( o
C U
q�Omm
g' TS
U (%) g m
cx 0• 0 0 m-. x
c
c' (13 o 0
Cp I.•� 00 a) O s- N CO V • - CO h 00 C O T CV C„7
T T T c- T T T c- T T N N (V (V
INCLUDING EXHIBITS A, B, AND C, PAGE 15 OF 17
R577 CITY OF KENNEDALE, TX 2020
Exhibit C
to 2020 RRM Resolution or Ordinance
Mid -Tex 2020 Schedule for
Amortization for Regulatory Liability
INCLUDING EXHIBITS A, B, AND C, PAGE 16 OF 17
R577 CITY OF KENNEDALE, TX 2020
Line
No.
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
Year Ended
Dec. 31
(a)
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
ATMOS ENERGY CORP., M1D-TEX DIVISION
RATE BASE ADJUSTMENTS
TEST YEAR ENDING DECEMBER 31, 2019
AMORTIZATION OF REGULATORY LIABILITY
Beginning of Year
Rate Base
Adjustment
Amount
(b)
292,268,881
280,193, 319
268,108,155
256,936,982
245,765,809
234,594,635
223,423,462
212,252,289
201,081,116
189,909,943
178,738,770
167,567,597
156,396,424
145,225,251
134,054,077
122,882,904
111,711,731
100,540,558
89,369,385
78,198,212
67,027,039
55,855,866
44,684,692
33,513,519
22, 342, 346
11,171,173
Revenue Related Tax Factor
Revenue Related Taxes on Annual
Amortization
Amortization Including Revenue
Annual
Amortization (1)
(c)
12, 075, 562
12, 085,165
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
11,171,173
End of Year
Rate Base
Adjustment
Amount (2)
(d)
$ 292,268,881
280,193, 319
268,108,155
256,936,982
245,765,809
234,594,635
223,423,462
212,252,289
201,081,116
189,909,943
178,738,770
167, 567, 597
156,396,424
145,225,251
134,054,077
122,882,904
111,711,731
100,540,558
89,369,385
78,198,212
67,027,039
55,855,866
44,684,692
33,513,519
22,342,346
11,171,173
(0)
7.16% See WP F-5.1
Amortization * Tax
799,924 Factor
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.
Corrected Balance
for December 31,
2017 (3)
(e)
$ 292,268,881
INCLUDING EXHIBITS A, B, AND C, PAGE 17 OF 17
R577 CITY OF KENNEDALE, TX 2020