The URL can be used to link to this page

Home My WebLink About20-1870RESOIitJ’I-ION NO ,20-1870 A RESOLU’I-ION OF TIIE CITY COUNCII, OF TIIE CITY OF DENTON, A TEXAS I IOME-RULE MUNICIPAI, CORPO RATIONs APPROVING A NE GO’1- IATE D SETTLEMENT BETWEEN TIIE Al-MOS CITIES STEERING COMMITTEE (6£ACSC99) AND ATMOS ENERGY CORP,, MID-TEX DIVISION REGARDING THE COMPANYIS 2020 RATE REVIEW NIECIIANISNI FILING; DECLARING EXISTING RATES TO BE UNREASONABLE; ADOPTING TARIFFS TIIAT REFLECT RATE ADJUSTMENTS CONSISTENT WITII TIIE NEGOTIATED SETTLEMENT; FINDING TIIE R\TES TO BE SET BY THE ATTACHED SETTLEMENT TARIFFS TO BE JUST AND REASONABLE AND IN TIIE PUBLIC INTEREST; APPROVING AN ATTACHED EXIIIBI-r ESTABLISIIING A BENCIIMARK FOR PENSIONS AND RETIREE MEDICAL BENEFITS: APPROVING AN ATTACHED EXIIIBIT REGARDING AMORTIZATION OF REGULATORY LIABILITY ; REQUIRING THE COMPANY TO REIMBURSE ACSC9S REASONABLE RATEMAKING EXPENSES; DETERMINING TIIAT Triis RESOI.u’rION WAS PASSED IN ACCORDANCE WITH TIIE REQUIREMENTS OF TIIE TEXAS OPEN MEETINGS ACT; ADOPTING A SAVINGS CLAUSE; DECLARING AN EFFECTIVE DATE; AND REQUIRING DELIVERY OF THIS RESOLUTION TO THE COMPANY AND 'FIIE AC:SC9S LEGAL COUNSELs WHEREAS, the City of Denton, a Texas home-rule municipal corporation (“City“) is a gas utility customer of Atmos Energy Corp., Mid-Tex Division (“Atmos Mid-Tex“ Ol “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 3 1, 2020, Atmos Mid-Tex filed its 2020 RRM rate request with ACSC Cities based on a test year ending December 3 1, 2019; and WIIEREAS, 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 WIIEREAS, 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 890 million applicable to ACSC Cities with an Effective Date of December 1. 2020; and Wl-IEREAS. 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 DENTON. 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, operations9 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. 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 9 million from customers in ACSC Cities, over the amount allowed under currently approved rates. Such tariffs are hereby adopted Section 5. That the ratcmaking 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. 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. rhe motion to approve this ordinance was made by DQ\> AcR\in IOt and seconded by '-'TerS se DoN : S , the ordinance was passed and approved by the following vote [ b - \ ]: aJ Aye V/ \/ \/ vr7a Nay Abstain Absent Mayor Chris Watts: Gerard l-ludspeth, District 1 : Keely G. Briggs, District 2: Jesse Davis. District 3 : John Ryan, District 4: Deb Armintor, At Large Place 5 : Paul Meltzer, At Large Place 6: bC PASSED AND APPROVED this the 15 th day of SCpte£abQ<2020 dIDr Cl-IRIS WATTS, MAYOR ATTEST: ROSA RIOS, CITY SECRETARY APPROVED AS TO LEGAL FORM: AARON LEAL. CITY ATTORNEY BY 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 APPLICABLE TO EFFECTIVE DATE R - RESIDENTIAL SALES ALL CUSTOMERS iN THE MID-TEX DIVISION UNDER THE RRM TARIFF PAGEBills Rendered on or after 12/01/2020 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 Customer Charge per Bilt Rider CEE Surcharge Total Customer Charge Commodity Charge – All Ccf Amount $ 20.25 per month S 0.05 per month $ 20.30 per month SQ.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 Franchlse 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 calcuiated 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 10470. Surcharge billing effective July 1, 2020 MID-TEX DIVISION ATMO S ENERGY CORPORATION RRC Tariff No: RATE SCHEDULE APPLICABLE TO EFFECTIVE DATE C - COMMERCIAL SALES ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF PAGEBills Rendered on or after 12/01/2020 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 Customer Charge per Bit Rider CEE Surcharge Total Customer Charge Commodity Charge – All Ccf Amount $ 54,50 per month $ 0.02 per month $ 54.52 per month S 0.11728 per Ccf (,as 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 Incorporate(I 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 appIIcable rider(s) Agreement An Agreement for Gas Service may be required Notice Service hereunder and the rates for servIces provided are subject to the o!-ders of regulatoFY 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 I - INDUSTRIAL SALES APPLICABLE TO EFFECTIVE DATE ALL CUSTOMERS iN THE MID-TEX DIVISION UNDER THE RRM TARIFF PAGEBills Rendered on or after 12/01/2020 Application Applicable to industrial Customers with a maximum daily usage (MDU) of less 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 MOU 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 Customer Charge per Meter First 0 MMBtu to 1,500 MMBtu Next 3,500 MMBtu All MMBtu over 5.000 MMBtu Amount S 1,014,50 per month $ 0.4157 per MMBtu $ 0.3044 per MMBtu $ 0.0653 per MMBtu Gas Cost Recovery: Plus an amount for gas costs and upstream transportatEon costs calculated in accordance with Part (a) and Part (b). respectively, of Rider GCR Franchise Fee Adjustment: PEus 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 wiE I, for each MMBtu deEivered in excess of the stated level of curtailment or interruptEon, pay Cornpany 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 Suwey" 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 APPLICABLE TO EFFECTIVE DATE I - INDUSTRIAL SALES ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF PAGEBills Rendered on or after 12/01/2020 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 EFFECTIVE DATE ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF PAGEBills Rendered on or after 12/01/2020 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 wiIE be calculated by adding the following Customer and MMBtu charges to the amounts and quantities due under the riders listed below' Charge Customer Charge per Meter First 0 MMBtu to 1,500 MMBtu Next 3,500 MMBtu All MMBtu over 5,000 MMBtu Amount S 1,014.50 per month $ 0.4157 per MMBtu $ 0,3044 per 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 Platts Gas DaiIY 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 APPLICABLE TO EFFECTIVE DATE T - TRANSPORTATION ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF Bills Rendered on or after 12/01/2020 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 curlailment 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 acqutsition and installation of the meter MID-TEX DIVISION ATMOS ENERGY CORPORATION RIDER APPLICABLE TO EFFECTIVE DATE WNA - WEATHER NORMALIZATION ADJUSTMENT ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF Bills Rendered on or after 12/01/2020 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 Ad}ustment The Weather Normalization Adjustment Factor shall be computed to the nearest one-hundredth cent per Ccf by the following formula (HSFi (BLi WNAFi = Ri X + (NDD-ADD) ) (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 WNAF Weather Normalization Adjustment Factor for the ith rate schedule or classification expressed in cents per Ccf Ri HSF NDD Commodity Charge rate of temperature sensitive sales for the ith schedule or classification heat sensitive factor for the ith schedule or classification divided by the average bill count in that class billing cycle normal heating degree days calculated as the simple ten-year average of actual heating degree days ADD BIt billing cycle actual heating degree days 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 WNA1 =WNAF1 X qu Where q,J is the relevant sales quantity for the jth customer in ith rate schedule MID-TEX DIVISION ATMOS ENERGY CORPORATION RIDER APPLICABLE TO EFFECTIVE DATE WNA - WEATHER NORMALIZATION ADJUSTMENT ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF Bills Rendered on or after 12/01/2020 PAGE Base Use/Heat Use Factors Residential Base use Heat use Ccf Ccf/HDD Commerciai Base use CcfWeather Station Abilene Heat use Ccf/HDD 0.728410.73 0. 1 545 94, 79 Austin Dallas 9.53 15.77 0.1489 0.1792 21 1.76 199.74 145.27 0.9405 0,9385 Waco 9.99 0.1341 0.7110 0. 5747Wichita Falls 11.61 0.1402 120, 34 Weather Normalization Ad}ustment (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 (WN A) 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 cJ kj BBB a =: 8; ;BEaR; = 8000 NO aIA Q NJ Q r\) –- Z IOCUS Sig g g BE i ; g Egg i ;!! i30 bya B' 3 gjg Sg IB !j q –{ –I –{0000 a) a) a) a 0Pg rFIXla CD3 (/)(D TIa) C)a EnITl It) CD r-:) r\)\,UP# C/)C 33a) \a0 0 C/) C/) 0 >IDla6 < CD U+1 C) nq \nnndnP gPS) go alg pDa }: i ! a 8; g EQ ? S i } ;3 ; ia J aX Pg) ? ?3 g 8 : ! ! ! ! go; (BHe U a)3 DmZ C/)02\n ]> :+ Q : A : i B o c) b :y &a1111) 1 : Cfl r-D eFI al u 1 a)1> g D =II g:25 a)a -b =J(0 A 0 -.J(0-L A 0 \\I(0 cr) CD b) bI-- -b(olo CO-glo '\I CD b 18 g Ba;BcnIIB I'lP " 10 C/)al (n (f)trI :jpg gIg:1 lgCDRIg BrQl;ia)3: -L N)\1 N)A-1r\) N)-\I N) AL r\) b bJ CO tH ;9 InI–' -cncolo tOCOIO CO CA) a) A CD CA)Ch BygIBBCIIIP cn Cf)al (f)Jen ={;\I yI0 CDa) \I LI0CDa) >DD;a0 < >r- CA)=\1 GOa) ale blu -O> EIIB S bI b a) cr)N) CFI \I :8? ==A -qCA) 1919 q ~lg ~ ala al a th mIc,>r\) IN)-\III,IcnlcnAl A a)\I (se .-A tOld tO IJ no BIg 8 IB 8 [sIg-3 tg-: al a c/)! a 1 v) =;{;bJba)b)A'\I bINa) a)A\I a)-q 00C,)L() blu -0tOID r\)COIO CA) col to A (0X\1(aa) N)crI+(Ob lie to -'-IIb \IbIO AbIg A 11"1cr)IOB all N) N)\II \1 to BIB a 8 -J 00 1000 -\t\Ilb tuI=\I 'c> baDleR O o) 01 b O O) Exhibit C to 2020 RRM Resolution or Ordinance Mid-Tex 2020 Schedule for Amortization for Regulatory Liability ATMOS ENERGY CORP., MID-TEX DIVISION RATE BASE ADJUSTMENTS TEST YEAR ENDING DECEMBER 31, 2019 AMORTIZATION OF REGULATORY LIABiLITY Beginning of Year Rate Base Adjustment Amount (b) End of year Rate Base Adjustment Amount (2) (d) Line No Year Ended Dec. 31 (a) Annual Amortization (1) (C) Corrected Balance for December 31, 2017 (3) (e) 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 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 $ 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 S 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) S 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 11,171,173 292,268,881 Revenue Related Tax Factor Revenue Related Taxes on Annual Amortization Amortization Including Revenue 7.16% See WP F-5.1 Amortization ' Tax 799,924 Factor 11.971.097 Amortization + Taxes 30 31 32 33 34 35 36 37 $ S Notes 1_ The annual amortizaUon 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