Resolution 2022-22 RESOLUTION NO.2022-22(R)
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WYLIE, TEXAS,
APPROVING A NEGOTIATED SETTLEMENT BETWEEN THE ATMOS CITIES
STEERING COMMITTEE ("ACSC") AND ATMOS ENERGY CORP., MID-TEX
DIVISION REGARDING THE COMPANY'S 2022 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
ATTACHMENT ESTABLISHING A BENCHMARK FOR PENSIONS AND
RETIREE MEDICAL BENEFITS; 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 Wylie, 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 April 1,2022, Atmos Mid-Tex filed its 2022 RRM rate request with ACSC
Cities based on a test year ending December 31, 2021;and
WHEREAS, ACSC coordinated its review of the Atmos Mid-Tex 2022 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$115 million on a system-wide
basis with an Effective Date of October 1, 2022;and
WHEREAS, ACSC agrees that Atmos' plant-in-service is reasonable; and
Resolution No.2022-22(R)ATMOS Rates Page 1 of 3
2557/35/8444341
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 attached tariffs (Attachment 1) 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(Attachment 2); 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
WYLIE,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$115 million on a system-wide basis
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 2022 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 Attachment 1, are just and
reasonable,and are designed to allow Atmos Mid-Tex to recover annually an additional $115 on a system-
wide basis,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 Attachment 2,attached hereto and incorporated herein.
Section 6. That Atmos Mid-Tex shall reimburse the reasonable ratemaking expenses of the ACSC
in processing the Company's 2022 RRM filing.
Section 7. That to the extent any resolution or ordinance previously adopted by the Council is
inconsistent with this Resolution, it is hereby repealed.
Section 8. 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 9. 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.
Resolution No.2022-22(R)ATMOS Rates Page 2 of 3
2557/35/8444341
Section 10. That consistent with the City Ordinance that established the RRM process, this
LResolution shall become effective from and after its passage with rates authorized by attached tariffs to be
effective for bills rendered on or after October 1,2022.
Section 11. 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 Thomas Brocato, General Counsel to ACSC, at Lloyd
Gosselink Rochelle&Townsend, P.C.,816 Congress Avenue, Suite 1900,Austin, Texas 78701.
DULY PASSED AND APPRQVED BY THE CITY COUNCIL OF THE CITY OF WYLIE,
TEXAS, BY A VOTE OF Ii TO ,ON THIS THE 9T"DAY OF AUGUST,2022.
(!), .. .2......7
Matthew Porter,Mayor
ATTEST: /'
�7 1�� -
p��tNw�x.a , ,
Stephanie Storm,City Secretary ;µ
,,,...„.,.. . . ,, , ,
v. ---
,,,_,:::__ 7, :
ot,, , _ _ , y
L
Resolution No.2022-22(R)ATMOS Rates Page 3 of 3
255713518444341
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
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 10/01/2022
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 $21.55 per month
Rider CEE Surcharge $ 0.05 per month'
Total Customer Charge $21.60 per month
Commodity Charge—All Ccf $0.36223 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 1,2022.
MID-TEX DIVISION
ATMOS ENERGY CORPORATION
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 10/01/2022
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 $63.50 per month
Rider CEE Surcharge ($ 0.01) per month'
Total Customer Charge $63.49 per month
Commodity Charge—All Ccf $0.14137 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 1,2022.
MID-TEX DIVISION
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 10/01/2022
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 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 $ 1,204.50 per month
First 0 MMBtu to 1,500 MMBtu $ 0.4939 per MMBtu
Next 3,500 MMBtu $0.3617 per MMBtu
All MMBtu over 5,000 MMBtu $ 0.0776 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
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 10/01/2022
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
RATE SCHEDULE: T—TRANSPORTATION
APPLICABLE TO: ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE: Bills Rendered on or after 10/01/2022
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 $ 1,204.50 per month
First 0 MMBtu to 1,500 MMBtu $0.4939 per MMBtu
Next 3,500 MMBtu $ 0.3617 per MMBtu
All MMBtu over 5,000 MMBtu $0.0776 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 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
RATE SCHEDULE: T—TRANSPORTATION
APPLICABLE TO: ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF
EFFECTIVE DATE: Bills Rendered on or after 10/01/2022
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.
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 10/01/2022
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 Ccf by the following formula:
(HSFi x (NDD-ADD) )
WNAFi = Ri
(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:
WNA; = WNAF; x
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 10/01/2022
Base Use/Heat Use Factors
Residential Commercial
Base use Heat use Base use Heat use
Weather Station Ccf Ccf/HDD Ccf Ccf/HDD
Abilene 10.58 0.1422 88.85 0.6666
Austin 9.90 0.1372 233.56 0.7819
Dallas 14.17 0.1938 186.38 0.9394
Waco 10.07 0.1308 140.10 0.7170
Wichita 11.43 0.1398 131.57 0.5610
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.
rmis rime rimy
ATMOS ENERGY CORP.,MID-TEX DIVISION
AVERAGE BILL COMPARISON-BASE RATES
TEST YEAR ENDING DECEMBER 31,2021
Line
No.
1 Rate R CID 43.8 Ccf Current Proposed Change
2 Customer charge $ 20.85
3 Consumption charge 43.8 CCF X $ 0.27979 = 12.25
4 Rider GCR Part A 43.8 CCF X $ 0.35744 = 15.66
5 Rider GCR Part B 43.8 CCF X $ 0.35918 = 15.73
6 Subtotal $ 64.49
7 Rider FF&Rider TAX $ 64.49 X 0.06408 = 4.13
8 Total $ 68.62
9
10 Customer charge $ 21.55
11 Consumption charge 43.8 CCF X $ 0.36223 = 15.87
12 Rider GCR Part A 43.8 CCF X $ 0.35744 = 15.66
13 Rider GCR Part B 43.8 CCF X $ 0.35918 = 15.73
14 Subtotal $ 68.81
15 Rider FF&Rider TAX $ 68.81 X 0.06408 = 4.41
16 Total $ 73.22 $ 4.60
17 6.71%
18
19 Rate C(d 345.7 Ccf Current Proposed Change
20 Customer charge $ 56.50
21 Consumption charge 345.7 CCF X $ 0.12263 = 42.39
22 Rider GCR Part A 345.7 CCF X $ 0.35744 = 123.56
23 Rider GCR Part B 345.7 CCF X $ 0.26532 = 91.71
24 Subtotal $ 314.16
25 Rider FF&Rider TAX $ 314.16 X 0.06408 = 20.13
26 Total $ 334.29
27
28 Customer charge $ 63.50
29 Consumption charge 345.7 CCF X $ 0.14137 = 48.87
30 Rider GCR Part A 345.7 CCF X $ 0.35744 = 123.56
31 Rider GCR Part B 345.7 CCF X $ 0.26532 = 91.71
32 Subtotal $ 327.64
33 Rider FF&Rider TAX $ 327.64 X 0.06408 = 20.99
34 Total $ 348.63 $ 14.34
35 4.29%
WP_J-3.1
Page-1 of 2
ATMOS ENERGY CORP.,MID-TEX DIVISION
AVERAGE BILL COMPARISON-BASE RATES
TEST YEAR ENDING DECEMBER 31,2021
Line
No.
36 Rate I 0 4278 MMBTU Current Proposed Change
37 Customer charge $ 1,054.75
38 Consumption charge 1,500 MMBTU X $ 0.4330 = 649.50
39 Consumption charge 2,778 MMBTU X $ 0.3171 = 880.80
40 Consumption charge 0 MMBTU X $ 0.0680 = -
41 Rider GCR Part A 4,278 MMBTU X $ 3.4906 = 14,931.86
42 Rider GCR Part B 4,278 MMBTU X $ 0.5485 = 2,346.33
43 Subtotal $ 19,863.24
44 Rider FF&Rider TAX $ 19,863.24 X 0.06408 = 1,272.82
45 Total $ 21,136.06
46
47 Customer charge $ 1,204.50
48 Consumption charge 1,500 MMBTU X $ 0.4939 = 740.85
49 Consumption charge 2,778 MMBTU X $ 0.3617 = 1,004.69
50 Consumption charge 0 MMBTU X $ 0.0776 = -
51 Rider GCR Part A 4,278 MMBTU X $ 3.4906 = 14,931.86
52 Rider GCR Part B 4,278 MMBTU X $ 0.5485 = 2,346.33
53 Subtotal $ 20,228.23
54 Rider FF&Rider TAX $ 20,228.23 X 0.06408 = 1,296.21
55 Total $ 21,524.44 $ 388.38
56 1.84%
57 Rate T 0 4278 MMBTU Current Proposed Change
58 Customer charge $ 1,054.75
59 Consumption charge 1,500 MMBTU X $ 0.4330 = 649.50
60 Consumption charge 2,778 MMBTU X $ 0.3171 = 880.80
61 Consumption charge 0 MMBTU X $ 0.0680 = -
62 Rider GCR Part B 4,278 MMBTU X $ 0.5485 = 2,346.33
63 Subtotal $ 4,931.38
64 Rider FF&Rider TAX $ 4,931.38 X 0.06408 = 316.00
65 Total $ 5,247.38
66
67 Customer charge $ 1,204.50
68 Consumption charge 1,500 MMBTU X $ 0.4939 = 740.85
69 Consumption charge 2,778 MMBTU X $ 0.3617 = 1,004.69
70 Consumption charge 0 MMBTU X $ 0.0776 = -
71 Rider GCR Part B 4,278 MMBTU X $ 0.5485 = 2,346.33
72 Subtotal $ 5,296.37
73 Rider FF&Rider TAX $ 5,296.37 X 0.06408 = 339.39
74 Total $ 5,635.76 $ 388.38
75 7.40%
W P_J-3.1
Page-2 of 2
ATMOS ENERGY CORP.,MID-TEX DIVISION
PENSIONS AND RETIREE MEDICAL BENEFITS FOR CITIES APPROVAL
TEST YEAR ENDING DECEMBER 31,2021
Shared Services Mid-Tex Direct
Post- Supplemental Post-
Line Pension Employment Pension Executive Benefit Employment Adjustment
No. Description Account Plan Benefit Plan Account Plan Plan Benefit Plan Total
(a) (b) (c) (d) (e) (f) (g)
Proposed Benefits Benchmark-Fiscal Year 2022 Willis Towers Watson
1 Report as adjusted(1)(2)(3) $ 1,715,323 $ 982,708 $ 3,137,022 $ 313,319 $ (341,412)
2 Allocation to Mid-Tex 44.72% 44.72% 76.88% 100.00% 76.88%
3 Proposed Benefits Benchmark Costs Allocated to Mid-Tex(Ln 1 x Ln 2) $ 767,038 $ 439,436 $ 2,411,882 $ 313,319 $ (262,493)
4 O&M and Capital Allocation Factor 100.00% 100.00% 100.00% 100.00% 100.00%
5 Proposed Benefits Benchmark Costs to Approve(Ln 3 x Ln 4)(3) $ 767,038 $ 439,436 $ 2,411,882 $ 313,319 $ (262,493) $ 3,669,182
6
7
8 Summary of Costs to Approve(1):
9
10 O&M Expense Factor(WP_F-2.3,Ln 2) 79.88% 79.88% 38.60% 11.00% 38.60%
11
12
13 Total Pension Account Plan $ 612,700 $ 931,100 $ 1,543,800
14 Total Post-Employment Benefit Plan $ 351,016 $ (101,335) 249,681
15 Total Supplemental Executive Benefit Plan $ 34,465 34,465
16 Total(Ln 13+Ln 14+Ln 15) $ 612,700 $ 351,016 $ 931,100 $ 34,465 $ (101,335) $ 1,827,946
17
18 Notes:
19 1.Studies not applicable to Mid-Tex or Shared Services are omitted.
2.Mid-Tex is proposing that the Fiscal Year 2022 Willis Towers Watson actuarial amounts shown on WP_F-2.3 and WP_F-2.3.1,be approved by the RRM Cities as the benchmark
amounts to be used to calculate the regulatory asset or liability for future periods. The benchmark amount approved by the RRM Cities for future periods includes only the expense amount.
20 The amount attributable to capital is recorded to utility plant through the overhead process as described in the CAM.
21 3.SSU amounts exclude cost centers which do not allocate to Mid-Tex for rate making purposes.
WP_F-2.3.1
Page 1 of 1