Loading...
HomeMy WebLinkAbout2022-4381 - Ordinance - 08/25/2022 ORDINANCENO. AN ORDINANCEOF THE CITY COUNCIL OF THE CITY OFCOLLEGE STATION, TEXAS, APPROVING A NEGOTIATED SETTLEMENTBETWEEN THE ATMOS CITIES STEERING COMMITTEE (“ACSC”) AND ATMOS ENERGY CORP., MID- TEXDIVISION REGARDING THE COMPANY’S 2022RATE 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 REASONABLEAND IN THE PUBLIC INTEREST;APPROVING AN ATTACHMENT ESTABLISHING A BENCHMARK FOR PENSIONS AND RETIREE MEDICAL BENEFITS;REQUIRING THE COMPANY TO REIMBURSE ACSC’SREASONABLE RATEMAKING EXPENSES; DETERMINING THAT THIS ORDINANCEWAS 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 ORDINANCETO THE COMPANY AND THE ACSC’SLEGAL COUNSEL. WHEREAS, the City of College Station, Texas (“City”) is a gas utility customer of Atmos Energy Corp., Mid-TexDivision (“AtmosMid-Tex” or “Company”), and a regulatory authority with an interest in the rates,charges, and servicesof AtmosMid-Tex; and WHEREAS, the City is a member of the AtmosCities 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-Texservice area; and WHEREAS, ACSCand the Company worked collaboratively to develop aRate Review Mechanism (“RRM”) tariff that allows for an expedited rate review process byACSCCities as a substitute to the Gas Reliability Infrastructure Program (“GRIP”)process instituted by the Legislature, and that will establish rates for the ACSCCities based on the system-wide cost of serving the Atmos Mid-TexDivision; and ORDINANCE NO. WHEREAS, the current RRMtariff was adopted by the City in a rate ordinance in 2018; and WHEREAS, on about April 1, 2022, Atmos Mid-Tex filed its 2022RRM rate request with ACSC Citiesbased on a test year ending December 31, 2021; and WHEREAS, ACSCcoordinated its review of theAtmos Mid-Tex 2022 RRMfiling through its Executive Committee, assisted by ACSC’sattorneys and consultants, to resolve issues identified in the Company’s RRM filing; and WHEREAS, the ExecutiveCommittee, as well as ACSC’s counsel and consultants, recommend that ACSCCities approve an increase in base ratesfor Atmos Mid-Texof $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 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’sreasonable expenses associated with RRM applications; NOW, THEREFORE, BE IT ORDAINEDBY THE CITY COUNCIL OF THE CITY OF COLLEGE STATION, TEXAS: Section 1. That the findings set forth in this Ordinance are hereby in all things approved. 2 ORDINANCE NO. 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 $115millionon a system-wide basisrepresents a comprehensive settlement of gas utility rate issues affecting the rates, operations, and services offered by Atmos Mid-Tex within the municipal limitsarising from Atmos Mid-Tex’s 2022RRM 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-Texare unreasonable. Thenew 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 $115million 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 onAttachment 2, attachedhereto and incorporated herein. Section 6.That Atmos Mid-Texshall reimburse the reasonable ratemaking expenses of ACSC in processing the Company’s 2022 RRMfiling. Section 7. That to the extent any resolution or ordinance previously adopted by the Council is inconsistent with this Ordinance, it is hereby repealed. 3 ORDINANCE NO. Section8.That the meeting at which this Ordinance 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 Ordinance is adjudged to be unconstitutional or invalid, such judgment shall not affect, impair,or invalidate the remaining provisions of this Ordinance, and the remaining provisions of the Ordinance shall be interpreted as if the offending section or clause never existed. Section 10.That consistent with the City Ordinance that established the RRM process, this Ordinance 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. Section11. That acopyofthisOrdinanceshall be sent to AtmosMid-Tex,care ofChris Felan,Vice PresidentofRates and Regulatory AffairsMid-TexDivision,Atmos Energy Corporation,5420LBJFreeway,Suite1862,Dallas, Texas 75240,andtoThomas Brocato, GeneralCounsel to ACSC,atLloydGosselinkRochelle&Townsend, P.C., 816 CongressAvenue, Suite 1900, Austin, Texas 78701. DULYPASSED ANDAPPROVED BY TH Mayor ATTEST: City Secretary APPROVED AS TO FORM: ______________________________ City Attorney 4 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 Ccfcharges to the amounts due under the riders listed below: ChargeAmount Customer Charge per Bill$ 21.55per month 1 Rider CEE Surcharge$ 0.05per month Total Customer Charge$ 21.60per month Commodity Charge – All Ccf$0.36223 per Ccf Gas Cost Recovery: Plus an amount for gas costs and upstream transportation costs calculated in accordance with Part (a) and Part (b), respectively, of Rider GCR. Weather Normalization Adjustment: Plus or Minus an amount for weather normalization calculated in accordance with Rider WNA. Franchise Fee Adjustment: Plus an amount for franchise fees calculated in accordance with Rider FF. Rider FF is only applicable to customers inside the corporate limits of any incorporated municipality. Tax Adjustment: Plus an amount for tax calculated in accordance with Rider TAX. Surcharges: Plus an amount for surcharges calculated in accordance with the applicable rider(s). Agreement An Agreement for Gas Service may be required. Notice Service hereunder and the rates for services provided are subject to the orders of regulatory bodies having jurisdiction and to the Company’s Tariff for Gas Service. 1 Reference Rider CEE - Conservation and Energy Efficiencyas approved in GUD 10170. Surcharge billing effective July 1, 2022. MID-TEX DIVISION ATMOS ENERGY CORPORATION RATESCHEDULE:C– COMMERCIAL SALES APPLICABLE TO:ALL CUSTOMERS IN THE MID-TEX DIVISION UNDER THE RRM TARIFF EFFECTIVE DATE:Bills Rendered on or after 10/01/2022 Application Applicable to Commercial Customers for all natural gas provided at one Point of Delivery and measured through one meter and to Industrial Customers with an average annual usage of less than30,000 Ccf. Type of Service Where service of the typedesired by Customer is not already available at the Point of Delivery, additional charges and special contract arrangements between Company and Customer may be required prior to service being furnished. Monthly Rate Customer's monthly bill will be calculated by adding the following Customer and Ccfcharges to the amounts due under the riders listed below: ChargeAmount Customer Charge per Bill$ 63.50per month 1 Rider CEE Surcharge ($ 0.01)per month Total Customer Charge$ 63.49 per month Commodity Charge – All Ccf$ 0.14137per 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 theCompany’s Tariff for Gas Service. 1 Reference Rider CEE - Conservation and Energy Efficiencyas 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 Renderedon or after 10/01/2022 Application Applicable to Industrial Customers with a maximum daily usage (MDU) of less than 3,500 MMBtuper 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: ChargeAmount Customer Charge per Meter$ 1,204.50per month First 0 MMBtu to 1,500 MMBtu$ 0.4939per MMBtu Next 3,500 MMBtu$0.3617per MMBtu All MMBtu over 5,000 MMBtu$ 0.0776perMMBtu 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 Dailypublished 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 Dailyin 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 Renderedon 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: ChargeAmount Customer Charge per Meter$ 1,204.50per month First 0 MMBtu to 1,500 MMBtu$ 0.4939per MMBtu Next 3,500 MMBtu$ 0.3617per MMBtu All MMBtu over 5,000 MMBtu$ 0.0776per 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 Dailyin 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 monththat 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 Dailypublished 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 Dailyin 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 TheCommodity Charge per Ccf (100cubic 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 residentialand 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 Ccfby the following formula: (HSFx (NDD-ADD) ) i WNAF = R ii (BL+ (HSFx ADD) ) ii Where i =any particular Rate Schedule or billing classification within any such particular Rate Schedulethat contains more than one billing classification th WNAF = Weather Normalization Adjustment Factor for the irate schedule or i classification expressed in cents per Ccf th R= Commodity Charge rate of temperature sensitive sales for the ischedule or i classification. th HSF = heat sensitive factor for the ischedule or classification divided by the i 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. th Bl = base load sales for the ischedule or classification divided by the average i bill count in that class The Weather Normalization Adjustment for the jth customer in ith rate schedule is computed as: = WNAFx q WNA iiij Where qis the relevant sales quantity for the jth customer in ith rate schedule. ij 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 ResidentialCommercial Base use Heat useBase use Heat use D Weather Station Ccf Ccf/HDD CcfCcf/HD Abilene10.580.142288.850.6666 Austin9.900.1372233.560.7819 Dallas14.170.1938186.380.9394 Waco10.070.1308140.100.7170 Wichita 11.430.1398131.570.5610 Falls Weather Normalization Adjustment (WNA) Report On or before June 1 of each year, the company posts on itswebsite at atmosenergy.com/mtx-wna, in Excel format, a Weather Normalization Adjustment (WNA) Reportto 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 Reportwith the Railroad Commission of Texas' Gas Services Division, addressed to the Director of that Division. ATMOS ENERGY CORP., MID-TEX DIVISION PENSIONS AND RETIREE MEDICAL BENEFITS FOR CITIES APPROVAL TEST YEAR ENDING DECEMBER 31, 2021 Shared ServicesMid-Tex Direct Post-SupplementalPost- LinePensionEmploymentPensionExecutive BenefitEmploymentAdjustment No.DescriptionAccount PlanBenefit PlanAccount PlanPlanBenefit PlanTotal (a)(b)(c)(d)(e)(f)(g) Proposed Benefits Benchmark - Fiscal Year 2022 Willis Towers Watson Report as adjusted (1) (2) (3) 1$1,715,323$982,708$3,137,022$313,319$(341,412) 2Allocation to Mid-Tex44.72%44.72%76.88%100.00%76.88% 3Proposed Benefits Benchmark Costs Allocated to Mid-Tex (Ln 1 x Ln 2)$767,038$439,436$2,411,882$313,319$(262,493) 4O&M and Capital Allocation Factor100.00%100.00%100.00%100.00%100.00% Proposed Benefits Benchmark Costs to Approve (Ln 3 x Ln 4) (3) 5$767,038$439,436$2,411,882$313,319$(262,493)$3,669,182 6 7 Summary of Costs to Approve (1): 8 9 10O&M Expense Factor (WP_F-2.3, Ln 2)79.88%79.88%38.60%11.00%38.60% 11 12 13Total Pension Account Plan$612,700$931,100$1,543,800 Total Post-Employment Benefit Plan 14$351,016$(101,335)249,681 15Total Supplemental Executive Benefit Plan$34,46534,465 16$612,700$351,016$931,100$34,465$(101,335)$1,827,946 Total (Ln 13 + Ln 14 + Ln 15) 17 Notes: 18 191.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. 213.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 ATMOS ENERGY CORP., MID-TEX DIVISION AVERAGE BILL COMPARISON - BASE RATES TEST YEAR ENDING DECEMBER 31, 2021 Line No. 1Rate R @ 43.8 CcfCurrentProposedChange 2Customer charge$20.85 3Consumption charge43.8CCFX$0.27979=12.25 4Rider GCR Part A43.8CCFX$0.35744=15.66 5Rider GCR Part B43.8CCFX$0.35918=15.73 6Subtotal$64.49 7Rider FF & Rider TAX$64.49X0.06408=4.13 8Total$68.62 9 10Customer charge$21.55 11Consumption charge43.8CCFX$0.36223=15.87 12Rider GCR Part A43.8CCFX$0.35744=15.66 13Rider GCR Part B43.8CCFX$0.35918=15.73 14Subtotal$68.81 15Rider FF & Rider TAX$68.81X0.06408=4.41 16Total$73.22$4.60 176.71% 18 19Rate C @ 345.7 CcfCurrentProposedChange 20Customer charge$56.50 21Consumption charge345.7CCFX$0.12263=42.39 22Rider GCR Part A345.7CCFX$0.35744=123.56 23Rider GCR Part B345.7CCFX$0.26532=91.71 24Subtotal$314.16 25Rider FF & Rider TAX$314.16X0.06408=20.13 26Total$334.29 27 28Customer charge$63.50 29Consumption charge345.7CCFX$0.14137=48.87 30Rider GCR Part A345.7CCFX$0.35744=123.56 31Rider GCR Part B345.7CCFX$0.26532=91.71 32Subtotal$327.64 33Rider FF & Rider TAX$327.64X0.06408=20.99 34Total$348.63$14.34 354.29% 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. 36Rate I @ 4278 MMBTUCurrentProposedChange 37Customer charge$1,054.75 38Consumption charge1,500MMBTUX$0.4330=649.50 39Consumption charge2,778MMBTUX$0.3171=880.80 40Consumption charge0MMBTUX$0.0680=- 41Rider GCR Part A4,278MMBTUX$3.4906=14,931.86 42Rider GCR Part B4,278MMBTUX$0.5485=2,346.33 43Subtotal$19,863.24 44Rider FF & Rider TAX$19,863.24X0.06408=1,272.82 45Total$21,136.06 46 47Customer charge$1,204.50 48Consumption charge1,500MMBTUX$0.4939=740.85 49Consumption charge2,778MMBTUX$0.3617=1,004.69 50Consumption charge0MMBTUX$0.0776= - 51Rider GCR Part A4,278MMBTUX$3.4906=14,931.86 52Rider GCR Part B4,278MMBTUX$0.5485=2,346.33 53Subtotal$20,228.23 54Rider FF & Rider TAX$20,228.23X0.06408=1,296.21 55Total$21,524.44$388.38 561.84% 57Rate T @ 4278 MMBTUCurrentProposedChange 58Customer charge$1,054.75 59Consumption charge1,500MMBTUX$0.4330=649.50 60Consumption charge2,778MMBTUX$0.3171=880.80 61Consumption charge0MMBTUX$0.0680=- 62Rider GCR Part B4,278MMBTUX$0.5485=2,346.33 63Subtotal$4,931.38 64Rider FF & Rider TAX$4,931.38X0.06408=316.00 65Total$5,247.38 66 67Customer charge$1,204.50 68Consumption charge1,500MMBTUX$0.4939=740.85 69Consumption charge2,778MMBTUX$0.3617=1,004.69 70Consumption charge0MMBTUX$0.0776= - 71Rider GCR Part B4,278MMBTUX$0.5485=2,346.33 72Subtotal$5,296.37 73Rider FF & Rider TAX$5,296.37X0.06408=339.39 74Total$5,635.76$388.38 757.40% WP_J-3.1 Page 2 of 2