{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Selected Data","Authorized Rev Req","Incremental Rev Req"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":199,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Selected Data","index":0,"n_rows":48,"n_cols":20,"rows_kept":48,"cut":false,"hidden":false,"merged":[[28,1,28,14],[35,1,35,14]]}
[{"$f":"'Authorized Rev Req'!A1","v":"SoCalGas Revenue Requirement List"}]
[{"$f":"'Authorized Rev Req'!A2","v":"Annual Period 2023"}]
[{"$f":"'Authorized Rev Req'!A3","v":"Reporting Date: Quarter Ended September 30"}]
["Summary of Selected Data "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Requirement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$000"]
[1,"Current total system-level revenue requirement that is used for defining the reporting threshold:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Authorized Rev Req'!F108","v":7898617.2757044816}]
[null,"A","One-percent reporting threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q8*0.01","v":78986.172757044813}]
[]
[2,"List of currently open proceedings that exceed the threshold for use of the affordability metrics (proceedings shaded gray filed prior to D.22-08-023):"]
[null,"A",{"$f":"'Incremental Rev Req'!B103","v":"A.22-05-015 "},{"$f":"'Incremental Rev Req'!A103","v":"2024 GRC Application"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D103","v":5344496.5853652162}]
[null,"B",{"$f":"'Incremental Rev Req'!B107","v":"AL 6060"},{"$f":"'Incremental Rev Req'!A108","v":"TIMPBA"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D107+'Incremental Rev Req'!D108","v":234718.52821600001}]
[]
[]
[3,"List of currently open proceedings for which affordability metrics have been filed:"]
[null,"A",{"$f":"'Incremental Rev Req'!B103","v":"A.22-05-015 "},{"$f":"'Incremental Rev Req'!A103","v":"2024 GRC Application"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q12","v":5344496.5853652162}]
[]
[]
[4,"List of currently open proceedings that do not exceed the threshold for use of the affordability metrics (proceedings shaded gray filed prior to D.22-08-023):"]
[null,"A",{"$f":"'Incremental Rev Req'!B104","v":"A.22-05-015 "},{"$f":"'Incremental Rev Req'!A104","v":"Pipeline Safety Enhancement Plan (PSEP) GRC - Local Transmission "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D104","v":-5487.0233199999984}]
[null,"B",{"$f":"'Incremental Rev Req'!B105","v":"A.22-05-015 "},{"$f":"'Incremental Rev Req'!A105","v":"Pipeline Safety Enhancement Plan (PSEP) GRC -Distribution"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D105","v":63454.58}]
[null,"C",{"$f":"'Incremental Rev Req'!B106","v":"A.22-05-015 "},{"$f":"'Incremental Rev Req'!A106","v":"NonCore Backbone Transmission"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D106","v":22240.277383770008}]
[null,"D",{"$f":"'Incremental Rev Req'!B109","v":"A.22-09-006"},{"$f":"'Incremental Rev Req'!A109","v":"Hydrogen Blending "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D109","v":14979.078966298401}]
[null,"E",{"$f":"'Incremental Rev Req'!B112","v":"AL 5950"},{"$f":"'Incremental Rev Req'!A112","v":"Natural Gas Leak Abatement"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D112","v":18069.452866738444}]
[null,"F",{"$f":"'Incremental Rev Req'!B115","v":"A.22-03-008 "},{"$f":"'Incremental Rev Req'!A115","v":"Energy Efficiency "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D115","v":60415.319735278812}]
[null,"G",{"$f":"'Incremental Rev Req'!B116","v":"A.23.01-004"},{"$f":"'Incremental Rev Req'!A116","v":"Demand Response"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D116","v":12500}]
[]
[5,"Total system-level revenue requirement if all pending revenue were granted in full:"]
[null,"A","YE 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!O121","v":7903455.41530516}]
[null,"B","YE 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!P121","v":8770287.9291028567}]
[null,"C","YE 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!Q121","v":8373713.9264230374}]
[null,"D","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!R121","v":8637449.0925541129}]
[null,"E","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!S121","v":6114353.5956005696}]
[]
[6,"Bundled residential average rate (RAR) if all pending revenue were granted in full (from Cost and Rate Tracker (CRT) as submitted by utility):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cents/therm"]
[null,"A","YE 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,215.91993404610338]
[null,"B","YE 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,247.83762122378195]
[null,"C","YE 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,249.85855098971976]
[null,"D","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,258.28733299429803]
[null,"E","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,184.07516177409332]
[7,"Bundled residential average monthly bill corresponding to RAR above for typical customer in climate zone 1 using a Typical 5-year average usage(from CRT as submitted by utility):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-CARE","CARE"]
[]
[null,"A","YE 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.19330718011679,47.112622901079654]
[null,"B","YE 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93.267976621616924,53.941730115874726]
[null,"C","YE 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.032507546190075,54.374128176809798]
[null,"D","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.221170807822759,56.177550075112492]
[null,"E","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.146221923473306,40.299116556911407]

{"sheet":"Authorized Rev Req","index":1,"n_rows":108,"n_cols":8,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["SoCalGas Revenue Requirement List"]
["Annual Period 2023"]
["Reporting Date: Quarter Ended September 30"]
[]
[null,"Revenue Requirement Date:","2022-01-01","2023-01-01","2023-03-01","2023-08-01"]
[null,"Advice Letter:","AL 5915","AL 6071","AL 6088","AL 6168-G"]
["Filing Description","Authority for Revenue Requirement as of 3/1/2023","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Revenue Recovery Mechanism","Balancing Account "]
["Safety Affordability Reliability Proceedings"]
["Total Allocated Base Margin","D.19-09-051",2797438.8098034845,2813333.2818626408,2813333.2818626408,2813333.2818626408,"Allocated Base Margin","N"]
["Pipeline Safety Enhancement Plan (PSEP) GRC - Local Transmission (subtracted from Base Margin and allocated here)","D.19-09-051",20025.239099999992,20972.15159999999,20972.15159999999,20972.15159999999,"Local Transmission","N"]
["Pipeline Safety Enhancement Plan (PSEP) GRC -Distribution (subtracted from Base Margin and allocated here)","D.19-09-051",28629.010000000009,29982.760000000006,29982.760000000006,29982.760000000006,"Distribution","N"]
["  Company Use Gas: Other","D.20-02-045 AL 6071, AL 6045",1792.6929208784113,2442.7824068004993,2442.7824068004993,2442.7824068004993,"ECPT","N"]
["  Company Use Gas: Storage Load Balancing","D.20-02-045 AL 6071, AL 6045",1739.9823775441146,2371.288817256519,2371.288817256519,2371.288817256519,"ECPT","N"]
["  Exchange Revenues & Interutility Transactions","D.20-02-045 AL 6071, AL 6045",342.77791000000002,342.77791000000002,342.77791000000002,342.77791000000002,"ECPT","N"]
["  Unaccounted For (UAF) Gas","D.20-02-045 AL 6071, AL 6045",43865.640785688673,59771.786676696618,59771.786676696618,59771.786676696618,"47% Res (LUAF, Other)","N"]
["  Well Incidents & Surface Leaks","D.20-02-045 AL 6071, AL 6045",226.38915428249578,308.48434647250184,308.48434647250184,308.48434647250184,"ECPT","N"]
["SCG PSEP - 2017 Forecast Application RevReq Capital Cost  - Local Transmission","D.20-02-045 AL 6071, AL 6045",381.0924643613892,363.84340064715622,363.84340064715622,363.84340064715622,"Local Transmission","N"]
["SCG PSEP - 2017 Forecast Application RevReq Capital Cost - Distribution","D.20-02-045 AL 6071, AL 6045",24839.85662656404,24959.799583904292,24959.799583904292,24959.799583904292,"Distribution","N"]
["AMI Balancing Account  (AMIBA)","D.20-02-045 AL 6071, AL 6045",-77756.901095456211,-323.97185928908709,-323.97185928908709,-323.97185928908709,"EPAM","Y"]
["Residential Uncollectible Balancing Account  (RUBA) ","D.20-02-045 AL 6071, AL 6045",16080.829230363346,44745.198352024141,44745.198352024141,44745.198352024141,"ECPT","Y"]
["Affiliate Transfer Fee Account  (ATFA)","D.20-02-045 AL 6071, AL 6045",-56.852117204809616,-106.52167417156562,-106.52167417156562,-106.52167417156562,"EPAM","Y"]
["Biomethane Cost Incentive Pgm Balancing Acct  (BCIPBA)  ","D.20-02-045 AL 6071, AL 6045",10172.083196372587,0,0,0,"ECPT","Y"]
["Core Fixed Cost Account - Non NGV  (CFCA) ","D.20-02-045, AL 6071, AL 6045, AL 6088",-28133.81894370247,121885.43655903419,-12481.017073574887,-12481.017073574887,"CFCA","Y"]
["Core Fixed Cost Account - NGV  (CFCA) ","D.20-02-045, AL 6071, AL 6045, AL 6088",9826.72414135078,-1151.9897406335253,-1401.3020835172681,-1401.3020835172681,"Non-Residential","Y"]
["Core Fixed Cost Account - C&I   Shortfall (CFCA) ","D.20-02-045, AL 6071, AL 6045, AL 6088",28765.692761009646,0,0,0,"Non-Residential","Y"]
["Economic Practicality Shortfall Memorandum Account  (EPSMA)","D.20-02-045 AL 6071, AL 6045",395.85348400076731,434.22738384292143,434.22738384292143,434.22738384292143,"Non-Residential","Y"]
["Enhanced Oil Recovery Account  (EORA)  ","D.20-02-045 AL 6071, AL 6045",2530.5597398430609,-7124.2567864552111,-7124.2567864552111,-7124.2567864552111,"EPAM","Y"]
["Hazardous Substance Cost-Recovery Account  (HSCRA)","D.20-02-045 AL 6071, AL 6045",284.26278995019351,441.06566541085317,441.06566541085317,441.06566541085317,"ECPT","Y"]
["Intervenor Award Memorandum Account  (IAMA)","D.20-02-045 AL 6071, AL 6045",731.58066503521957,832.93717869704278,832.93717869704278,832.93717869704278,"ECPT","Y"]
["Master Meter Balancing Account  (MMBA)","D.20-02-045 AL 6071, AL 6045",17468.470311041361,24824.504625728128,24824.504625728128,24824.504625728128,"EPAM","Y"]
["Noncore Fixed Cost Account  (NFCA)  Margin","D.20-02-045 AL 6071, AL 6045",6370.1809775920838,12427.604012052685,12427.604012052685,12427.604012052685,"Non-Residential","Y"]
["Noncore Fixed Cost Account  (NFCA)  Nonmargin","D.20-02-045 AL 6071, AL 6045",-3275.1851982978651,959.63192651874249,959.63192651874249,959.63192651874249,"Non-Residential","Y"]
["Integrated Transmission Balancing Account  (ITBA) Margin","D.20-02-045 AL 6071, AL 6045",176.09814139595812,5083.8850590894772,5083.8850590894772,5083.8850590894772,"ECPT","Y"]
["Compressor Station Fuel and Power Balancing Account (CFPBA)","D.20-02-045 AL 6071, AL 6045",-1423.0358831880883,3459.772548454087,3459.772548454087,3459.772548454087,"ECPT","Y"]
["Compression Services Balancing Account  (CSBA)","D.20-02-045 AL 6071, AL 6045",-68.369488844234169,-73.636852931578687,-73.636852931578687,-73.636852931578687,"Non-Residential","Y"]
["Company-Use Fuel for Load Balancing Account (CUFLBA)","D.20-02-045 AL 6071, AL 6045",-1168.4484408377084,5918.6872446137231,5918.6872446137231,5918.6872446137231,"ECPT","Y"]
["Noncore Storage Balancing Account  (NSBA)","D.20-02-045 AL 6071, AL 6045",122.05121759349339,93.946777408666094,93.946777408666094,93.946777408666094,"ECPT","Y"]
["Pension Balancing Account  (PBA)","D.20-02-045 AL 6071, AL 6045",11312.644088682704,9235.9689255481535,9235.9689255481535,9235.9689255481535,"EPAM","Y"]
["PBOP Balancing Account  (PBOPBA)","D.20-02-045 AL 6071, AL 6045",-4328.4227973909083,-4765.7902742977731,-4765.7902742977731,-4765.7902742977731,"EPAM","Y"]
["Safety Enhancement Capital Cost Balancing Account (SECCBA) - Local Transmission","D.20-02-045 AL 6071, AL 6045",22874.176540558052,24483.535529249115,24483.535529249115,24483.535529249115,"Local Transmission","Y"]
["Safety Enhancement Capital Cost Balancing Account (SECCBA) - Distribution","D.20-02-045 AL 6071, AL 6045",72521.186822647796,74787.023820241564,74787.023820241564,74787.023820241564,"Distribution","Y"]
["Safety Enhancement Expense Balancing Account (SEEBA) - Local Transmission","D.20-02-045 AL 6071, AL 6045",572.09798322721713,-674.07808819608886,-674.07808819608886,-674.07808819608886,"Local Transmission","Y"]
["Safety Enhancement Expense Balancing Account (SEEBA) - Distribution","D.20-02-045 AL 6071, AL 6045",1611.907471579721,2206.0867435845412,2206.0867435845412,2206.0867435845412,"Distribution","Y"]
["Research Royalty Memorandum Account  (RRMA)","D.20-02-045 AL 6071, AL 6045",-160.82445015363919,-247.95082320763703,-247.95082320763703,-247.95082320763703,"EPAM","Y"]
["Self-Generation Program Memorandum Account  (SGPMA)","D.20-02-045 AL 6071, AL 6045",16267.798190288335,16265.025427685592,16265.025427685592,16265.025427685592,"SGIP","Y"]
["System Operator Gas Account  (SOGA)","D.20-02-045 AL 6071, AL 6045",-57.474724884945573,-54.791024656889135,-54.791024656889135,-54.791024656889135,"ECPT","Y"]
["Rewards & Penalties Balancing Account (RPBA)","D.20-02-045 AL 6071, AL 6045",-266.7671576355873,-288.87206106860225,-288.87206106860225,-288.87206106860225,"EPAM","Y"]
["Liability Insurance Premium Balancing Account (LIPBA)","D.20-02-045 AL 6071, AL 6045",14313.748177749801,23349.855935962783,23349.855935962783,23349.855935962783,"EPAM","Y"]
["NonCore Backbone Transmission","D.20-02-045 AL 6071, AL 6045",205899.09902636753,307036.37711891095,307036.37711891095,307036.37711891095,"Backbone Transmission","N"]
["Storage Integrity Management Program Balancing Account (SIMPBA) Balance","D.22-07-016, AL 6023",0,35607.3666859636,35607.3666859636,35607.3666859636,"EPAM","Y"]
["On-Bill Financing Balancing Account (OBFBA)","AL 5853-A",0,4574.3633340208544,4574.3633340208544,4574.3633340208544,"EPAM","Y"]
["System Reliability Memorandum Account   (SRMA)","AL 6045",0,15184.322292874704,15184.322292874704,15184.322292874704,"ECPT","Y"]
["Distributed Energy Resources Svcs Bal Account  (DERSBA) ","AL 6045",0,-61.478426684054938,-61.478426684054938,-61.478426684054938,"EPAM","Y"]
[]
["   Subtotal Safety Affordability Reliability",null,{"$f":"SUM(C9:C53)","v":3240882.4358018562},{"$f":"SUM(D9:D53)","v":3673812.4421397415},{"$f":"SUM(E9:E53)","v":3539196.6761642485},{"$f":"SUM(F9:F53)","v":3539196.6761642485}]
[]
[]
["Public Policy Proceedings"]
["  AB32 Fees (subtracted from base margin and allocated here)","D.19-09-051",5107.0718943636321,5106.2014202040336,5106.2014202040336,5106.2014202040336,"ECPT adjusted","N"]
["  Green House Gas Balancing Account (GHGBA) - Company Gas Compressor Revenue Requirement","D.20-02-045, AL 6071, AL 6045",2676.4558822098343,2388.5750957260152,2388.5750957260152,2388.5750957260152,"ECPT","N"]
["  Green House Gas Balancing Account (GHGBA) - End User Revenue Requirement","D.20-02-045, AL 6071, AL 6045",421911.65593735001,451660.15168836701,451660.15168836701,451660.15168836701,"GHG End User","N"]
["  Green House Gas Balancing Account (GHGBA) - LUAF Revenue Requirement","D.20-02-045, AL 6071, AL 6045",11523.700831049478,11338.595126925329,11338.595126925329,11338.595126925329,"47% Res (LUAF, Other)","N"]
["Green House Gas Balancing Account (GHGBA) - Company Gas Compressor","D.20-02-045, AL 6071, AL 6045",110.10687339904621,-783.15163590176303,-783.15163590176303,-783.15163590176303,"ECPT","Y"]
["Green House Gas Balancing Account (GHGBA) - End User","D.20-02-045, AL 6071, AL 6045",24082.112323034682,-22703.373092980601,-22703.373092980601,-22703.373092980601,"GHG End User","Y"]
["Green House Gas Balancing Account (GHGBA) - LUAF","D.20-02-045, AL 6071, AL 6045",96.161475841515269,3057.4967008465737,3057.4967008465737,3057.4967008465737,"47% Res (LUAF, Other)","Y"]
["New Envirnomental Regulatory Balancing Account (NERBA) - Admin Fees Subaccount","D.20-02-045, AL 6071, AL 6045",3566.9058998494452,5564.3922693223831,5564.3922693223831,5564.3922693223831,"ECPT adjusted","Y"]
["New Environmental Regulatory Balancing Account (NERBA)  -  Leak Detection & Repair (LDAR) sub-account   ","D.20-02-045, AL 6071, AL 6045",1979.7078861701277,6090.186376418309,6090.186376418309,6090.186376418309,"EPAM","Y"]
["New Envirnomental Regulatory Balancing Account (NERBA) -Natural Gas Leak Abatement Program ","D.20-02-045, AL 6071, AL 6045",-2147.5120170099681,0,0,0,"EPAM","Y"]
["TLS Adjustment","D.20-02-045, AL 6071, AL 6045",-6644.931817014658,10390.216028451658,10421.053586768947,10394.546129042021,"Non-Residential","N"]
["  Natural Gas Leak Abatement Program Revenue Requirement","AL 5915G, AL 6071",86446.464722770907,86431.165118197561,86431.165118197561,107531.46426397371,"EPAM","N"]
["Biogas Conditioning/Upgrading Svcs Bal Acct  (BCSBA) ","D.20-02-045, AL 6071, AL 6045",-48.669674355202922,0,0,0,"EPAM","Y"]
["Diary Biomethane Project Balancing Account  (DBPBA)","D.20-02-045, AL 6071, AL 6045",45457.032564324829,34573.344052610402,34573.344052610402,34573.344052610402,"EPAM","Y"]
["Diary Biomethane Project Memorandum Account  (DBPMA)","D.20-02-045, AL 6071, AL 6045",{"$f":"0","v":0},8114.6562580048067,8114.6562580048067,8114.6562580048067,"EPAM","Y"]
["California Solar Iniative Thermal Memorandum Account (CSITPMA)","D.20-02-045, AL 6071, AL 6045",1411.3819701407706,1113.8604547746736,1113.8604547746736,1113.8604547746736,"ECPT adjusted","Y"]
[]
[]
[]
[]
[]
[]
[]
["PPPS Programs"]
["California Alternate Rates for Energy (CARE) "," D.21-06-015, AL 6052",229388.13208047274,199514.89150131575,199514.89150131575,199514.89150131575,"Public Purpose Programs","N"]
["Energy Efficiency "," AL 6052",107144.935,166906.52600000001,166906.52600000001,166906.52600000001,"Public Purpose Programs","N"]
["RD&D"," AL 6052",12406.90965,12264.871999999999,12264.871999999999,12264.871999999999,"Public Purpose Programs","N"]
["Bureau Of Equalization BOE"," AL 6052",547.65497000000005,520.25400000000002,520.25400000000002,520.25400000000002,"Public Purpose Programs","N"]
["Energy Savings Assistance "," D.21-06-015,  AL 6052",{"$f":"0","v":0},80174.204849890506,80174.204849890506,80174.204849890506,"Public Purpose Programs","N"]
["SJVDGPMA","AL 6052",{"$f":"0","v":0},806.16499999999996,806.16499999999996,806.16499999999996,"Public Purpose Programs","N"]
[]
[]
[]
[]
[]
[]
["   Subtotal Public Policy ",null,{"$f":"SUM(C59:C94)","v":945015.27645259723},{"$f":"SUM(D59:D94)","v":1062529.2292121728},{"$f":"SUM(E59:E94)","v":1062560.06677049},{"$f":"SUM(F59:F94)","v":1083633.8584585392}]
[]
["EOR","D.20-02-045, AL 6045",-19696.026660334344,-25124.896599589265,-25124.896599589265,-25233.572656235308,"EPAM"]
[]
["Procurement"]
["Procurement","D.98-07-068",2584342.1558562312,3301020.3137379293,{"$f":"D100","v":3301020.3137379293},{"$f":"E100","v":3301020.3137379293},"Core Procurement"]
[]
[]
[]
[]
[]
["   Subtotal Procurement",null,{"$f":"SUM(C100:C105)","v":2584342.1558562312},{"$f":"SUM(D100:D105)","v":3301020.3137379293},{"$f":"SUM(E100:E105)","v":3301020.3137379293},{"$f":"SUM(F100:F105)","v":3301020.3137379293}]
[]
["Total Authorized Revenue",null,{"$f":"C55+C95+C106+C97","v":6750543.8414503504},{"$f":"D55+D95+D106+D97","v":8012237.0884902552},{"$f":"E55+E95+E106+E97","v":7877652.1600730792},{"$f":"F55+F95+F106+F97","v":7898617.2757044816}]

{"sheet":"Incremental Rev Req","index":2,"n_rows":142,"n_cols":19,"rows_kept":142,"cut":false,"hidden":false,"merged":[[134,0,134,10],[135,5,135,9],[100,5,100,9],[6,13,6,18],[102,13,102,18],[6,0,6,10],[99,0,99,10]]}
["SoCalGas Revenue Requirement List"]
[{"$f":"'Authorized Rev Req'!A2","v":"Annual Period 2023"}]
[{"$f":"'Authorized Rev Req'!A3","v":"Reporting Date: Quarter Ended September 30"}]
[]
["Current Revenue Requirement ($000):",{"$f":"'Authorized Rev Req'!F108","v":7898617.2757044816}]
["Current Revenue Requirement Effective:",{"$f":"'Authorized Rev Req'!F5","v":"2023-08-01"}]
["Approved Application(s), Implemented Since Jan 1 or To Be Implemented",null,null,null,null,null,null,null,null,null,null,null,null,"Authorized"]
["Filing Description","Proceeding","Authority for Revenue Requirement","Authorized Revenue Requirement with FF&U ($000)","Revenue Recovery Mechanism","Authorized Revenue Requirement with FF&U ($000) - Breakout by Year",null,null,null,null,"Existing or New Item (if existing, use delta from prior for rate impact)",null,null,null,2023,2024,2025,2026,2027]
["Safety Affordability Reliability Proceedings",null,null,{"$f":"B6","v":"2023-08-01"},null,2023,2024,2025,2026,2027,null,null,null,"Core Procurement",3301020.3137379293,3301020.3137379293,3301020.3137379293,3301020.3137379293,3301020.3137379293]
[{"$f":"'Authorized Rev Req'!A9","v":"Total Allocated Base Margin"},null,{"$f":"'Authorized Rev Req'!B9","v":"D.19-09-051"},{"$f":"F10","v":2813333.2818626408},{"$f":"'Authorized Rev Req'!G9","v":"Allocated Base Margin"},{"$f":"'Authorized Rev Req'!F9","v":2813333.2818626408},{"$f":"F10","v":2813333.2818626408},{"$f":"G10","v":2813333.2818626408},{"$f":"H10","v":2813333.2818626408},{"$f":"I10","v":2813333.2818626408},"Existing",null,null,"Allocated Base Margin",2813333.2818626408,2813333.2818626408,2813333.2818626408,2813333.2818626408,2813333.2818626408]
[{"$f":"'Authorized Rev Req'!A10","v":"Pipeline Safety Enhancement Plan (PSEP) GRC - Local Transmission (subtracted from Base Margin and allocated here)"},null,{"$f":"'Authorized Rev Req'!B10","v":"D.19-09-051"},20972.15159999999,{"$f":"'Authorized Rev Req'!G10","v":"Local Transmission"},{"$f":"'Authorized Rev Req'!F10","v":20972.15159999999},21205,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Distribution",131935.67014773039,30316,0,0,0]
[{"$f":"'Authorized Rev Req'!A11","v":"Pipeline Safety Enhancement Plan (PSEP) GRC -Distribution (subtracted from Base Margin and allocated here)"},null,{"$f":"'Authorized Rev Req'!B11","v":"D.19-09-051"},29982.760000000006,{"$f":"'Authorized Rev Req'!G11","v":"Distribution"},{"$f":"'Authorized Rev Req'!F11","v":29982.760000000006},30316,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"ECPT adjusted",11784.454144301089,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A12","v":"  Company Use Gas: Other"},null,{"$f":"'Authorized Rev Req'!B12","v":"D.20-02-045 AL 6071, AL 6045"},2442.7824068004993,{"$f":"'Authorized Rev Req'!G12","v":"ECPT"},{"$f":"'Authorized Rev Req'!F12","v":2442.7824068004993},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Local Transmission",45145.452441700174,21205,0,0,0]
[{"$f":"'Authorized Rev Req'!A13","v":"  Company Use Gas: Storage Load Balancing"},null,{"$f":"'Authorized Rev Req'!B13","v":"D.20-02-045 AL 6071, AL 6045"},2371.288817256519,{"$f":"'Authorized Rev Req'!G13","v":"ECPT"},{"$f":"'Authorized Rev Req'!F13","v":2371.288817256519},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"SGIP",16265.025427685592,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A14","v":"  Exchange Revenues & Interutility Transactions"},null,{"$f":"'Authorized Rev Req'!B14","v":"D.20-02-045 AL 6071, AL 6045"},342.77791000000002,{"$f":"'Authorized Rev Req'!G14","v":"ECPT"},{"$f":"'Authorized Rev Req'!F14","v":342.77791000000002},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"GHG End User",428956.77859538642,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A15","v":"  Unaccounted For (UAF) Gas"},null,{"$f":"'Authorized Rev Req'!B15","v":"D.20-02-045 AL 6071, AL 6045"},59771.786676696618,{"$f":"'Authorized Rev Req'!G15","v":"47% Res (LUAF, Other)"},{"$f":"'Authorized Rev Req'!F15","v":59771.786676696618},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Public Purpose Programs",460186.91335120623,407532.26040508621,409108.99744559324,410172.33861179563,0]
[{"$f":"'Authorized Rev Req'!A16","v":"  Well Incidents & Surface Leaks"},null,{"$f":"'Authorized Rev Req'!B16","v":"D.20-02-045 AL 6071, AL 6045"},308.48434647250184,{"$f":"'Authorized Rev Req'!G16","v":"ECPT"},{"$f":"'Authorized Rev Req'!F16","v":308.48434647250184},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Backbone Transmission",307036.37711891095,209446,0,0,0]
[{"$f":"'Authorized Rev Req'!A17","v":"SCG PSEP - 2017 Forecast Application RevReq Capital Cost  - Local Transmission"},null,{"$f":"'Authorized Rev Req'!B17","v":"D.20-02-045 AL 6071, AL 6045"},363.84340064715622,{"$f":"'Authorized Rev Req'!G17","v":"Local Transmission"},{"$f":"'Authorized Rev Req'!F17","v":363.84340064715622},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"47% Res (LUAF, Other)",74167.878504468521,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A18","v":"SCG PSEP - 2017 Forecast Application RevReq Capital Cost - Distribution"},null,{"$f":"'Authorized Rev Req'!B18","v":"D.20-02-045 AL 6071, AL 6045"},24959.799583904292,{"$f":"'Authorized Rev Req'!G18","v":"Distribution"},{"$f":"'Authorized Rev Req'!F18","v":24959.799583904292},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"ECPT",82775.781034269574,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A19","v":"AMI Balancing Account  (AMIBA)"},null,{"$f":"'Authorized Rev Req'!B19","v":"D.20-02-045 AL 6071, AL 6045"},-323.97185928908709,{"$f":"'Authorized Rev Req'!G19","v":"EPAM"},{"$f":"'Authorized Rev Req'!F19","v":-323.97185928908709},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"EPAM",215749.29589682151,116304.03769119756,34359.908234099996,39396.959277899994,0]
[{"$f":"'Authorized Rev Req'!A20","v":"Residential Uncollectible Balancing Account  (RUBA) "},null,{"$f":"'Authorized Rev Req'!B20","v":"D.20-02-045 AL 6071, AL 6045"},44745.198352024141,{"$f":"'Authorized Rev Req'!G20","v":"ECPT"},{"$f":"'Authorized Rev Req'!F20","v":44745.198352024141},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"CFCA",-12481.017073574887,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A21","v":"Affiliate Transfer Fee Account  (ATFA)"},null,{"$f":"'Authorized Rev Req'!B21","v":"D.20-02-045 AL 6071, AL 6045"},-106.52167417156562,{"$f":"'Authorized Rev Req'!G21","v":"EPAM"},{"$f":"'Authorized Rev Req'!F21","v":-106.52167417156562},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Non-Residential",22741.070515007523,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A22","v":"Biomethane Cost Incentive Pgm Balancing Acct  (BCIPBA)  "},null,{"$f":"'Authorized Rev Req'!B22","v":"D.20-02-045 AL 6071, AL 6045"},0,{"$f":"'Authorized Rev Req'!G22","v":"ECPT"},{"$f":"'Authorized Rev Req'!F22","v":0},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Total",7898617.2757044816,6899156.893696853,6557822.5012802631,6563922.8934902651,6114353.5956005696]
[{"$f":"'Authorized Rev Req'!A23","v":"Core Fixed Cost Account - Non NGV  (CFCA) "},null,{"$f":"'Authorized Rev Req'!B23","v":"D.20-02-045, AL 6071, AL 6045, AL 6088"},-12481.017073574887,{"$f":"'Authorized Rev Req'!G23","v":"CFCA"},{"$f":"'Authorized Rev Req'!F23","v":-12481.017073574887},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"CPUC Fee",3.0000000000000001E-3]
[{"$f":"'Authorized Rev Req'!A24","v":"Core Fixed Cost Account - NGV  (CFCA) "},null,{"$f":"'Authorized Rev Req'!B24","v":"D.20-02-045, AL 6071, AL 6045, AL 6088"},-1401.3020835172681,{"$f":"'Authorized Rev Req'!G24","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F24","v":-1401.3020835172681},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing",null,null,"Check",0,0,0,0,0]
[{"$f":"'Authorized Rev Req'!A25","v":"Core Fixed Cost Account - C&I   Shortfall (CFCA) "},null,{"$f":"'Authorized Rev Req'!B25","v":"D.20-02-045, AL 6071, AL 6045, AL 6088"},0,{"$f":"'Authorized Rev Req'!G25","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F25","v":0},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A26","v":"Economic Practicality Shortfall Memorandum Account  (EPSMA)"},null,{"$f":"'Authorized Rev Req'!B26","v":"D.20-02-045 AL 6071, AL 6045"},434.22738384292143,{"$f":"'Authorized Rev Req'!G26","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F26","v":434.22738384292143},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A27","v":"Enhanced Oil Recovery Account  (EORA)  "},null,{"$f":"'Authorized Rev Req'!B27","v":"D.20-02-045 AL 6071, AL 6045"},-7124.2567864552111,{"$f":"'Authorized Rev Req'!G27","v":"EPAM"},{"$f":"'Authorized Rev Req'!F27","v":-7124.2567864552111},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A28","v":"Hazardous Substance Cost-Recovery Account  (HSCRA)"},null,{"$f":"'Authorized Rev Req'!B28","v":"D.20-02-045 AL 6071, AL 6045"},441.06566541085317,{"$f":"'Authorized Rev Req'!G28","v":"ECPT"},{"$f":"'Authorized Rev Req'!F28","v":441.06566541085317},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A29","v":"Intervenor Award Memorandum Account  (IAMA)"},null,{"$f":"'Authorized Rev Req'!B29","v":"D.20-02-045 AL 6071, AL 6045"},832.93717869704278,{"$f":"'Authorized Rev Req'!G29","v":"ECPT"},{"$f":"'Authorized Rev Req'!F29","v":832.93717869704278},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A30","v":"Master Meter Balancing Account  (MMBA)"},null,{"$f":"'Authorized Rev Req'!B30","v":"D.20-02-045 AL 6071, AL 6045"},24824.504625728128,{"$f":"'Authorized Rev Req'!G30","v":"EPAM"},{"$f":"'Authorized Rev Req'!F30","v":24824.504625728128},29872.872572999997,34359.908234099996,39396.959277899994,{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A31","v":"Noncore Fixed Cost Account  (NFCA)  Margin"},null,{"$f":"'Authorized Rev Req'!B31","v":"D.20-02-045 AL 6071, AL 6045"},12427.604012052685,{"$f":"'Authorized Rev Req'!G31","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F31","v":12427.604012052685},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A32","v":"Noncore Fixed Cost Account  (NFCA)  Nonmargin"},null,{"$f":"'Authorized Rev Req'!B32","v":"D.20-02-045 AL 6071, AL 6045"},959.63192651874249,{"$f":"'Authorized Rev Req'!G32","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F32","v":959.63192651874249},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A33","v":"Integrated Transmission Balancing Account  (ITBA) Margin"},null,{"$f":"'Authorized Rev Req'!B33","v":"D.20-02-045 AL 6071, AL 6045"},5083.8850590894772,{"$f":"'Authorized Rev Req'!G33","v":"ECPT"},{"$f":"'Authorized Rev Req'!F33","v":5083.8850590894772},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A34","v":"Compressor Station Fuel and Power Balancing Account (CFPBA)"},null,{"$f":"'Authorized Rev Req'!B34","v":"D.20-02-045 AL 6071, AL 6045"},3459.772548454087,{"$f":"'Authorized Rev Req'!G34","v":"ECPT"},{"$f":"'Authorized Rev Req'!F34","v":3459.772548454087},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A35","v":"Compression Services Balancing Account  (CSBA)"},null,{"$f":"'Authorized Rev Req'!B35","v":"D.20-02-045 AL 6071, AL 6045"},-73.636852931578687,{"$f":"'Authorized Rev Req'!G35","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F35","v":-73.636852931578687},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A36","v":"Company-Use Fuel for Load Balancing Account (CUFLBA)"},null,{"$f":"'Authorized Rev Req'!B36","v":"D.20-02-045 AL 6071, AL 6045"},5918.6872446137231,{"$f":"'Authorized Rev Req'!G36","v":"ECPT"},{"$f":"'Authorized Rev Req'!F36","v":5918.6872446137231},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A37","v":"Noncore Storage Balancing Account  (NSBA)"},null,{"$f":"'Authorized Rev Req'!B37","v":"D.20-02-045 AL 6071, AL 6045"},93.946777408666094,{"$f":"'Authorized Rev Req'!G37","v":"ECPT"},{"$f":"'Authorized Rev Req'!F37","v":93.946777408666094},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A38","v":"Pension Balancing Account  (PBA)"},null,{"$f":"'Authorized Rev Req'!B38","v":"D.20-02-045 AL 6071, AL 6045"},9235.9689255481535,{"$f":"'Authorized Rev Req'!G38","v":"EPAM"},{"$f":"'Authorized Rev Req'!F38","v":9235.9689255481535},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A39","v":"PBOP Balancing Account  (PBOPBA)"},null,{"$f":"'Authorized Rev Req'!B39","v":"D.20-02-045 AL 6071, AL 6045"},-4765.7902742977731,{"$f":"'Authorized Rev Req'!G39","v":"EPAM"},{"$f":"'Authorized Rev Req'!F39","v":-4765.7902742977731},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A40","v":"Safety Enhancement Capital Cost Balancing Account (SECCBA) - Local Transmission"},null,{"$f":"'Authorized Rev Req'!B40","v":"D.20-02-045 AL 6071, AL 6045"},24483.535529249115,{"$f":"'Authorized Rev Req'!G40","v":"Local Transmission"},{"$f":"'Authorized Rev Req'!F40","v":24483.535529249115},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A41","v":"Safety Enhancement Capital Cost Balancing Account (SECCBA) - Distribution"},null,{"$f":"'Authorized Rev Req'!B41","v":"D.20-02-045 AL 6071, AL 6045"},74787.023820241564,{"$f":"'Authorized Rev Req'!G41","v":"Distribution"},{"$f":"'Authorized Rev Req'!F41","v":74787.023820241564},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A42","v":"Safety Enhancement Expense Balancing Account (SEEBA) - Local Transmission"},null,{"$f":"'Authorized Rev Req'!B42","v":"D.20-02-045 AL 6071, AL 6045"},-674.07808819608886,{"$f":"'Authorized Rev Req'!G42","v":"Local Transmission"},{"$f":"'Authorized Rev Req'!F42","v":-674.07808819608886},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A43","v":"Safety Enhancement Expense Balancing Account (SEEBA) - Distribution"},null,{"$f":"'Authorized Rev Req'!B43","v":"D.20-02-045 AL 6071, AL 6045"},2206.0867435845412,{"$f":"'Authorized Rev Req'!G43","v":"Distribution"},{"$f":"'Authorized Rev Req'!F43","v":2206.0867435845412},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A44","v":"Research Royalty Memorandum Account  (RRMA)"},null,{"$f":"'Authorized Rev Req'!B44","v":"D.20-02-045 AL 6071, AL 6045"},-247.95082320763703,{"$f":"'Authorized Rev Req'!G44","v":"EPAM"},{"$f":"'Authorized Rev Req'!F44","v":-247.95082320763703},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A45","v":"Self-Generation Program Memorandum Account  (SGPMA)"},null,{"$f":"'Authorized Rev Req'!B45","v":"D.20-02-045 AL 6071, AL 6045"},16265.025427685592,{"$f":"'Authorized Rev Req'!G45","v":"SGIP"},{"$f":"'Authorized Rev Req'!F45","v":16265.025427685592},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A46","v":"System Operator Gas Account  (SOGA)"},null,{"$f":"'Authorized Rev Req'!B46","v":"D.20-02-045 AL 6071, AL 6045"},-54.791024656889135,{"$f":"'Authorized Rev Req'!G46","v":"ECPT"},{"$f":"'Authorized Rev Req'!F46","v":-54.791024656889135},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A47","v":"Rewards & Penalties Balancing Account (RPBA)"},null,{"$f":"'Authorized Rev Req'!B47","v":"D.20-02-045 AL 6071, AL 6045"},-288.87206106860225,{"$f":"'Authorized Rev Req'!G47","v":"EPAM"},{"$f":"'Authorized Rev Req'!F47","v":-288.87206106860225},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A48","v":"Liability Insurance Premium Balancing Account (LIPBA)"},null,{"$f":"'Authorized Rev Req'!B48","v":"D.20-02-045 AL 6071, AL 6045"},23349.855935962783,{"$f":"'Authorized Rev Req'!G48","v":"EPAM"},{"$f":"'Authorized Rev Req'!F48","v":23349.855935962783},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A49","v":"NonCore Backbone Transmission"},null,{"$f":"'Authorized Rev Req'!B49","v":"D.20-02-045 AL 6071, AL 6045"},307036.37711891095,{"$f":"'Authorized Rev Req'!G49","v":"Backbone Transmission"},{"$f":"'Authorized Rev Req'!F49","v":307036.37711891095},209446,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A50","v":"Storage Integrity Management Program Balancing Account (SIMPBA) Balance"},null,{"$f":"'Authorized Rev Req'!B50","v":"D.22-07-016, AL 6023"},35607.3666859636,{"$f":"'Authorized Rev Req'!G50","v":"EPAM"},{"$f":"'Authorized Rev Req'!F50","v":35607.3666859636},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A51","v":"On-Bill Financing Balancing Account (OBFBA)"},null,{"$f":"'Authorized Rev Req'!B51","v":"AL 5853-A"},4574.3633340208544,{"$f":"'Authorized Rev Req'!G51","v":"EPAM"},{"$f":"'Authorized Rev Req'!F51","v":4574.3633340208544},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A52","v":"System Reliability Memorandum Account   (SRMA)"},null,{"$f":"'Authorized Rev Req'!B52","v":"AL 6045"},15184.322292874704,{"$f":"'Authorized Rev Req'!G52","v":"ECPT"},{"$f":"'Authorized Rev Req'!F52","v":15184.322292874704},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A53","v":"Distributed Energy Resources Svcs Bal Account  (DERSBA) "},null,{"$f":"'Authorized Rev Req'!B53","v":"AL 6045"},-61.478426684054938,{"$f":"'Authorized Rev Req'!G53","v":"EPAM"},{"$f":"'Authorized Rev Req'!F53","v":-61.478426684054938},0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[]
[]
[]
[]
[{"$f":"'Authorized Rev Req'!A58","v":"Public Policy Proceedings"}]
[{"$f":"'Authorized Rev Req'!A59","v":"  AB32 Fees (subtracted from base margin and allocated here)"},null,{"$f":"'Authorized Rev Req'!B59","v":"D.19-09-051"},{"$f":"F60","v":5106.2014202040336},{"$f":"'Authorized Rev Req'!G59","v":"ECPT adjusted"},{"$f":"'Authorized Rev Req'!F59","v":5106.2014202040336},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"H60","v":0},{"$f":"I60","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A60","v":"  Green House Gas Balancing Account (GHGBA) - Company Gas Compressor Revenue Requirement"},null,{"$f":"'Authorized Rev Req'!B60","v":"D.20-02-045, AL 6071, AL 6045"},2388.5750957260152,{"$f":"'Authorized Rev Req'!G60","v":"ECPT"},{"$f":"'Authorized Rev Req'!F60","v":2388.5750957260152},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"H61","v":0},{"$f":"I61","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A61","v":"  Green House Gas Balancing Account (GHGBA) - End User Revenue Requirement"},null,{"$f":"'Authorized Rev Req'!B61","v":"D.20-02-045, AL 6071, AL 6045"},451660.15168836701,{"$f":"'Authorized Rev Req'!G61","v":"GHG End User"},{"$f":"'Authorized Rev Req'!F61","v":451660.15168836701},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A62","v":"  Green House Gas Balancing Account (GHGBA) - LUAF Revenue Requirement"},null,{"$f":"'Authorized Rev Req'!B62","v":"D.20-02-045, AL 6071, AL 6045"},11338.595126925329,{"$f":"'Authorized Rev Req'!G62","v":"47% Res (LUAF, Other)"},{"$f":"'Authorized Rev Req'!F62","v":11338.595126925329},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A63","v":"Green House Gas Balancing Account (GHGBA) - Company Gas Compressor"},null,{"$f":"'Authorized Rev Req'!B63","v":"D.20-02-045, AL 6071, AL 6045"},-783.15163590176303,{"$f":"'Authorized Rev Req'!G63","v":"ECPT"},{"$f":"'Authorized Rev Req'!F63","v":-783.15163590176303},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A64","v":"Green House Gas Balancing Account (GHGBA) - End User"},null,{"$f":"'Authorized Rev Req'!B64","v":"D.20-02-045, AL 6071, AL 6045"},-22703.373092980601,{"$f":"'Authorized Rev Req'!G64","v":"GHG End User"},{"$f":"'Authorized Rev Req'!F64","v":-22703.373092980601},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A65","v":"Green House Gas Balancing Account (GHGBA) - LUAF"},null,{"$f":"'Authorized Rev Req'!B65","v":"D.20-02-045, AL 6071, AL 6045"},3057.4967008465737,{"$f":"'Authorized Rev Req'!G65","v":"47% Res (LUAF, Other)"},{"$f":"'Authorized Rev Req'!F65","v":3057.4967008465737},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A66","v":"New Envirnomental Regulatory Balancing Account (NERBA) - Admin Fees Subaccount"},null,{"$f":"'Authorized Rev Req'!B66","v":"D.20-02-045, AL 6071, AL 6045"},5564.3922693223831,{"$f":"'Authorized Rev Req'!G66","v":"ECPT adjusted"},{"$f":"'Authorized Rev Req'!F66","v":5564.3922693223831},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A67","v":"New Environmental Regulatory Balancing Account (NERBA)  -  Leak Detection & Repair (LDAR) sub-account   "},null,{"$f":"'Authorized Rev Req'!B67","v":"D.20-02-045, AL 6071, AL 6045"},6090.186376418309,{"$f":"'Authorized Rev Req'!G67","v":"EPAM"},{"$f":"'Authorized Rev Req'!F67","v":6090.186376418309},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A68","v":"New Envirnomental Regulatory Balancing Account (NERBA) -Natural Gas Leak Abatement Program "},null,{"$f":"'Authorized Rev Req'!B68","v":"D.20-02-045, AL 6071, AL 6045"},0,{"$f":"'Authorized Rev Req'!G68","v":"EPAM"},{"$f":"'Authorized Rev Req'!F68","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A69","v":"TLS Adjustment"},null,{"$f":"'Authorized Rev Req'!B69","v":"D.20-02-045, AL 6071, AL 6045"},10394.546129042021,{"$f":"'Authorized Rev Req'!G69","v":"Non-Residential"},{"$f":"'Authorized Rev Req'!F69","v":10394.546129042021},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A70","v":"  Natural Gas Leak Abatement Program Revenue Requirement"},null,{"$f":"'Authorized Rev Req'!B70","v":"AL 5915G, AL 6071"},107531.46426397371,{"$f":"'Authorized Rev Req'!G70","v":"EPAM"},{"$f":"'Authorized Rev Req'!F70","v":107531.46426397371},86431.165118197561,{"$f":"0","v":0},{"$f":"H71","v":0},{"$f":"I71","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A71","v":"Biogas Conditioning/Upgrading Svcs Bal Acct  (BCSBA) "},null,{"$f":"'Authorized Rev Req'!B71","v":"D.20-02-045, AL 6071, AL 6045"},0,{"$f":"'Authorized Rev Req'!G71","v":"EPAM"},{"$f":"'Authorized Rev Req'!F71","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A72","v":"Diary Biomethane Project Balancing Account  (DBPBA)"},null,{"$f":"'Authorized Rev Req'!B72","v":"D.20-02-045, AL 6071, AL 6045"},34573.344052610402,{"$f":"'Authorized Rev Req'!G72","v":"EPAM"},{"$f":"'Authorized Rev Req'!F72","v":34573.344052610402},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[{"$f":"'Authorized Rev Req'!A73","v":"Diary Biomethane Project Memorandum Account  (DBPMA)"},null,{"$f":"'Authorized Rev Req'!B73","v":"D.20-02-045, AL 6071, AL 6045"},8114.6562580048067,{"$f":"'Authorized Rev Req'!G73","v":"EPAM"},{"$f":"'Authorized Rev Req'!F73","v":8114.6562580048067},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"New"]
[{"$f":"'Authorized Rev Req'!A74","v":"California Solar Iniative Thermal Memorandum Account (CSITPMA)"},null,{"$f":"'Authorized Rev Req'!B74","v":"D.20-02-045, AL 6071, AL 6045"},1113.8604547746736,{"$f":"'Authorized Rev Req'!G74","v":"ECPT adjusted"},{"$f":"'Authorized Rev Req'!F74","v":1113.8604547746736},{"$f":"0","v":0},{"$f":"0","v":0},0,0,"Existing"]
[]
[]
[]
["PPPS Programs"]
[{"$f":"'Authorized Rev Req'!A83","v":"California Alternate Rates for Energy (CARE) "},null,{"$f":"'Authorized Rev Req'!B83","v":" D.21-06-015, AL 6052"},{"$f":"F80","v":199514.89150131575},{"$f":"'Authorized Rev Req'!G83","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F83","v":199514.89150131575},152497.41740508622,154039.11344559322,155411.26861179565,{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A84","v":"Energy Efficiency "},null,{"$f":"'Authorized Rev Req'!B84","v":" AL 6052"},166906.52600000001,{"$f":"'Authorized Rev Req'!G84","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F84","v":166906.52600000001},132220,{"$f":"G81","v":132220},{"$f":"H81","v":132220},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A85","v":"RD&D"},null,{"$f":"'Authorized Rev Req'!B85","v":" AL 6052"},12264.871999999999,{"$f":"'Authorized Rev Req'!G85","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F85","v":12264.871999999999},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A86","v":"Bureau Of Equalization BOE"},null,{"$f":"'Authorized Rev Req'!B86","v":" AL 6052"},520.25400000000002,{"$f":"'Authorized Rev Req'!G86","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F86","v":520.25400000000002},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A87","v":"Energy Savings Assistance "},null,{"$f":"'Authorized Rev Req'!B87","v":" D.21-06-015,  AL 6052"},80174.204849890506,{"$f":"'Authorized Rev Req'!G87","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F87","v":80174.204849890506},122814.84299999999,122849.88400000001,122541.07,{"$f":"0","v":0},"Existing"]
[{"$f":"'Authorized Rev Req'!A88","v":"SJVDGPMA"},null,null,806.16499999999996,{"$f":"'Authorized Rev Req'!G88","v":"Public Purpose Programs"},{"$f":"'Authorized Rev Req'!F88","v":806.16499999999996},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"New"]
[]
[]
[{"$f":"'Authorized Rev Req'!A97","v":"EOR"},null,{"$f":"'Authorized Rev Req'!B97","v":"D.20-02-045, AL 6045"},{"$f":"F88","v":-25233.572656235308},{"$f":"'Authorized Rev Req'!G97","v":"EPAM"},{"$f":"'Authorized Rev Req'!F97","v":-25233.572656235308},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"H88","v":0},{"$f":"I88","v":0},"Existing"]
[]
[]
["Procurement",null,{"$f":"'Authorized Rev Req'!B100","v":"D.98-07-068"},{"$f":"F91","v":3301020.3137379293},{"$f":"'Authorized Rev Req'!G100","v":"Core Procurement"},{"$f":"'Authorized Rev Req'!F100","v":3301020.3137379293},{"$f":"F91","v":3301020.3137379293},{"$f":"G91","v":3301020.3137379293},{"$f":"H91","v":3301020.3137379293},{"$f":"I91","v":3301020.3137379293},"Existing"]
[]
[]
[]
["Total Approved, Implemented Since Jan 1 or To Be Implemented",null,null,{"$f":"SUM(F10:F94)","v":7898617.2757044807},null,{"$f":"SUM(F10:F94)","v":7898617.2757044807},{"$f":"SUM(G10:G94)","v":6899156.8936968539},{"$f":"SUM(H10:H94)","v":6557822.5012802631},{"$f":"SUM(I10:I94)","v":6563922.8934902661},{"$f":"SUM(J10:J94)","v":6114353.5956005696}]
[]
["CPUC Fee",null,null,null,"CPUC Fee",3.0000000000000001E-3]
[]
[]
["Pending Application(s) Not Yet Approved"]
["Filing Description","Proceeding","Basis of Revenue Requirement Forecast:  Application, Amended Application , Amended Testimony,  Proposed Settlement Agreement, Proposed Decision","Proposed Revenue Requirement with FF&U ($000)","Proposed Revenue Recovery Mechanism","Incremental Revenue Requirement with FF&U ($000) - Breakout by Year",null,null,null,null,"Existing or New Item (if existing, use delta from prior for rate impact)"]
["Safety Affordability Reliability Proceedings",null,null,null,null,2023,2024,2025,2026,2027,null,"Include in Impact"]
["2024 GRC Application","A.22-05-015 ","Application",{"$f":"SUM(F103:J103)","v":5344496.5853652162},"Allocated Base Margin",null,1504663.9960404523,1789651.816382057,2050180.7729427069,null,"Existing",{"$f":"IFERROR(VLOOKUP(A103,#REF!,3,FALSE),\"-\")","v":"-"},null,"Authorized + Pending"]
["Pipeline Safety Enhancement Plan (PSEP) GRC - Local Transmission ","A.22-05-015 ","Application",-5487.0233199999984,"Local Transmission",null,-5487.0233199999984,null,null,null,"Existing",{"$f":"IFERROR(VLOOKUP(A104,#REF!,3,FALSE),\"-\")","v":"-"},null,null,2023,2024,2025,2026,2027]
["Pipeline Safety Enhancement Plan (PSEP) GRC -Distribution","A.22-05-015 ","Application",63454.58,"Distribution",null,63454.58,null,null,null,"Existing",{"$f":"IFERROR(VLOOKUP(A105,#REF!,3,FALSE),\"-\")","v":"-"},null,"Core Procurement",3301020.3137379293,3301020.3137379293,3301020.3137379293,3301020.3137379293,3301020.3137379293]
["NonCore Backbone Transmission","A.22-05-015 ","Application",22240.277383770008,"Backbone Transmission",null,22240.277383770008,null,null,null,"Existing",{"$f":"IFERROR(VLOOKUP(A106,#REF!,3,FALSE),\"-\")","v":"-"},null,"Allocated Base Margin",2813333.2818626408,4317997.277903093,4602985.0982446978,4863514.0548053477,2813333.2818626408]
["TIMPBA","AL 6060","Advice Letter",62283.859715999999,"Local Transmission",null,{"$f":"61269*1.016564","v":62283.859715999999},null,null,null,"New",{"$f":"IFERROR(VLOOKUP(A107,#REF!,3,FALSE),\"-\")","v":"-"},null,"Distribution",131935.67014773039,93770.58,0,0,0]
["TIMPBA","AL 6060","Advice Letter",172434.6685,"Backbone Transmission",null,{"$f":"169625*1.016564","v":172434.6685},null,null,null,"New",{"$f":"IFERROR(VLOOKUP(A108,#REF!,3,FALSE),\"-\")","v":"-"},null,"ECPT adjusted",11784.454144301089,0,0,0,0]
["Hydrogen Blending ","A.22-09-006","Application",14979.078966298401,"ECPT",3232.2396006774802,8301.0481856490205,971.12149486421004,2474.6696851076899,null,"New",{"$f":"IFERROR(VLOOKUP(A109,#REF!,3,FALSE),\"-\")","v":"-"},null,"Local Transmission",45145.452441700174,78001.836395999999,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A110,#REF!,3,FALSE),\"-\")","v":"-"},null,"SGIP",16265.025427685592,0,0,0,0]
["Public Policy Proceedings",null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A111,#REF!,3,FALSE),\"-\")","v":"-"},null,"GHG End User",428956.77859538642,0,0,0,0]
["Natural Gas Leak Abatement","AL 5950","Advice Letter",18069.452866738444,"EPAM",null,{"$f":"102797.874*1.016564-G71","v":18069.452866738444},null,null,null,"Existing",{"$f":"IFERROR(VLOOKUP(A112,#REF!,3,FALSE),\"-\")","v":"-"},null,"Public Purpose Programs",461792.81335120625,432702.43643847929,434377.48471144628,431043.09504782833,0]
[" Cost Allocation Proceeding","A. 22-09-015","Application",0,"EPAM",0,0,0,0,null,"Existing",{"$f":"IFERROR(VLOOKUP(A113,#REF!,3,FALSE),\"-\")","v":"-"},null,"Backbone Transmission",307036.37711891095,404120.94588377001,0,0,0]
[null,null,null,0,null,null,null,null,null,null,"Existing",{"$f":"IFERROR(VLOOKUP(A114,#REF!,3,FALSE),\"-\")","v":"-"},null,"47% Res (LUAF, Other)",74167.878504468521,0,0,0,0]
["Energy Efficiency ","A.22-03-008 ","Application",60415.319735278812,"Public Purpose Programs",null,19467.176033393072,20077.387265853031,20870.756436032709,null,"Existing",{"$f":"IFERROR(VLOOKUP(A115,#REF!,3,FALSE),\"-\")","v":"-"},null,"ECPT",86008.020634947054,8301.0481856490205,971.12149486421004,2474.6696851076899,0]
["Demand Response","A.23.01-004","Application",12500,"Public Purpose Programs",1605.9,5703,5191.1000000000004,null,null,"New",{"$f":"IFERROR(VLOOKUP(A116,#REF!,3,FALSE),\"-\")","v":"-"},null,"EPAM",215749.29589682151,134373.49055793602,34359.908234099996,39396.959277899994,0]
[null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A117,#REF!,3,FALSE),\"-\")","v":"-"},null,"CFCA",-12481.017073574887,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A118,#REF!,3,FALSE),\"-\")","v":"-"},null,"Non-Residential",22741.070515007523,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A119,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A120,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A121,#REF!,3,FALSE),\"-\")","v":"-"},null,"Total",7903455.41530516,8770287.9291028567,8373713.9264230374,8637449.0925541129,6114353.5956005696]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A122,#REF!,3,FALSE),\"-\")","v":"-"},null,"Incremental Revenues",4838.1396006783471,1871131.0354060037,1815891.4251427744,2073526.1990638478,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A123,#REF!,3,FALSE),\"-\")","v":"-"},null,"CPUC Fee",3.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A124,#REF!,3,FALSE),\"-\")","v":"-"},null,"Check Figure",0,-3.0267983675003052E-9,2.2561289370059967E-7,1.5273690223693848E-7,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A125,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A126,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A127,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A128,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A129,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A130,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A131,#REF!,3,FALSE),\"-\")","v":"-"}]
[null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A132,#REF!,3,FALSE),\"-\")","v":"-"}]
["Total Pending, Filed but not Approved",null,null,{"$f":"SUM(D103:D131)","v":5765386.7992133014},null,{"$f":"SUM(F103:F132)","v":4838.1396006774803},{"$f":"SUM(G103:G132)","v":1871131.035406003},{"$f":"SUM(H103:H132)","v":1815891.4251427744},{"$f":"SUM(I103:I132)","v":2073526.1990638473},0]
[]
["Applications Projected to be Filed, Next 12 Months"]
["Filing Description","Estimated Filing Date","Filing Basis","Proposed Revenue Requirement ($000)","Proposed Revenue Recovery Mechanism","Projected Authorized Revenue Requirement ($000) - Breakout by Year",null,null,null,null,"Existing or New Item (if existing, use delta from prior for rate impact)"]
["Safety Affordability Reliability Proceedings"]
[]
[]
[]
[]
["Public Policy Proceedings"]