{"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":304,"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":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[29,1,29,15],[36,1,36,14]]}
["SDGE Revenue Requirement List"]
[{"$f":"'Authorized Rev Req'!A2","v":"Annual Period 2025"}]
[{"$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,"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'!M99","v":1035117.6755203302}]
[null,"A","One-percent reporting threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7*0.01","v":10351.176755203302}]
[]
[2,"List of currently open proceedings that exceed the threshold for use of the affordability metrics (proceedings shaded gray filed prior to D.22-08-023):"]
[null,"A",{"$f":"'Incremental Rev Req'!B99","v":"3285-G-A"},{"$f":"'Incremental Rev Req'!A99","v":"Natural Gas Leak Abatement"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D99","v":16829.379207089063}]
[null,"B",{"$f":"'Incremental Rev Req'!B100","v":"A-22-05-015"},{"$f":"'Incremental Rev Req'!A100","v":"GRC 2024 Track 2-Wildfire Mitigation Plan Memo Acct"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D100","v":17295.516846515166}]
[null,"C",{"$f":"'Incremental Rev Req'!B101","v":"A-25-03-013"},{"$f":"'Incremental Rev Req'!A101","v":"2026 Cost of Capital"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D101","v":23293}]
[null,"D",{"$f":"'Incremental Rev Req'!B102","v":"A.25-05-015/016"},{"$f":"'Incremental Rev Req'!A102","v":"2024 GRC Track 3 (PSEP and WMPMA)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D102","v":50051}]
[]
[]
[]
[]
[3,"List of currently open proceedings for which affordability metrics have been filed:"]
[null,"A",{"$f":"C13","v":"A-25-03-013"},{"$f":"D13","v":"2026 Cost of Capital"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q13","v":23293}]
[null,"B",{"$f":"C14","v":"A.25-05-015/016"},{"$f":"D14","v":"2024 GRC Track 3 (PSEP and WMPMA)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q14","v":50051}]
[]
[4,"List of currently open proceedings that do not exceed the threshold for use of the affordability metrics (proceedings shaded gray filed prior to D.22-08-023):"]
[null,"A",{"$f":"'Incremental Rev Req'!B103","v":"A.25-02-012"},{"$f":"'Incremental Rev Req'!A103","v":"TIMPBA"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!D103","v":7400}]
[]
[]
[]
[]
[]
[5,"Total system-level revenue requirement if all pending revenue were granted in full:\nrequests were granted in full",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"A","YE 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!O114","v":1047388.6876673303}]
[null,"B","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!P114","v":796408.94795003918}]
[null,"C","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!Q114","v":744347.43063549744}]
[null,"D","YE 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!R114","v":677109.56899045606}]
[null,"E","YE 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incremental Rev Req'!S114","v":706809.01238201815}]
[]
[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 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,265.92438318077535]
[null,"B","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,219.45]
[null,"C","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,204.45436060048942]
[null,"D","YE 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,null,192.27318971192437]
[null,"E","YE 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,197.71638220817135]
[]
[7,"Bundled residential average monthly bill corresponding to RAR above for typical customer 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 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.937394313625838,37.859287347934917]
[null,"B","YE 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.948155656104738,27.895458860036655]
[null,"C","YE 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.77808188335613,29.111869612472773]
[null,"D","YE 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.170374471507202,27.378442719223148]
[null,"E","YE 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.335636296206538,28.153029689921212]

{"sheet":"Authorized Rev Req","index":1,"n_rows":99,"n_cols":15,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
["Annual Period 2025"]
["Reporting Date: Quarter Ended September 30"]
[]
[null,"Revenue Requirement Date:","2022-01-01","2023-01-01","2023-03-01","2023-08-01","2023-11-01","2024-01-01","2024-07-01","2024-10-01","2025-01-01","2025-02-01","2025-07-01"]
[null,"Advice Letter:","AL 3046-G","AL 3149-G","AL 3163-G","AL 3213-G","AL 3244-G","AL 3261-G","AL 3312-G","AL-3345-G","AL-3383-G","AL-3392-G-A","AL 3431-G"]
["Filing Description","Authority for Revenue Requirement as of 2/1/2025","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","Authorized Revenue Requirement       ($000) ","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.24-12-074",412393.92784195661,412992.27437904326,412992.27437904326,412992.27437904326,412992.27437904326,417772.13947090023,417344.74138154538,417344.74138154538,413132.58535711508,475212.73630577826,475212.73630577826,"Allocated Base Margin","N"]
["SCG Transport excl Core Storge & Load Balance $000","D.24-12-074",10101.5487258045,18927.301506775031,18927.301506775031,19163.89443334132,16390.059073287463,59110.52142599332,59221.346535796984,59221.22817428541,21557.266166845875,24405.134866023502,24405.134866023502,"ECPT","N"]
["SCG Core Seasonal Storage","D.24-12-074",14374.700920168953,18907.657128629489,18907.657128629489,18907.657128629489,17001.410111315246,17001.410111315254,17001.410111315254,17001.410111315254,17001.410111315254,22813.158346716304,22813.158346716304,"Seasonal Storage","N"]
["SCG Load Balancing Allocated to ALL SDGE $000","D.24-07-009,",9102.0837826634306,11569.318977706102,11569.318977706102,11569.318977706102,11389.102717475975,11389.102717475971,11389.102717475971,11389.102717475971,11389.102717475971,13289.971130037364,13289.971130037364,"ECPT","N"]
["Pipeline Safety Enhancement Plan (PSEP) -Local T (subtracted from Base Margin and allocated here)","D.19-09-051",2576.6109000000001,2698.4483999999993,2698.4483999999993,2698.4483999999993,2698.4483999999993,2698.4483999999993,2698.4483999999993,2698.4483999999993,2698.4483999999993,1416.8473200000001,1416.8473200000001,"Local Transmission","N"]
["LUAF","D.24-07-009, AL 3383, AL 3392-G-A",3180.2303217247427,4359.515855476232,4359.515855476232,4359.515855476232,4359.515855476232,3607.5249270959521,3722.5793902382834,3722.5793902382834,3027.4870088540747,9159.2938555307755,9159.2938555307755,"46% Res (LUAF, Other)","N"]
["Company Use Gas: Other","D.24-07-009, AL 3383, AL 3392-G-A",234.78660051758473,321.84961592802711,321.84961592802711,321.84961592802711,321.84961592802711,266.3324439520315,274.82656027154178,274.82656027154178,223.51003261125493,298.36010016290237,298.36010016290237,"ECPT","N"]
["SDG&E NGLAPBA"," AL 3071-G, D.24-07-009, AL 3383, AL 3392-G-A",983.22148920005588,734.78317488009657,734.78317488009657,143.91573455627505,143.91573455627505,666.38432929558826,666.38432929558815,666.38432929558815,666.38432929558826,666.99386717611071,666.99386717611071,"EPAM","N"]
["SDG&ENERBA - NGLAP Subacct"," AL 3071-G, D.24-07-009, AL 3383, AL 3392-G-A",1620.0351328756483,5725.6373585236443,5725.6373585236443,6792.859113609511,6792.859113609511,4950.4356988439195,4967.0727197205524,4967.0727197205524,4958.6529346372954,4963.1885857130337,4963.1885857130337,"EPAM","N"]
["SDG&E PSEP - 2017 Forecast Application RevReq Capital Cost  - Local Transmission","D.24-07-009, AL 3383, AL 3392-G-A",52.108015617715203,47.131684850968078,47.131684850968078,47.131684850968078,47.131684850968078,48.348788764696145,48.348788764696145,48.348788764696145,43.89855417499308,39.313580777554797,39.313580777554797,"Local Transmission","N"]
["CFCA","D.24-07-009, AL 3383, AL 3392-G-A",37541.479619999998,55563.797728400001,55563.797728400001,55563.797728400001,55563.797728400001,25794.189268400005,25794.189268400005,32720.484075331624,75579.000117400021,75648.131790397572,75648.131790397572,"CFCA","Y"]
["CFCA -NGV only","D.24-07-009, AL 3383, AL 3392-G-A",-210.72329159999998,3011.7432064000004,3011.7432064000004,3011.7432064000004,3011.7432064000004,2805.0950652000001,2805.0950652000001,2805.0950652000001,25.575265000000002,25.598658546541497,25.598658546541497,"Non-Residential","Y"]
["CFCA - C&I shortfall only","D.24-07-009, AL 3383, AL 3392-G-A",5444.0260091999999,40.920424000000004,40.920424000000004,40.920424000000004,40.920424000000004,37.851392200000006,37.851392200000006,37.851392200000006,39.897413400000005,39.933907332604733,39.933907332604733,"Non-Residential","Y"]
["Hazardous Substance Cleanup Cost Acct HSCCA","D.24-07-009, AL 3383, AL 3392-G-A",290.51172240000005,122.76127200000001,122.76127200000001,122.76127200000001,122.76127200000001,72.633752600000008,72.633752600000008,72.633752600000008,420.45735660000003,420.84194650514223,420.84194650514223,"ECPT","Y"]
["Master Meter Balancing Account  (MMBA)","D.24-07-009, AL 3383, AL 3392-G-A",10311.120288,11907.843384,11907.843384,11907.843384,11907.843384,15931.344073800004,15931.344073800003,15931.344073800003,23565.049171000006,23586.603984783338,23586.603984783338,"EPAM","Y"]
["PBOPBA","D.24-07-009, AL 3383, AL 3392-G-A",-623.51692177259997,-531.23917447400004,-531.23917447400004,-531.23917447400004,-531.23917447400004,-354.98467820000002,-354.98467820000008,-354.98467820000008,-417.38832480000008,-225.64053933387851,-225.64053933387851,"EPAM","Y"]
["Pension BA","D.24-07-009, AL 3383, AL 3392-G-A",-575.93130622920012,-298.79172895260001,-298.79172895260001,-298.79172895260001,-298.79172895260001,51.15053000000001,51.15053000000001,51.15053000000001,-5049.5803216000013,-625.53812884639603,-625.53812884639603,"EPAM","Y"]
["Safety Enhancement Balancing Account - Local Transmission","D.24-07-009, AL 3383, AL 3392-G-A",3036.4630647777644,3084.2385558959263,3084.2385558959263,3084.2385558959263,3084.2385558959263,3321.4404759571516,3321.4404759571516,3321.4404759571516,3360.9883347663554,-884.13753996041953,-884.13753996041953,"Local Transmission","Y"]
["Safety Enhancement Balancing Account - Distribution","D.24-07-009, AL 3383, AL 3392-G-A",38688.933410192403,39079.214628479465,39079.214628479465,39079.214628479465,39079.214628479465,48957.417309766293,49368.178378244505,49368.178378244505,48598.556032131484,23688.773971364353,23688.773971364353,"Distribution","Y"]
["Rewards & Penalties Bal Acct  RPBA","D.24-07-009, AL 3383, AL 3392-G-A",-127.86607500000001,310.99522240000005,310.99522240000005,310.99522240000005,310.99522240000005,-119.69224020000003,-119.69224020000001,-119.69224020000001,-51.15053000000001,-51.197317093082994,-51.197317093082994,"EPAM","Y"]
["SGPMA - Rev Req for NEXT Year","D.24-07-009, AL 3383, AL 3392-G-A",1545.2359431600003,1545.3598123600002,1545.3598123600002,1545.3598123600002,1545.3598123600002,1696.1515748000002,1696.1515748000002,1696.1515748000002,0,0,0,"ECPT","Y"]
["Integrated Transmission  Margin ITBA","D.24-07-009, AL 3383, AL 3392-G-A",24.550286399999997,704.35051671497718,704.35051671497718,704.35051671497718,704.35051671497718,-289.51199980000001,-289.51199980000001,-289.51199980000001,1889.5005782000003,1891.228893418486,1891.228893418486,"ECPT","Y"]
["Liability Insurance Premium Balancing Account (LIPBA)","D.24-07-009, AL 3383, AL 3392-G-A",3038.0979420000003,4285.3914033999999,4285.3914033999999,4285.3914033999999,4285.3914033999999,4093.0654106000011,4093.0654106000002,4093.0654106000002,4609.6857636000004,-348.51410035727741,-348.51410035727741,"EPAM","Y"]
["Residential Uncollectible Balancing Account","D.24-07-009, AL 3383, AL 3392-G-A",5629.1760858000007,10487.904671200002,10487.904671200002,10487.904671200002,10487.904671200002,26260.682102000006,26260.682102000006,26260.682102000006,13910.898138800001,13923.622356634853,13923.622356634853,"EPAM","Y"]
["NFCA -Margin Only","D.24-07-009, AL 3383, AL 3392-G-A",-7128.7894133999998,3046.5255668000004,3046.5255668000004,3046.5255668000004,3046.5255668000004,4377.4623573999997,4377.4623573999997,4377.4623573999997,57.288593600000013,57.340995144252958,57.340995144252958,"Non-Residential","Y"]
["NFCA -Nonmargin Other","D.24-07-009, AL 3383, AL 3392-G-A",1705.2219761999997,794.87923620000004,794.87923620000004,794.87923620000004,794.87923620000004,6588.1882640000003,6588.1882640000003,6784.0932542683813,4107.3875589999998,4111.1445625745646,4111.1445625745646,"Non-Residential","Y"]
["NFCA -Nonmargin SCG","D.24-07-009, AL 3383, AL 3392-G-A",-100.24700279999999,132.991378,132.991378,132.991378,132.991378,-1020.9645788,-1020.9645788,-1020.9645788,446.03262160000003,446.44060505168369,446.44060505168369,"Non-Residential","Y"]
["Minimum Bil/Customer Charge Revenue ","D.24-07-009, AL 3383, AL 3392-G-A",1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1816.4409600000001,1428.2529999999999,1428.2529999999999,"All Residential","N"]
["Borrego Revenue","D.24-07-009, AL 3383, AL 3392-G-A",64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,64.571742326140509,59.438824546069831,59.438824546069831,"All Residential","N"]
["Employee Discount (Schd GR)","D.24-07-009, AL 3383, AL 3392-G-A",-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-367.20946999999097,-606.06691000001092,-606.06691000001092,"All Residential","N"]
["SDFFD","D.24-07-009, AL 3383, AL 3392-G-A",1986.9012193223789,2243.52579553028,2243.52579553028,2243.52579553028,2235.2764847903877,2098.3340670427324,2112.1396483676353,2130.6707838359775,2213.6270380394139,2406.2721718929802,2406.2721718929802,"All Residential","N"]
["Customer Information System  Account - CISBA","D.24-07-009, AL 3383, AL 3392-G-A",0,28619.672934858001,28619.672934858001,28619.672934858001,28619.672934858001,0,0,0,0,0,0,"EPAM","Y"]
["Transition, Stabilization and OCM Balancing Account - TSOBA-G ","AL 3039-G, D.24-07-009, AL 3383, AL 3392-G-A",0,10830.843399584999,10830.843399584999,10830.843399584999,10830.843399584999,0,0,0,0,0,0,"EPAM","Y"]
["Percentage of Income Payment Plan Balancing Account (PIPPBA)","D. 21-10-012,  D.24-07-009, AL 3383, AL 3392-G-A",0,0,0,0,0,113.55417660000001,113.55417660000001,113.55417660000001,211.76319420000004,211.95689276536362,211.95689276536362,"ECPT","Y"]
["Gain/Loss on Sale Memo Acct GLOSMA"," D.24-07-009, AL 3383, AL 3392-G-A",0,0,0,0,0,-1.0230106000000003,-1.0230106000000001,-1.0230106000000001,0,0,0,"EPAM","Y"]
["Transmission Integrity Management Program Memorandum Account  (TIMPBA)","AL 3312-G,D.24-07-009, AL 3383, AL 3392-G-A",0,0,0,0,0,0,7280.4081272496533,7280.4081272496533,7280.4081272496533,7567.7042719846359,7567.7042719846359,"Local Transmission","Y"]
["Cost of Capital Adjustment (Subtracted from Base Margin)","D.24-12-074,AL 3392-G-A",0,0,0,0,0,0,0,0,0,-5707.0000000000009,-5707.0000000000009,"EPAM","N"]
["General Rate Case Revenue Requirement Memorandum Account  (GRCMA)",null,null,0,0,0,0,0,0,0,0,18532.625999999997,18532.625999999997,"EPAM","Y"]
["  GRCRRMA Sub allocation for AB32 Admin Fees","D.24-12-074,AL 3392-G-A",0,0,0,0,0,0,0,0,0,341.24933333333342,341.24933333333342,"ECPT","Y"]
["  GRCRRMA PSEP Local Transmission","D.24-12-074,AL 3392-G-A",0,0,0,0,0,0,0,0,0,-679.73003999999969,-679.73003999999969,"Local Transmission","Y"]
["  GRCRRMA PSEP Distribution","D.24-12-074,AL 3392-G-A",0,0,0,0,0,0,0,0,0,10178.705333333333,10178.705333333333,"Distribution","Y"]
["Pipeline Safety Enhancement Plan (PSEP) -Distribution (subtracted from Base Margin and allocated here)","D.19-09-051",0,0,0,0,0,0,0,0,0,15437.625766000001,15437.625766000001,"Distribution"]
["Distribution Integrity Management Program Memorandum Account  (DIMPBA)",null,0,0,0,0,0,0,0,0,0,-14786.157520606683,-14786.157520606683,"Distribution"]
[]
["   Subtotal Safety Affordability Reliability",null,556607.70051950624,652780.64954693615,652780.64954693615,653493.59678826446,648625.04883992637,659436.83485872927,666965.42225656938,674106.03482772619,657010.5449728386,728354.50912732701,728354.50912732701]
[]
[]
[]
["Public Policy Proceedings"]
["  Green House Gas Balancing Account (GHGBA) - End User Revenue Requirement","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",62728.323235565404,62672.954086711361,62672.954086711361,62672.954086711361,62672.954086711361,86283.785928646161,86283.785928646161,86283.785928646161,87782.323173211742,87862.617155020853,87862.617155020853,"GHG End User","N"]
["  Green House Gas Balancing Account (GHGBA) - LUAF Revenue Requirement","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",830.72849948880003,809.23321752201855,809.23321752201855,809.23321752201855,809.23321752201855,1046.1279719769354,1046.1279719769354,1046.1279719769354,1040.4561679269118,1041.4078671483583,1041.4078671483583,"46% Res (LUAF, Other)","N"]
["AB32 Fees (subtracted from base margin and allocated here)","D.19-09-051",528.8540862000001,528.89648020000016,528.89648020000016,528.89648020000016,528.89648020000016,528.89648020000016,528.89648020000016,528.89648020000016,528.89648020000004,1085.1171215926709,1085.1171215926709,"46% Res (LUAF, Other)","N"]
["Green House Gas Balancing Account (GHGBA) - Company Gas Compressor","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-138.095361,1354.208041356786,1354.208041356786,1354.208041356786,1354.208041356786,-27046.354242800004,-27046.354242800004,-27046.354242800004,-6342.6657200000009,-6348.4673195422911,-6348.4673195422911,"ECPT","Y"]
["Green House Gas Balancing Account (GHGBA) - End User","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-5290.5867191999996,-7069.4727362546482,-7069.4727362546482,-7069.4727362546482,-7069.4727362546482,17577.156816130475,17577.156816130475,17577.156816130475,8589.1969976,8597.0534862704972,8597.0534862704972,"GHG End User","Y"]
["Green House Gas Balancing Account (GHGBA) - LUAF","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-11.252214599999999,-248.04164622186403,-248.04164622186403,-248.04164622186403,-248.04164622186403,-899.22631739999997,-899.22631739999997,-899.22631739999997,-1088.4832784000002,-1089.4789077408063,-1089.4789077408063,"46% Res (LUAF, Other)","Y"]
["FERC Settlement Proceeds MA","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",1.0229286000000002,0,0,0,0,0,0,0,0,0,0,"Non-Residential","Y"]
["New Environmental Regulation Balancing Account (NERBA) - Admin Fees Subaccount","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3071-G-B, 3247-G-B",413.26315440000002,2305.8658924000006,2305.8658924000006,2305.8658924000006,2305.8658924000006,-801.01729980000027,-801.01729980000027,-801.01729980000027,759.0738652,0,0,"46% Res (LUAF, Other)","Y"]
["New Environmental Regulation Balancing Account (NERBA) - EPAM","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G ,AL 3071-G-B,  3247-G-B",105.36164580000001,864.44395699999995,864.44395699999995,864.44395699999995,864.44395699999995,2678.2417508000008,2678.2417508000003,2678.2417508000003,3926.3146828000008,1117.0323729399925,1117.0323729399925,"EPAM","Y"]
["  TLS Adjustment","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",6681.9931823319448,-10406.77744459657,-10437.810558367659,-10411.005461001434,-10207.828179601249,-9118.6142854368882,-8863.9711464073116,-9300.9861081117924,-5765.0642823541202,-8113.3052522579455,-8113.3052522579455,"Non-Residential","N"]
["CSI Thermal Program memoradum Account","D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",806.06773680000003,333.50145560000004,333.50145560000004,333.50145560000004,333.50145560000004,95.139985800000005,95.139985800000005,95.139985800000005,150.38255820000001,150.520112253664,150.520112253664,"46% Res (LUAF, Other)","Y"]
["Biomethane Cost Incentive Pgm Balancing Acct  (BCIPBA)  ","D. 16-12-043, AL 3129-G-A and AL 3129-G , 3247-G-B",0,2813.2791500000003,2813.2791500000003,2813.2791500000003,2813.2791500000003,37.851392200000006,37.851392200000006,37.851392200000006,-27.621286200000007,-27.646551230264819,-27.646551230264819,"ECPT","Y"]
["Biomethane Procurement and Pilot Costs Balancing Account (BPPCBA) - Program Admin Subaccount (EPAM)","D.22-02-025, 3247-G-B",0,0,0,0,0,29.667307400000009,29.667307399999999,29.667307399999999,56.265583000000021,56.317048802391298,56.317048802391298,"EPAM","y"]
[]
[]
[]
["PPPS Programs"]
["California Alternate Rates for Energy (CARE) - Funding","AL 3137-G, D.21-06-015, 3245-G",25613.072,22795.559000000001,22795.559000000001,22795.559000000001,22795.559000000001,21383.37754112266,21383.37754112266,21383.37754112266,19135.75612917971,19135.75612917971,19135.75612917971,"Public Purpose Programs","N"]
["California Alternate Rates for Energy (CARE) - Admin Expenses","AL 3137-G, D.21-06-015, 3245-G",727.2829999999999,761.47,761.47,761.47,761.47,771.47047999999995,771.47047999999995,771.47047999999995,698.36900000000003,698.36900000000003,698.36900000000003,"Public Purpose Programs","N"]
["California Alternate Rates for Energy (CARE) - Amortization","AL 3137-G, AL 3245-G, AL 3247-G-B",1000,-1000,-1000,-1000,-1000,7000,7000,7000,0,0,0,"Public Purpose Programs","Y"]
["Energy Savings Assistance (ESA/LIEE/DAP)","AL 3137-G, D.21-06-015, AL 3247-G-B",8041.1949999999997,10315.642,10315.642,10315.642,10315.642,7005.5879999999997,7005.5879999999997,7005.5879999999997,14340.989,14340.989,14340.989,"Public Purpose Programs","N"]
["Energy Efficiency","D.23-06-055 AL 3137-G, AL 3035-G, AL 3245-G",15368.681745714286,12089.109,12089.109,12089.109,12089.109,25981.63,25981.63,25981.63,50762.256999999998,50762.256999999998,50762.256999999998,"Public Purpose Programs","N"]
["RD&D ","AL 3137-G, AL 3245-G",1929.78072,2278.9604600000002,2278.9604600000002,2278.9604600000002,2278.9604600000002,2183.7319900000002,2183.7319900000002,2183.7319900000002,1276.3142700000001,1276.3142700000001,1276.3142700000001,"Public Purpose Programs","N"]
["Bureau Of Equalization BOE","AL 3137-G, AL 3245-G",56.159990000000001,55.36833,55.36833,55.36833,55.36833,47.053350000000002,47.053350000000002,47.053350000000002,52.328879999999998,52.328879999999998,52.328879999999998,"Public Purpose Programs","N"]
[]
[]
[]
[]
[]
["   Subtotal Public Policy ",null,119391.85263010046,101254.1992437171,101223.16612994601,101249.97122731223,101453.14850871242,134784.50684883934,135039.14998786891,134602.13502616444,175875.0892203642,170597.18141243685,170597.18141243685]
[]
[]
["Procurement"]
["Procurement","D.97-07-061",372042.57581360283,475248.57632622559,475248.57632622559,475248.57632622559,475248.57632622559,259331.31984714375,259331.31984714375,259331.31984714375,136165.98498056631,136165.98498056631,136165.98498056631,"Core Procurement"]
[]
[]
[]
[]
[]
["   Subtotal Procurement",null,372042.57581360283,475248.57632622559,475248.57632622559,475248.57632622559,475248.57632622559,259331.31984714375,259331.31984714375,259331.31984714375,136165.98498056631,136165.98498056631,136165.98498056631]
[]
["Total Authorized Revenue",null,1048042.1289632095,1229283.4251168789,1229252.3920031078,1229992.1443418022,1225326.7736748643,1053552.6615547123,1061335.8920915821,1068039.4897010345,969051.61917376914,1035117.6755203302,1035117.6755203302]

{"sheet":"Incremental Rev Req","index":2,"n_rows":136,"n_cols":19,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[]
["Annual Period 2025"]
["Reporting Date: Quarter Ended September 30"]
[]
["Current Revenue Requirement ($000):",1035117.6755203302]
["Current Revenue Requirement Effective:","2025-07-01"]
["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,2025,2026,2027,2028,2029]
["Safety Affordability Reliability Proceedings",null,null,"2025-07-01",null,2025,2026,2027,2028,2029,null,null,null,"Core Procurement",136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631]
["Total Allocated Base Margin",null,"D.24-12-074",475212.73630577826,"Allocated Base Margin",475212.73630577826,489469.11839495163,504153.19194680016,504153.19194680016,504153.19194680016,"Existing",null,null,"Allocated Base Margin",475212.73630577826,489469.11839495163,504153.19194680016,504153.19194680016,504153.19194680016]
["SCG Transport excl Core Storge & Load Balance $000",null,"D.24-12-074",24405.134866023502,"ECPT",24405.134866023502,0,0,0,0,"Existing",null,null,"Distribution",34518.947550090998,0,0,0,0]
["SCG Core Seasonal Storage",null,"D.24-12-074",22813.158346716304,"Seasonal Storage",22813.158346716304,0,0,0,0,"Existing",null,null,"All Residential",3287.897086439039,0,0,0,0]
["SCG Load Balancing Allocated to ALL SDGE $000",null,"D.24-07-009,",13289.971130037364,"ECPT",13289.971130037364,0,0,0,0,"Existing",null,null,"Local Transmission",7459.997592801772,0,0,0,0]
["Pipeline Safety Enhancement Plan (PSEP) -Local T (subtracted from Base Margin and allocated here)",null,"D.19-09-051",1416.8473200000001,"Local Transmission",1416.8473200000001,0,0,0,0,"Existing",null,null,"Seasonal Storage",22813.158346716304,0,0,0,0]
["LUAF",null,"D.24-07-009, AL 3383, AL 3392-G-A",9159.2938555307755,"46% Res (LUAF, Other)",9159.2938555307755,0,0,0,0,"Existing",null,null,"GHG End User",96459.670641291348,0,0,0,0]
["Company Use Gas: Other",null,"D.24-07-009, AL 3383, AL 3392-G-A",298.36010016290237,"ECPT",298.36010016290237,0,0,0,0,"Existing",null,null,"Public Purpose Programs",86266.014279179712,59828.009129179714,60625.957129179711,0,26310.181]
["SDG&E NGLAPBA",null," AL 3071-G, D.24-07-009, AL 3383, AL 3392-G-A",666.99386717611071,"EPAM",666.99386717611071,0,0,0,0,"Existing",null,null,"-",0,0,0,0,0]
["SDG&ENERBA - NGLAP Subacct",null," AL 3071-G, D.24-07-009, AL 3383, AL 3392-G-A",4963.1885857130337,"EPAM",4963.1885857130337,0,0,0,0,"Existing",null,null,"46% Res (LUAF, Other)",10346.860048784663,0,0,0,0]
["SDG&E PSEP - 2017 Forecast Application RevReq Capital Cost  - Local Transmission",null,"D.24-07-009, AL 3383, AL 3392-G-A",39.313580777554797,"Local Transmission",39.313580777554797,0,0,0,0,"Existing",null,null,"ECPT",34482.629291473539,0,0,0,0]
["CFCA",null,"D.24-07-009, AL 3383, AL 3392-G-A",75648.131790397572,"CFCA",75648.131790397572,0,0,0,0,"Existing",null,null,"EPAM",55888.494130419072,18646.06288530086,33104.185232387521,36790.392063089501,40179.654454651602]
["CFCA -NGV only",null,"D.24-07-009, AL 3383, AL 3392-G-A",25.598658546541497,"Non-Residential",25.598658546541497,0,0,0,0,"Existing",null,null,"CFCA",75648.131790397572,0,0,0,0]
["CFCA - C&I shortfall only",null,"D.24-07-009, AL 3383, AL 3392-G-A",39.933907332604733,"Non-Residential",39.933907332604733,0,0,0,0,"Existing","FFU",null,"Non-Residential",-3432.8465236082984,0,0,0,0]
["Hazardous Substance Cleanup Cost Acct HSCCA",null,"D.24-07-009, AL 3383, AL 3392-G-A",420.84194650514223,"ECPT",420.84194650514223,0,0,0,0,"Existing",1.0239463418616617,null,"Total",1035117.6755203303,704109.17538999859,734049.31928893377,677109.56899045606,706809.01238201815]
["Master Meter Balancing Account  (MMBA)",null,"D.24-07-009, AL 3383, AL 3392-G-A",23586.603984783338,"EPAM",23586.603984783338,18646.06288530086,33104.185232387521,36790.392063089501,40179.654454651602,"Existing",null,null,"CPUC Fee",2.5000000000000001E-3]
["PBOPBA",null,"D.24-07-009, AL 3383, AL 3392-G-A",-225.64053933387851,"EPAM",-225.64053933387851,0,0,0,0,"Existing",null,null,"Check",0,0,0,0,0]
["Pension BA",null,"D.24-07-009, AL 3383, AL 3392-G-A",-625.53812884639603,"EPAM",-625.53812884639603,0,0,0,0,"Existing"]
["Safety Enhancement Balancing Account - Local Transmission",null,"D.24-07-009, AL 3383, AL 3392-G-A",-884.13753996041953,"Local Transmission",-884.13753996041953,0,0,0,0,"Existing"]
["Safety Enhancement Balancing Account - Distribution",null,"D.24-07-009, AL 3383, AL 3392-G-A",23688.773971364353,"Distribution",23688.773971364353,0,0,0,0,"Existing"]
["Rewards & Penalties Bal Acct  RPBA",null,"D.24-07-009, AL 3383, AL 3392-G-A",-51.197317093082994,"EPAM",-51.197317093082994,0,0,0,0,"Existing"]
["SGPMA - Rev Req for NEXT Year",null,"D.24-07-009, AL 3383, AL 3392-G-A",0,"ECPT",0,0,0,0,0,"Existing"]
["Integrated Transmission  Margin ITBA",null,"D.24-07-009, AL 3383, AL 3392-G-A",1891.228893418486,"ECPT",1891.228893418486,0,0,0,0,"Existing"]
["Liability Insurance Premium Balancing Account (LIPBA)",null,"D.24-07-009, AL 3383, AL 3392-G-A",-348.51410035727741,"EPAM",-348.51410035727741,0,0,0,0,"Existing"]
["Residential Uncollectible Balancing Account",null,"D.24-07-009, AL 3383, AL 3392-G-A",13923.622356634853,"EPAM",13923.622356634853,0,0,0,0,"Existing"]
["NFCA -Margin Only",null,"D.24-07-009, AL 3383, AL 3392-G-A",57.340995144252958,"Non-Residential",57.340995144252958,0,0,0,0,"Existing"]
["NFCA -Nonmargin Other",null,"D.24-07-009, AL 3383, AL 3392-G-A",4111.1445625745646,"Non-Residential",4111.1445625745646,0,0,0,0,"Existing"]
["NFCA -Nonmargin SCG",null,"D.24-07-009, AL 3383, AL 3392-G-A",446.44060505168369,"Non-Residential",446.44060505168369,0,0,0,0,"Existing"]
["Minimum Bil/Customer Charge Revenue ",null,"D.24-07-009, AL 3383, AL 3392-G-A",1428.2529999999999,"All Residential",1428.2529999999999,0,0,0,0,"Existing"]
["Borrego Revenue",null,"D.24-07-009, AL 3383, AL 3392-G-A",59.438824546069831,"All Residential",59.438824546069831,0,0,0,0,"Existing"]
["Employee Discount (Schd GR)",null,"D.24-07-009, AL 3383, AL 3392-G-A",-606.06691000001092,"All Residential",-606.06691000001092,0,0,0,0,"Existing"]
["SDFFD",null,"D.24-07-009, AL 3383, AL 3392-G-A",2406.2721718929802,"All Residential",2406.2721718929802,0,0,0,0,"Existing"]
["Customer Information System  Account - CISBA",null,"D.24-07-009, AL 3383, AL 3392-G-A",0,"EPAM",0,0,0,0,0,"Existing"]
["Transition, Stabilization and OCM Balancing Account - TSOBA-G ",null,"AL 3039-G, D.24-07-009, AL 3383, AL 3392-G-A",0,"EPAM",0,0,0,0,0,"Existing"]
["Percentage of Income Payment Plan Balancing Account (PIPPBA)",null,"D. 21-10-012,  D.24-07-009, AL 3383, AL 3392-G-A",211.95689276536362,"ECPT",211.95689276536362,0,0,0,0,"Existing"]
["Gain/Loss on Sale Memo Acct GLOSMA",null," D.24-07-009, AL 3383, AL 3392-G-A",0,"EPAM",0,0,0,0,0,"Existing"]
["Transmission Integrity Management Program Memorandum Account  (TIMPBA)",null,"AL 3312-G,D.24-07-009, AL 3383, AL 3392-G-A",7567.7042719846359,"Local Transmission",7567.7042719846359,0,0,0,0,"Existing"]
["Cost of Capital Adjustment (Subtracted from Base Margin)",null,"D.24-12-074,AL 3392-G-A",-5707.0000000000009,"EPAM",-5707.0000000000009,null,null,null,null,"New"]
["General Rate Case Revenue Requirement Memorandum Account  (GRCMA)",null,"D.24-12-074,AL 3392-G-A",18532.625999999997,"EPAM",18532.625999999997]
["  GRCRRMA Sub allocation for AB32 Admin Fees",null,"D.24-12-074,AL 3392-G-A",341.24933333333342,"ECPT",341.24933333333342,null,null,null,null,"New"]
["  GRCRRMA PSEP Local Transmission",null,"D.24-12-074,AL 3392-G-A",-679.73003999999969,"Local Transmission",-679.73003999999969,null,null,null,null,"New"]
["  GRCRRMA PSEP Distribution",null,"D.24-12-074,AL 3392-G-A",10178.705333333333,"Distribution",10178.705333333333,null,null,null,null,"New"]
["Pipeline Safety Enhancement Plan (PSEP) -Distribution (subtracted from Base Margin and allocated here)",null,"D.24-12-074,AL 3392-G-A",15437.625766000001,"Distribution",15437.625766000001,null,null,null,null,"New"]
["Distribution Integrity Management Program Memorandum Account  (DIMPBA)",null,"D.24-12-074,AL 3392-G-A",-14786.157520606683,"Distribution",-14786.157520606683,null,null,null,null,"New"]
[]
["Public Policy Proceedings"]
["  Green House Gas Balancing Account (GHGBA) - End User Revenue Requirement",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",87862.617155020853,"GHG End User",87862.617155020853,0,0,0,0,"Existing"]
["  Green House Gas Balancing Account (GHGBA) - LUAF Revenue Requirement",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",1041.4078671483583,"46% Res (LUAF, Other)",1041.4078671483583,0,0,0,0,"Existing"]
["AB32 Fees (subtracted from base margin and allocated here)",null,"D.19-09-051",1085.1171215926709,"46% Res (LUAF, Other)",1085.1171215926709,0,0,0,0,"Existing"]
["Green House Gas Balancing Account (GHGBA) - Company Gas Compressor",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-6348.4673195422911,"ECPT",-6348.4673195422911,0,0,0,0,"Existing"]
["Green House Gas Balancing Account (GHGBA) - End User",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",8597.0534862704972,"GHG End User",8597.0534862704972,0,0,0,0,"Existing"]
["Green House Gas Balancing Account (GHGBA) - LUAF",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-1089.4789077408063,"46% Res (LUAF, Other)",-1089.4789077408063,0,0,0,0,"Existing"]
["FERC Settlement Proceeds MA",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",0,"Non-Residential",0,0,0,0,0,"Existing"]
["New Environmental Regulation Balancing Account (NERBA) - Admin Fees Subaccount",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3071-G-B, 3247-G-B",0,"46% Res (LUAF, Other)",0,0,0,0,0,"Existing"]
["New Environmental Regulation Balancing Account (NERBA) - EPAM",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G ,AL 3071-G-B,  3247-G-B",1117.0323729399925,"EPAM",1117.0323729399925,0,0,0,0,"Existing"]
["  TLS Adjustment",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",-8113.3052522579455,"Non-Residential",-8113.3052522579455,0,0,0,0,"Existing"]
["CSI Thermal Program memoradum Account",null,"D.20-02-045, AL 3149-G, AL 3129-G-A and AL 3129-G , 3247-G-B",150.520112253664,"46% Res (LUAF, Other)",150.520112253664,0,0,0,0,"Existing"]
["Biomethane Cost Incentive Pgm Balancing Acct  (BCIPBA)  ",null,"D. 16-12-043, AL 3129-G-A and AL 3129-G , 3247-G-B",-27.646551230264819,"ECPT",-27.646551230264819,0,0,0,0,"Existing"]
["Biomethane Procurement and Pilot Costs Balancing Account (BPPCBA) - Program Admin Subaccount (EPAM)",null,"D.22-02-025, 3247-G-B",56.317048802391298,"EPAM",56.317048802391298,0,0,0,0,"Existing"]
[]
[]
["PPPS Programs"]
["California Alternate Rates for Energy (CARE) - Funding",null,"AL 3137-G, D.21-06-015, 3245-G",19135.75612917971,"Public Purpose Programs",19135.75612917971,19135.75612917971,19135.75612917971,null,0,"Existing"]
["California Alternate Rates for Energy (CARE) - Admin Expenses",null,"AL 3137-G, D.21-06-015, 3245-G",698.36900000000003,"Public Purpose Programs",698.36900000000003,813.95299999999997,814.18100000000004,0,0,"Existing","approved admin budget 2021-2026 provided by Edith Nieves"]
["California Alternate Rates for Energy (CARE) - Amortization",null,"AL 3137-G, AL 3245-G, AL 3247-G-B",0,"Public Purpose Programs",0,0,0,0,0,"Existing"]
["Energy Savings Assistance (ESA/LIEE/DAP)",null,"AL 3137-G, D.21-06-015, AL 3247-G-B",14340.989,"Public Purpose Programs",14340.989,14340.989,15138.709000000001,0,0,"Existing","approved budgets for ESA 2021-2026 provided by Edith Nieves"]
["Energy Efficiency",null,"D.23-06-055 AL 3137-G, AL 3035-G, AL 3245-G",50762.256999999998,"Public Purpose Programs",50762.256999999998,25537.311000000002,25537.311000000002,null,26310.181,"Existing","approved budget for EE 2024-2028 provided by Edith Nieves"]
["RD&D ",null,"AL 3137-G, AL 3245-G",1276.3142700000001,"Public Purpose Programs",1276.3142700000001,0,0,0,0,"Existing"]
["Bureau Of Equalization BOE",null,"AL 3137-G, AL 3245-G",52.328879999999998,"Public Purpose Programs",52.328879999999998,0,0,0,0,"Existing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Procurement",null,"D.97-07-061",136165.98498056631,"Core Procurement",136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631,"Existing"]
[]
[]
[]
["Total Approved, Implemented Since Jan 1 or To Be Implemented",null,null,1035117.67552033,null,1035117.67552033,704109.17538999836,734049.31928893377,677109.56899045594,706809.01238201803,null,null,"FFU"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan",1.0230106000000001]
["CPUC Fee",null,null,null,"CPUC Fee",2.5000000000000001E-3,null,null,null,null,null,"Feb",1.0239463418616599]
[]
[]
["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,2025,2026,2027,2028,2029,null,"Include in Impact",null,"Authorized + Pending"]
["Natural Gas Leak Abatement","3285-G-A","Advice Letter",16829.379207089063,"EPAM",null,8319.0781734158809,8510.3010336731804,null,null,"Existing","Y",null,null,2025,2026,2027,2028,2029]
["GRC 2024 Track 2-Wildfire Mitigation Plan Memo Acct","A-22-05-015","Application",17295.516846515166,"EPAM",12271.012147000001,3236.694386624707,1787.8103128904581,null,null,"Existing","Y",null,"Core Procurement",136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631,136165.98498056631]
["2026 Cost of Capital","A-25-03-013","Application",23293,"EPAM",null,23293,null,null,null,"New","Y",null,"Allocated Base Margin",475212.73630577826,489469.11839495163,504153.19194680016,504153.19194680016,504153.19194680016]
["2024 GRC Track 3 (PSEP and WMPMA)","A.25-05-015/016","Application",50051,"EPAM",null,50051,null,null,null,"New","Y",null,"Distribution",34518.947550090998,0,0,0,0]
["TIMPBA","A.25-02-012","Application",7400,"Local Transmission",null,7400,null,null,null,"New","Y",null,"All Residential",3287.897086439039,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Transmission",7459.997592801772,7400,0,0,0]
["Public Policy Proceedings",null,null,null,null,null,null,null,null,null,null,"-",null,"Seasonal Storage",22813.158346716304,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"GHG End User",96459.670641291348,0,0,0,0]
[null,null,null,0,null,0,0,null,null,null,null,"-",null,"Public Purpose Programs",86266.014279179712,59828.009129179714,60625.957129179711,0,26310.181]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"-",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"46% Res (LUAF, Other)",10346.860048784663,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"ECPT",34482.629291473539,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,"-",null,"EPAM",68159.506277419074,103545.83544534145,43402.296578951158,36790.392063089501,40179.654454651602]
[null,null,null,0,null,null,null,null,null,null,null,"-",null,"CFCA",75648.131790397572,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,"-",null,"Non-Residential",-3432.8465236082984,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"Total",1047388.6876673303,796408.94795003918,744347.43063549744,677109.56899045606,706809.01238201815]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"Incremental Revenues",12271.012146999943,92299.772560040583,10298.111346563674,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"CPUC Fee",2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,"Check Figure",0,-4.058529157191515E-8,4.363610059954226E-7,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,0,null,null,null,null,null,null,null,"-"]
["Total Pending, Filed but not Approved",null,null,114868.89605360423,null,12271.012147000001,92299.772560040583,10298.111346563639,0,0]
[]
["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",null,null,null,null,2025,2026,2027,2028,2029]
[]
[]
[]
[]
["Public Policy Proceedings"]