{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["WKP G-6.b 2025 Benefits"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":26,"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":"WKP G-6.b 2025 Benefits","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"H & W Benefits",null,null,"TGS",null,null,"Corporate"]
[9260190,null,"A&G EMPL BEN RESERVE",null,10800550,null,null,11791235]
[null,null,null,null,{"$f":"SUM(E4:E4)","v":10800550},{"$f":"E5/E43","v":0.12375231790324018},null,{"$f":"SUM(H4:H4)","v":11791235},{"$f":"H5/H43","v":0.14030990342680028}]
[]
[null,"Pension"]
[9260413,null,"ONE GAS RETIREMENT PLAN SC",null,1027207,null,null,1332532]
[9260513,null,"ONE GAS RETIREMENT PLAN NSC",null,-417325,null,null,-345967]
[9260115,null,"EMPL BEN PENSION ADMIN",null,57936,null,null,46632]
[null,null,null,null,{"$f":"SUM(E8:E10)","v":667818},{"$f":"E11/E43","v":7.6518349007695021E-3},null,{"$f":"SUM(H8:H10)","v":1033197},{"$f":"H11/H43","v":1.2294536686857633E-2}]
[]
[null,"OPEB"]
[9260431,null,"OPEB SC",null,24058,null,null,77001]
[9260531,null,"OPEB NSC",null,110301,null,null,-74445]
[9260132,null,"A&G EMPL BEN FAS 106 ADMIN",null,0,null,null,0]
[null,null,null,null,{"$f":"SUM(E14:E16)","v":134359},{"$f":"E17/E43","v":1.5394806450746903E-3},null,{"$f":"SUM(H14:H16)","v":2556},{"$f":"H17/H43","v":3.0415144228649632E-5}]
[]
[null,"SERP"]
[9260411,null,"SERP SC",null,0,null,null,64573]
[9260511,null,"SERP NSC",null,3398,null,null,826367]
[9260112,null,"A&G EMPL BEN SERP ADMIN",null,0,null,null,101200]
[null,null,null,null,{"$f":"SUM(E20:E22)","v":3398},{"$f":"E23/E43","v":3.8934163189394069E-5},null,{"$f":"SUM(H20:H22)","v":992140},{"$f":"H23/H43","v":1.1805978558299079E-2}]
[]
[null,"401K & NQDC"]
[9260101,null,"A&G EMPL BEN 401(K) CO MATCH A&G",null,4523207,null,null,3640630]
[9260102,null,"EMPL BEN 401(K) ADMIN",null,147133,null,null,118426]
[9260103,null,"A&G EMPL BEN DEF COMP CO MATCH",null,0,null,null,327000]
[9260104,null,"A&G EMPL BEN DEF COMP ADMIN",null,0,null,null,30640]
[null,null,null,null,{"$f":"SUM(E26:E29)","v":4670340},{"$f":"E30/E43","v":5.3512589673323924E-2},null,{"$f":"SUM(H26:H29)","v":4116696},{"$f":"H30/H43","v":4.8986659853483966E-2}]
[]
[null,"PROFIT SHARING PLAN"]
[9260141,null,"A&G EMPL BEN PROFIT SHARING",null,2966573,null,null,2387730]
[9260140,null,"A&G EMPL BEN PROFIT SHARING ADMIN",null,0,null,null,0]
[null,null,null,null,{"$f":"SUM(E33:E34)","v":2966573},{"$f":"E35/E43","v":3.399088796211016E-2},null,{"$f":"SUM(H33:H34)","v":2387730},{"$f":"H35/H43","v":2.8412813900263529E-2}]
[]
[null,"PAYROLL TAXES"]
[4081102,null,"GEN TAX FICA",null,6034000,{"$f":"E38/$E$43","v":6.913735747051318E-2},null,5232000,{"$f":"H38/$H$43","v":6.2258229500897835E-2}]
[4081101,null,"GEN TAX FED UNEMPL INS TAX",null,41700,{"$f":"E39/$E$43","v":4.7779711742134567E-4},null,31700,{"$f":"H39/$H$43","v":3.7721442568395668E-4}]
[4081132,null,"GEN TAX STATE UNEMPL INS",null,172300,{"$f":"E40/$E$43","v":1.9742072741414356E-3},null,171300,{"$f":"H40/$H$43","v":2.0383858397369646E-3}]
[null,null,null,null,{"$f":"SUM(E38:E40)","v":6248000},{"$f":"E41/E43","v":7.158936186207597E-2},null,{"$f":"SUM(H38:H40)","v":5435000},{"$f":"H41/H43","v":6.4673829766318761E-2}]
[]
[null,"TOTAL LABOR ",null,null,87275537,{"$f":"F41+F35+F30+F23+F17+F11+F5","v":0.29207540710978386},null,84037083,{"$f":"I41+I35+I30+I23+I17+I11+I5","v":0.30651413733625188}]