{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Rate DT-Pri","Rate DT-Sec"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":292,"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":"Rate DT-Pri","index":0,"n_rows":141,"n_cols":43,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
["DUKE ENERGY KENTUCKY, INC."]
["CASE NO.   2017-00321"]
["ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
["FOR THE TWELVE MONTHS ENDED March 31, 2019"]
["(ELECTRIC SERVICE)"]
["DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
["TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  4  OF  20"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
["12 Months Projected with Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. L. SAILERS"]
["12 Months Projected with Riders"]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  PRIMARY VOLTAGE",null,null,148,null,null,null,155,null,22940,null,0.1,null,null,null,22940]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,148,null,null,null,null,null,22940,null,0.1,null,null,null,22940]
[6,null,"DEMAND CHARGE:"]
[7,null,"  ON PEAK KW",null,null,null,null,329055,null,14.49,null,4768007,null,13.5,null,null,null,4768007]
[8,null,"  OFF PEAK KW",null,null,null,null,16487,null,1.31,null,21598,null,0.1,null,null,null,21598]
[9,null,"SUB-TOTAL",null,null,null,null,345542,null,null,null,4789605,null,13.5,null,null,null,4789605]
[10,null,"PRIMARY SERV. DIS."]
[11,null,"FIRST 1000 KW",null,null,null,null,131070,null,-0.74,null,-96992,null,-0.3,null,null,null,-96992]
[12,null,"ADDITIONAL KW",null,null,null,null,214474,null,-0.56999999999999995,null,-122250,null,-0.3,null,null,null,-122250]
[13,null,"TOTAL DEMAND",null,null,null,null,345544,null,null,null,4570363,null,12.9,null,null,null,4570363]
[14,null,"ENERGY CHARGE (3):"]
[15,null,"  ON PEAK KWH",null,null,null,null,50128540,null,5.0236999999999997E-2,null,2518307,null,7.1,null,null,null,2518307]
[16,null,"  OFF PEAK KWH",null,null,null,null,126703003,null,4.1146999999999996E-2,null,5213448,null,14.6,null,null,null,5213448]
[17,null,"TOTAL SUMMER",null,null,148,null,176831543,null,null,null,12325058,null,34.799999999999997,null,null,null,12325058]
[]
[18,null,"WINTER:",null,null,null,null,-120]
[19,null,"CUSTOMER CHARGE:"]
[20,null,"  PRIMARY VOLTAGE",null,null,296,null,null,null,155,null,45880,null,0.1,null,null,null,45880]
[21,null,"TOTAL CUSTOMER CHARGE",null,null,296,null,null,null,null,null,45880,null,0.1,null,null,null,45880]
[22,null,"DEMAND CHARGE:"]
[23,null,"  ON PEAK KW",null,null,null,null,616258,null,13.72,null,8455060,null,23.9,null,null,null,8455060]
[24,null,"  OFF PEAK KW",null,null,null,null,41942,null,1.31,null,54944,null,0.2,null,null,null,54944]
[25,null,"SUB-TOTAL",null,null,null,null,658200,null,null,null,8510004,null,24.1,null,null,null,8510004]
[26,null,"PRIMARY SERV. DIS."]
[27,null,"FIRST 1000 KW",null,null,null,null,272457,null,-0.74,null,-201618,null,-0.6,null,null,null,-201618]
[28,null,"ADDITIONAL KW",null,null,null,null,385743,null,-0.56999999999999995,null,-219874,null,-0.6,null,null,null,-219874]
[29,null,"TOTAL DEMAND",null,null,null,null,658200,null,null,null,8088512,null,22.8,null,null,null,8088512]
[30,null,"ENERGY CHARGE (3):"]
[31,null,"  ON PEAK KWH",null,null,null,null,88637348,null,4.7967999999999997E-2,null,4251756,null,12,null,null,null,4251756]
[32,null,"  OFF PEAK KWH",null,null,null,null,234392921,null,4.1146999999999996E-2,null,9644566,null,27.099999999999998,null,null,null,9644566]
[33,null,"TOTAL WINTER",null,null,296,null,323030269,null,null,null,22030714,null,62.2,null,null,null,22030714]
[34,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,444,null,499861812,null,null,null,34355772,null,97,null,null,null,34355772]
[]
[35,null,"RIDERS:"]
[36,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,2.5760000000000002E-3,null,1287644,null,3.6,null,null,null,1287644]
[37,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[38,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[39,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,1.0280000000000003E-3,null,null,null,null,null,513858,null,513858]
[40,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[41,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,-4.5600000000000003E-4,null,-227937,null,-0.6,null,null,null,-227937]
[42,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,1059707,null,3,null,513858,null,1573565]
[]
[43,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,444,null,499861812,null,null,null,35415479,null,100,null,513858,null,35929337]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."]
[null,null,"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DUKE ENERGY KENTUCKY, INC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE NO.   2017-00321"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR THE TWELVE MONTHS ENDED March 31, 2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(ELECTRIC SERVICE)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  4  OF  20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Projected with Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. L. SAILERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Projected with Riders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[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,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[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,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[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,"(KW/KWH)",null,"($/KWH)/",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,1,null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  PRIMARY VOLTAGE",null,null,148,null,null,null,100,null,14800,null,0,null,8140,null,55,null,null,null,14800,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,148,null,null,null,null,null,14800,null,0,null,8140,null,55,null,null,null,14800,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ON PEAK KW",null,null,null,null,329055,null,12.75,null,4195451,null,13.4,null,572556,null,13.6,null,null,null,4195451,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  OFF PEAK KW",null,null,null,null,16487,null,1.1499999999999999,null,18960,null,0.1,null,2638,null,13.9,null,null,null,18960,null,13.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"SUB-TOTAL",null,null,null,null,345542,null,null,null,4214411,null,13.5,null,575194,null,13.6,null,null,null,4214411,null,13.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"FIRST 1000 KW",null,null,null,null,131070,null,-0.65,null,-85196,null,-0.3,null,-11796,null,13.8,null,null,null,-85196,null,13.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"ADDITIONAL KW",null,null,null,null,214474,null,-0.5,null,-107237,null,-0.3,null,-15013,null,14,null,null,null,-107237,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"TOTAL DEMAND",null,null,null,null,345544,null,null,null,4021978,null,12.9,null,548385,null,13.6,null,null,null,4021978,null,13.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  ON PEAK KWH",null,null,null,null,50128540,null,4.4194999999999998E-2,null,2215431,null,7.1,null,302876,null,13.7,null,null,null,2215431,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  OFF PEAK KWH",null,null,null,null,126703003,null,3.6194999999999998E-2,null,4586015,null,14.7,null,627433,null,13.7,null,null,null,4586015,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"TOTAL SUMMER",null,null,148,null,176831543,null,null,null,10838224,null,34.700000000000003,null,1486834,null,13.7,null,null,null,10838224,null,13.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"  PRIMARY VOLTAGE",null,null,296,null,null,null,100,null,29600,null,0.1,null,16280,null,55,null,null,null,29600,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"TOTAL CUSTOMER CHARGE",null,null,296,null,null,null,null,null,29600,null,0.1,null,16280,null,55,null,null,null,29600,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  ON PEAK KW",null,null,null,null,616258,null,12.07,null,7438234,null,23.7,null,1016826,null,13.7,null,null,null,7438234,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  OFF PEAK KW",null,null,null,null,41942,null,1.1499999999999999,null,48233,null,0.2,null,6711,null,13.9,null,null,null,48233,null,13.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"SUB-TOTAL",null,null,null,null,658200,null,null,null,7486467,null,23.9,null,1023537,null,13.7,null,null,null,7486467,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"FIRST 1000 KW",null,null,null,null,272457,null,-0.65,null,-177097,null,-0.6,null,-24521,null,13.8,null,null,null,-177097,null,13.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"ADDITIONAL KW",null,null,null,null,385743,null,-0.5,null,-192872,null,-0.6,null,-27002,null,14,null,null,null,-192872,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"TOTAL DEMAND",null,null,null,null,658200,null,null,null,7116498,null,22.8,null,972014,null,13.7,null,null,null,7116498,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"  ON PEAK KWH",null,null,null,null,88637348,null,4.2195000000000003E-2,null,3740053,null,12,null,511703,null,13.7,null,null,null,3740053,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  OFF PEAK KWH",null,null,null,null,234392921,null,3.6194999999999998E-2,null,8483852,null,27,null,1160714,null,13.7,null,null,null,8483852,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"TOTAL WINTER",null,null,296,null,323030269,null,null,null,19370003,null,61.9,null,2660711,null,13.7,null,null,null,19370003,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,444,null,499861812,null,null,null,30208227,null,96.6,null,4147545,null,13.7,null,0,null,30208227,null,13.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,2.5760000000000002E-3,null,1287644,null,4.0999999999999996,null,0,null,0,null,null,null,1287644,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,1.0280000000000001E-3,null,null,null,null,null,null,null,null,null,513858,null,513858,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,-4.5600000000000003E-4,null,-227937,null,-0.7,null,0,null,0,null,null,null,-227937,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,1059707,null,3.4,null,0,null,0,null,513858,null,1573565,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,444,null,499861812,null,null,null,31267934,null,100,null,4147545,null,13.3,null,513858,null,31781792,null,13.1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."]

{"sheet":"Rate DT-Sec","index":1,"n_rows":137,"n_cols":43,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
["DUKE ENERGY KENTUCKY, INC."]
["CASE NO.   2017-00321"]
["ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
["FOR THE TWELVE MONTHS ENDED March 31, 2019"]
["(ELECTRIC SERVICE)"]
["DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
["TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  5  OF  20"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
["12 Months Projected with Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. L. SAILERS"]
["12 Months Projected with Riders"]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-SEC","TIME OF DAY SECONDARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,0,null,null,null,66.5,null,0,null,0,null,null,null,0]
[5,null,"  THREE PHASE",null,null,596,null,null,null,133,null,79268,null,0.1,null,null,null,79268]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,596,null,null,null,null,null,79268,null,0.1,null,null,null,79268]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ON PEAK KW",null,null,null,null,525300,null,14.49,null,7611597,null,14.4,null,null,null,7611597]
[9,null,"  OFF PEAK KW",null,null,null,null,12144,null,1.31,null,15909,null,0,null,null,null,15909]
[10,null,"TOTAL DEMAND",null,null,null,null,537444,null,null,null,7627506,null,14.4,null,null,null,7627506]
[]
[11,null,"ENERGY CHARGE (3):"]
[12,null,"  ON PEAK KWH",null,null,null,null,77233253,null,5.0236999999999997E-2,null,3879967,null,7.3,null,null,null,3879967]
[13,null,"  OFF PEAK KWH",null,null,null,null,169204670,null,4.1146999999999996E-2,null,6962265,null,13.2,null,null,null,6962265]
[14,null,"TOTAL SUMMER",null,null,596,null,246437923,null,null,null,18549006,null,35.1,null,null,null,18549006]
[]
[15,null,"WINTER:",null,null,null,null,-120]
[16,null,"CUSTOMER CHARGE:"]
[17,null,"  SINGLE PHASE",null,null,0,null,null,null,66.5,null,0,null,0,null,null,null,0]
[18,null,"  THREE PHASE",null,null,1197,null,null,null,133,null,159201,null,0.3,null,null,null,159201]
[19,null,"TOTAL CUSTOMER CHARGE",null,null,1197,null,null,null,null,null,159201,null,0.3,null,null,null,159201]
[]
[20,null,"DEMAND CHARGE:"]
[21,null,"  ON PEAK KW",null,null,null,null,975930,null,13.72,null,13389760,null,25.2,null,null,null,13389760]
[22,null,"  OFF PEAK KW",null,null,null,null,23138,null,1.31,null,30311,null,0.1,null,null,null,30311]
[23,null,"TOTAL DEMAND",null,null,null,null,999068,null,null,null,13420071,null,25.4,null,null,null,13420071]
[]
[24,null,"ENERGY CHARGE (3):"]
[25,null,"  ON PEAK KWH",null,null,null,null,135580380,null,4.7967999999999997E-2,null,6503520,null,12.3,null,null,null,6503520]
[26,null,"  OFF PEAK KWH",null,null,null,null,310922787,null,4.1146999999999996E-2,null,12793540,null,24.2,null,null,null,12793540]
[27,null,"TOTAL WINTER",null,null,1197,null,446503167,null,null,null,32876332,null,62.2,null,null,null,32876332]
[28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,1793,null,692941090,null,null,null,51425338,null,97.2,null,null,null,51425338]
[]
[29,null,"RIDERS:"]
[30,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,2.5760000000000002E-3,null,1785016,null,3.4,null,null,null,1785016]
[31,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[32,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[33,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,1.0280000000000003E-3,null,null,null,null,null,712343,null,712343]
[34,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,0,null,0,null,0,null,null,null,0]
[35,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,-4.5600000000000003E-4,null,-315981,null,-0.6,null,null,null,-315981]
[36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,1469035,null,2.8,null,712343,null,2181378]
[]
[37,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,1793,null,692941090,null,null,null,52894373,null,100,null,712343,null,53606716]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."]
[null,null,"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DUKE ENERGY KENTUCKY, INC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE NO.   2017-00321"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR THE TWELVE MONTHS ENDED March 31, 2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(ELECTRIC SERVICE)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  5  OF  20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Projected with Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. L. SAILERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Projected with Riders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[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,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[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,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[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,"(KW/KWH)",null,"($/KWH)/",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,1,null,"DT-SEC","TIME OF DAY SECONDARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  SINGLE PHASE",null,null,0,null,null,null,7.5,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  THREE PHASE",null,null,596,null,null,null,15,null,8940,null,0,null,70328,null,786.7,null,null,null,8940,null,786.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,596,null,null,null,null,null,8940,null,0,null,70328,null,786.7,null,null,null,8940,null,786.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ON PEAK KW",null,null,null,null,525300,null,12.75,null,6697575,null,14.4,null,914022,null,13.6,null,null,null,6697575,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  OFF PEAK KW",null,null,null,null,12144,null,1.1499999999999999,null,13966,null,0,null,1943,null,13.9,null,null,null,13966,null,13.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL DEMAND",null,null,null,null,537444,null,null,null,6711541,null,14.4,null,915965,null,13.6,null,null,null,6711541,null,13.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ON PEAK KWH",null,null,null,null,77233253,null,4.4194999999999998E-2,null,3413324,null,7.3,null,466643,null,13.7,null,null,null,3413324,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  OFF PEAK KWH",null,null,null,null,169204670,null,3.6194999999999998E-2,null,6124363,null,13.2,null,837902,null,13.7,null,null,null,6124363,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL SUMMER",null,null,596,null,246437923,null,null,null,16258168,null,34.9,null,2290838,null,14.1,null,null,null,16258168,null,14.1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  SINGLE PHASE",null,null,0,null,null,null,7.5,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  THREE PHASE",null,null,1197,null,null,null,15,null,17955,null,0,null,141246,null,786.7,null,null,null,17955,null,786.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL CUSTOMER CHARGE",null,null,1197,null,null,null,null,null,17955,null,0,null,141246,null,786.7,null,null,null,17955,null,786.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  ON PEAK KW",null,null,null,null,975930,null,12.07,null,11779475,null,25.3,null,1610285,null,13.7,null,null,null,11779475,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"  OFF PEAK KW",null,null,null,null,23138,null,1.1499999999999999,null,26609,null,0.1,null,3702,null,13.9,null,null,null,26609,null,13.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL DEMAND",null,null,null,null,999068,null,null,null,11806084,null,25.4,null,1613987,null,13.7,null,null,null,11806084,null,13.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  ON PEAK KWH",null,null,null,null,135580380,null,4.2195000000000003E-2,null,5720814,null,12.3,null,782706,null,13.7,null,null,null,5720814,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"  OFF PEAK KWH",null,null,null,null,310922787,null,3.6194999999999998E-2,null,11253850,null,24.2,null,1539690,null,13.7,null,null,null,11253850,null,13.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"TOTAL WINTER",null,null,1197,null,446503167,null,null,null,28798703,null,61.9,null,4077629,null,14.2,null,null,null,28798703,null,14.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,1793,null,692941090,null,null,null,45056871,null,96.8,null,6368467,null,14.1,null,null,null,45056871,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,2.5760000000000002E-3,null,1785016,null,3.9,null,0,null,0,null,null,null,1785016,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,1.0280000000000001E-3,null,null,null,null,null,null,null,null,null,712343,null,712343,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,-4.5600000000000003E-4,null,-315981,null,-0.7,null,0,null,0,null,null,null,-315981,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,1469035,null,3.2,null,0,null,0,null,712343,null,2181378,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,1793,null,692941090,null,null,null,46525906,null,100,null,6368467,null,13.7,null,712343,null,47238249,null,13.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."]