{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["INPUT","PRINT","SCH M","SCH M-2.1","SCH M-2.2","SCH M-2.3","Rate RS","Rate DS","Rate DT-Pri","Rate DT-Sec","Rate EH","Rate SP GSFL","Rate DP","Rate TT","Rate DT RTPM-P","Rate DT RTP-P","Rate DT RTPM-S","Rate DT RTP-S","Rate DS RTPM","Rate DS RTP","Rate TT RTPM","Rate TT RTP","Rate SL","Rate TL","Rate UOLS","Rate OL","Rate NSU","Rate NSP","Rate SC","Rate SE","SCH N","BILL CALC"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":707,"comments":1,"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":"INPUT","index":0,"n_rows":206,"n_cols":11,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,1,204,2],[150,1,150,3],[32,1,32,2],[119,1,119,3],[183,1,183,2],[21,1,21,3],[166,1,166,2],[169,1,169,2],[132,1,132,3],[0,0,0,9],[41,1,41,3],[45,1,45,3],[109,1,109,3],[60,1,60,3],[65,1,65,3],[82,1,82,3],[92,1,92,3],[100,1,100,3]]}
["BASE PERIOD WITH ALL RIDERS "]
[]
[]
["Input Areas in Grey"]
[null,"6 Months Actual Ending May 31, 2017"]
[null,"6 Months Actual and 6 Months Projected"]
[]
[null,"DUKE ENERGY KENTUCKY, INC."]
[null,"AUTOMATED RATE CASE FILING SYSTEM"]
[null,"FOR THE TWELVE MONTHS ENDED November 30, 2017"]
[null,"CASE NO.   2017-00321"]
[null,"SERVICE:",null,"(ELECTRIC SERVICE)"]
[null,"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"]
[null,"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"]
[null,"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"FUEL COSTS:  (BFC EFFECTIVE DEC 2006)"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC):",1.0280000000000001E-3,1.0280000000000003E-3,"$ PER KWH",null,null,null,null,"not used"]
[null,"BASE FUEL COST:",2.3837000000000001E-2,2.3837000000000001E-2,"$ PER KWH"]
[]
[null,"RIDER MSR-E: (EFFECTIVE MAY 2010)"]
[null,"RESIDENTIAL",0,0,"$ PER KWH","CANCELLED & WITHDRAWN"]
[null,"DISTRIBUTION",0,0,"$ PER KWH"]
[null,"TRANSMISSION",0,0,"$ PER KWH"]
[null," LIGHTING",0,0,"$ PER KWH"]
[]
[null,"RIDER DSMR: (EFFECTIVE JUNE 26,  2017)"]
[null,"RESIDENTIAL",7.9670000000000001E-3,7.9670000000000001E-3,"$ PER KWH",null,null,null,null,0.1,"HEA $ / MONTH"]
[null,"DISTRIBUTION",2.5760000000000002E-3,2.5760000000000002E-3,"$ PER KWH"]
[null,"TRANSMISSION",1.83E-4,1.83E-4,"$ PER KWH"]
[]
[null,"RIDER PSM : (EFFECTIVE NOV 30, 2016)"]
[null,"All Rates",-4.5600000000000003E-4,-4.5600000000000003E-4,"$ PER KWH"]
[]
[]
[]
[null,"WITNESS:",null,"B. L. SAILERS"]
[]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"RATE RS: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE",4.5,11.219999999999999,"$ PER MONTH"]
[null,"ENERGY CHARGE",7.5455999999999995E-2,8.3907999999999996E-2,"$ PER KWH"]
[]
[null,"RATE DS: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",7.5,17.14,"$ PER MONTH"]
[null,"  Three Phase",15,34.28,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  First 6000",8.1644999999999995E-2,9.1916999999999999E-2,"$ PER KWH"]
[null,"  Next 300 KWH/KW",5.0118999999999997E-2,5.6425000000000003E-2,"$ PER KWH"]
[null,"  Additional",4.1043000000000003E-2,4.6203999999999995E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  First 15 KW",0,0,"$ PER KW"]
[null,"  Additional",7.75,8.73,"$ PER KW"]
[null,"CAP RATES"]
[null,"  NON-CHURCH",0.24118400000000001,0.27152799999999999,"$ PER KWH"]
[null,"  CHURCH",0.148065,0.16669400000000001,"$ PER KWH"]
[]
[null,"RIDER LM: (EFFECTIVE  SEPTEMBER 30, 2010)"]
[null,"CUSTOMER CHARGE"]
[null,"  DS (NO INTERVAL DATA RECORDER)",5,5,"$ PER MONTH"]
[null,"  DS & DP (INTERVAL DATA RECORDER)",100,5,"$ PER MONTH"]
[]
[null,"RATE DT: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",7.5,200,"$ PER MONTH"]
[null,"  Three Phase",15,400,"$ PER MONTH"]
[null,"  Primary Voltage",100,465,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  Summer On-Peak",4.4194999999999998E-2,4.9875000000000003E-2,"$ PER KWH"]
[null,"  Winter On-Peak",4.2195000000000003E-2,4.7612000000000002E-2,"$ PER KWH"]
[null,"  Off-Peak",3.6194999999999998E-2,4.0843999999999998E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",12.75,14.39,"$ PER KW"]
[null,"  Summer Off-Peak",1.1499999999999999,1.3,"$ PER KW"]
[null,"  Winter On-Peak",12.07,13.62,"$ PER KW"]
[null,"  Winter Off-Peak",1.1499999999999999,1.3,"$ PER KW"]
[null,"  Primary Service Discount First 1000 KW",-0.65,-0.73,"$ PER KW"]
[null,"  Primary Service Discount Additional KW",-0.5,-0.56000000000000005,"$ PER KW"]
[]
[null,"RATE EH: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",7.5,17.14,"$ PER MONTH"]
[null,"  Three Phase",15,34.28,"$ PER MONTH"]
[null,"  Primary Voltage",100,118.78,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  All KWH",6.1524000000000002E-2,6.9946999999999995E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE SP: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",7.5,17.14,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  All KWH",0.10059800000000001,0.106568,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE GSFL: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"MINIMUM BILL"]
[null,"  Minimum Bill",3,3.14,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  Loads Between 540 to 720 Hours Use per Month",8.0723000000000003E-2,9.2698000000000003E-2,"$ PER KWH"]
[null,"  Loads < 540 Hours Use per Month",9.2947000000000002E-2,0.106767,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE DP: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Primary Voltage",100,118.78,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  First 300 KWH/KW",5.1068000000000002E-2,6.0595000000000003E-2,"$ PER KWH"]
[null,"  Additional",4.3198E-2,5.1267E-2,"$ PER KWH"]
[null,"  Cap Rate",0.24118400000000001,0.28619800000000001,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",7.08,8.4,"$ PER KW"]
[]
[null,"RATE TT: (EFFECTIVE  AUGUST 31, 2015)"]
[null,"CUSTOMER CHARGE"]
[null,"  Customer Charge",500,500,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  On-Peak Summer",4.2647999999999998E-2,5.4454000000000002E-2,"$ PER KWH"]
[null,"  On-Peak Winter",4.2647999999999998E-2,5.1983000000000001E-2]
[null,"  Off-Peak",4.2647999999999998E-2,4.4594000000000002E-2]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",7.6,8.4600000000000009,"$ PER KW"]
[null,"  Summer Off-Peak",1.1499999999999999,1.28,"$ PER KW"]
[null,"  Winter On-Peak",6.24,6.95,"$ PER KW"]
[null,"  Winter Off-Peak",1.1499999999999999,1.28,"$ PER KW"]
[]
[null,"RATE RTP-M: (EFFECTIVE  June 1, 2012) (WITHDRAW & CANCEL)"]
[null,"CUSTOMER CHARGE"]
[null,"  Secondary Voltage",198,0,"$ PER MONTH"]
[null,"  Primary Voltage",283,0,"$ PER MONTH"]
[null,"  Transmission Voltage",683,0,"$ PER MONTH"]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",6.0530000000000002E-3,0,"$ PER KWH"]
[null,"  Primary Voltage",5.5399999999999998E-3,0,"$ PER KWH"]
[null,"  Transmission Voltage",2.0079999999999998E-3,0,"$ PER KWH"]
[null,"ANSCILLARY SERVICES CHARGE"]
[null,"  Secondary Voltage",7.6000000000000004E-4,0,"$ PER KWH"]
[null,"  Primary Voltage",7.3999999999999999E-4,0,"$ PER KWH"]
[null,"  Transmission Voltage",7.2099999999999996E-4,0,"$ PER KWH"]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service",5.1858583333333333E-2,0,"$ PER KWH"]
[null,"  Primary Service",5.0457000000000002E-2,0,"$ PER KWH"]
[null,"  Transmission Service",4.9195574999999998E-2,0,"$ PER KWH"]
[]
[null,"RATE RTP: (EFFECTIVE  June 1, 2012)"]
[null,"PROGRAM CHARGE"]
[null,"  Program Charge",183,183,"$ PER MONTH"]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",6.0530000000000002E-3,1.5412E-2,"$ PER KWH"]
[null,"  Primary Voltage",5.5399999999999998E-3,1.2470999999999999E-2,"$ PER KWH"]
[null,"  Transmission Voltage",2.0079999999999998E-3,6.4720000000000003E-3,"$ PER KWH"]
[null,"ANSCILLARY SERVICES CHARGE"]
[null,"  Secondary Voltage",7.6000000000000004E-4,0,"$ PER KWH"]
[null,"  Primary Voltage",7.3999999999999999E-4,0,"$ PER KWH"]
[null,"  Transmission Voltage",7.2099999999999996E-4,0,"$ PER KWH"]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service (DS-Secondary)",5.5529000000000002E-2,5.5529000000000002E-2,"$ PER KWH"]
[null,"  Primary Service (DT-Secondary)",2.4279999999999999E-2,2.4279999999999999E-2,"$ PER KWH"]
[null,"  Transmission Service",2.9267999999999999E-2,2.9267999999999999E-2,"$ PER KWH"]
[]
[null,"RIDER ESM : (EFFECTIVE APR 1, 2018)"]
[null,"All Rates - Incremental + Adjustment %",0,0,"% of BASE REVENUE"]
[null,null,null,null,"in decimal form; not % form"]
[null,"RIDER DCI : (EFFECTIVE APR 1, 2018)"]
[null,"RS",0,0,"$ PER KWH"]
[null,"DS",0,0,"$ PER KW"]
[null,"DT-Primary",0,0,"$ PER KW"]
[null,"DT-Secondary",0,0,"$ PER KW"]
[null,"EH",0,0,"$ PER KWH"]
[null,"SP",0,0,"$ PER KWH"]
[null,"GSFL",0,0,"$ PER KWH"]
[null,"DP",0,0,"$ PER KW"]
[]
[null,"Street Lighting",0,0,"$ PER KWH"]
[]
[null,"EXCLUDES TRANSMISSION"]
[]
[null,"RIDER FTR : (EFFECTIVE APR 1, 2018)"]
[null,"RS",0,0,"$ PER KWH"]
[null,"DS",0,0,"$ PER KWH"]
[null,"DT-Primary",0,0,"$ PER KWH"]
[null,"DT-Secondary",0,0,"$ PER KWH"]
[null,"EH",0,0,"$ PER KWH"]
[null,"SP",0,0,"$ PER KWH"]
[null,"GSFL",0,0,"$ PER KWH"]
[null,"DP",0,0,"$ PER KWH"]
[null,"TT",0,0,"$ PER KWH"]
[null,"Street Lighting",0,0,"$ PER KWH"]
[]
[null,"RIDER NAMES:"]
[null,"HOME ENERGY ASSISTANCE (HEA)"]
[null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)"]
[null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"]
[null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC)"]
[null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"]
[null,"PROFIT SHARING MECHANISM (PSM)"]
[]
[null,"RATE WS: "]
[null,"Energy",5.5596E-2,5.5596E-2,"$ PER KWH"]

{"sheet":"PRINT","index":1,"n_rows":6,"n_cols":12,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,1,5,9],[5,11,5,19],[0,1,0,19]]}
[null,"BASE PERIOD WITH ALL RIDERS "]
[]
[]
[]
[]
[null,"SCHEDULE M-2.2       (CURRENT RATES)",null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3       (PROPOSED RATES)"]

{"sheet":"SCH M","index":2,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["REVENUES AT PRESENT AND PROPOSED RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,"SCHEDULE M"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[]
[]
[]
[null,null,null,null,"REVENUE AT",null,"REVENUE AT",null,"REVENUE",null,"% OF"]
["LINE",null,"RATE",null,"PRESENT",null,"PROPOSED",null,"CHANGE",null,"REVENUE"]
[" NO.",null,"CLASSIFICATION",null,"RATES",null,"RATES",null,"(AMOUNT)",null,"CHANGE"]
[null,null,"(A)",null,"(B)",null,"(C)",null,"(D=C-B)",null,"(E=D / B)"]
[null,null,null,null,"($)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL "]
[1,null,"RESIDENTIAL SERVICE  (RS)",null,{"$f":"'Rate RS'!AN83","v":129123808},null,{"$f":"'Rate RS'!R40","v":151660244},null,{"$f":"G21-E21","v":22536436},null,{"$f":"IF(E21=0,\"-\",ROUND(I21/E21,4))","v":0.17449999999999999}]
[2,null,"  TOTAL RESIDENTIAL",null,{"$f":"E21","v":129123808},null,{"$f":"G21","v":151660244},null,{"$f":"I21","v":22536436},null,{"$f":"IF(E22=0,\"-\",ROUND(I22/E22,4))","v":0.17449999999999999}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DISTRIBUTION SERVICE  (DS)",null,{"$f":"'Rate DS'!AO111","v":91350197},null,{"$f":"'Rate DS'!R53","v":104407142},null,{"$f":"G25-E25","v":13056945},null,{"$f":"IF(E25=0,\"-\",ROUND(I25/E25,4))","v":0.1429}]
[4,null,"DT PRIMARY TIME OF DAY (DT-PRI)",null,{"$f":"'Rate DT-Pri'!AO137","v":31328625},null,{"$f":"'Rate DT-Pri'!R65","v":35313794},null,3985169,null,0.12720000000000001]
[5,null,"DT SECONDARY TIME OF DAY  (DT-SEC)",null,{"$f":"'Rate DT-Sec'!AO133","v":46568917},null,{"$f":"'Rate DT-Sec'!R63","v":52959130},null,{"$f":"G27-E27","v":6390213},null,{"$f":"IF(E27=0,\"-\",ROUND(I27/E27,4))","v":0.13719999999999999}]
[6,null,"ELECTRIC SPACE HEATING  (EH)",null,{"$f":"'Rate EH'!AO95","v":640693},null,{"$f":"'Rate EH'!R45","v":731865},null,{"$f":"G28-E28","v":91172},null,0.14230000000000001]
[7,null,"SPORTS SERVICE  (SP)",null,{"$f":"'Rate SP GSFL'!AO107","v":29375},null,{"$f":"'Rate SP GSFL'!R40","v":32760},null,{"$f":"G29-E29","v":3385},null,0.1152]
[8,null,"SMALL FIXED LOADS  (GSFL)",null,{"$f":"'Rate SP GSFL'!AO128","v":596775},null,{"$f":"'Rate SP GSFL'!R61","v":682442},null,{"$f":"G30-E30","v":85667},null,0.14349999999999999]
[9,null,"PRIMARY VOLTAGE  (DP)",null,{"$f":"'Rate DP'!AO102","v":948402},null,{"$f":"'Rate DP'!R48","v":1114960},null,166558,null,0.17560000000000001]
[10,null,"  TOTAL DISTRIBUTION",null,{"$f":"SUM(E25:E31)","v":171462984},null,{"$f":"SUM(G25:G31)","v":195242093},null,{"$f":"SUM(I25:I31)","v":23779109},null,0.13869999999999999]
[]
[null,null,"TRANSMISSION"]
[11,null,"TIME OF DAY  (TT)",null,{"$f":"'Rate TT'!AO122","v":12528693},null,{"$f":"'Rate TT'!R57","v":13922324},null,{"$f":"G35-E35","v":1393631},null,{"$f":"IF(E35=0,\"-\",ROUND(I35/E35,4))","v":0.11119999999999999}]
[12,null,"  TOTAL TRANSMISSION",null,{"$f":"SUM(E35)","v":12528693},null,{"$f":"SUM(G35)","v":13922324},null,{"$f":"SUM(I35)","v":1393631},null,{"$f":"IF(E36=0,\"-\",ROUND(I36/E36,4))","v":0.11119999999999999}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT PRIMARY-REAL TIME PRICING  (DT-RTP PRI)",null,{"$f":"'Rate DT RTP-P'!AO84","v":0},null,{"$f":"'Rate DT RTP-P'!R39","v":0},null,{"$f":"G39-E39","v":0},null,{"$f":"IF(E39=0,\"-\",ROUND(I39/E39,4))","v":"-"}]
[14,null,"DT SECONDARY-REAL TIME PRICING  (DT-RTP SEC)",null,{"$f":"'Rate DT RTP-S'!AO89","v":141597},null,{"$f":"'Rate DT RTP-S'!R42","v":177120},null,{"$f":"G40-E40","v":35523},null,{"$f":"IF(E40=0,\"-\",ROUND(I40/E40,4))","v":0.25090000000000001}]
[15,null,"DS-REAL TIME PRICING  (DS-RTP)",null,{"$f":"'Rate DS RTP'!AO89","v":25921},null,{"$f":"'Rate DS RTP'!R42","v":28500},null,{"$f":"G41-E41","v":2579},null,{"$f":"IF(E41=0,\"-\",ROUND(I41/E41,4))","v":9.9500000000000005E-2}]
[16,null,"TT-REAL TIME PRICING  (TT-RTP)",null,{"$f":"'Rate TT RTP'!AO89","v":414116},null,{"$f":"'Rate TT RTP'!R41","v":462458},null,{"$f":"G42-E42","v":48342},null,{"$f":"IF(E42=0,\"-\",ROUND(I42/E42,4))","v":0.1167}]
[17,null," TOTAL REAL TIME PRICING",null,{"$f":"SUM(E39:E42)","v":581634},null,{"$f":"SUM(G39:G42)","v":668078},null,{"$f":"SUM(I39:I42)","v":86444},null,{"$f":"IF(E43=0,\"-\",ROUND(I43/E43,4))","v":0.14860000000000001}]
[]
[null,null,"LIGHTING"]
[18,null,"STREET LIGHTING  (SL)",null,{"$f":"'Rate SL'!AO433","v":1346952},null,{"$f":"'Rate SL'!R211","v":1506798},null,{"$f":"G46-E46","v":159846},null,{"$f":"IF(E46=0,\"-\",ROUND(I46/E46,4))","v":0.1187}]
[19,null,"TRAFFIC LIGHTING  (TL)",null,{"$f":"'Rate TL'!AO102","v":71559},null,{"$f":"'Rate TL'!R49","v":79965},null,8406,null,0.11749999999999999]
[20,null,"UNMETERED OUTDOOR LIGHTING (UOLS)",null,{"$f":"'Rate UOLS'!AO67","v":202008},null,{"$f":"'Rate UOLS'!R30","v":225658},null,23650,null,0.1171]
[21,null,"PRIVATE OUTDOOR LIGHTING (OL)",null,{"$f":"'Rate OL'!AO165","v":16821},null,{"$f":"'Rate OL'!R79","v":18810},null,1989,null,0.1182]
[22,null,"NON STANDARD STREET LIGHTING  (NSU)",null,{"$f":"'Rate NSU'!AO99","v":62007},null,{"$f":"'Rate NSU'!R47","v":69359},null,7352,null,0.1186]
[23,null,"NON STANDARD PRIVATE LIGHTING (NSP)",null,{"$f":"'Rate NSP'!AO123","v":1456},null,{"$f":"'Rate NSP'!R58","v":1630},null,174,null,0.1195]
[24,null,"CUST OWNED STREET LIGHTING SERVICE  (SC)",null,{"$f":"'Rate SC'!AO149","v":3713},null,{"$f":"'Rate SC'!R74","v":4148},null,435,null,0.1172]
[25,null,"OVERHEAD EQUIV STREET LIGHTING SERVICE  (SE)",null,{"$f":"'Rate SE'!AO112","v":191062},null,{"$f":"'Rate SE'!R54","v":213712},null,22650,null,0.11849999999999999]
[26,null,"  TOTAL LIGHTING",null,{"$f":"SUM(E46:E53)","v":1895578},null,{"$f":"SUM(G46:G53)","v":2120080},null,{"$f":"SUM(I46:I53)","v":224502},null,0.11840000000000001]
[]
[27,null,"INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!V57","v":52074},null,{"$f":"'SCH M-2.3'!R57","v":52074},null,{"$f":"G56-E56","v":0},null,{"$f":"IF(E56=0,\"-\",ROUND(I56/E56,4))","v":0}]
[28,null,"SPECIAL CONTRACTS",null,{"$f":"+'SCH M-2.2'!V63","v":7713},null,{"$f":"'SCH M-2.3'!R63","v":7713},null,{"$f":"G57-E57","v":0},null,{"$f":"IF(E57=0,\"-\",ROUND(I57/E57,4))","v":0}]
[]
[29,null,"TOTAL RETAIL REVENUE",null,{"$f":"E54+E43+E36+E32+E22+E56+E57","v":315652484},null,{"$f":"G54+G43+G36+G32+G22+G56+G57","v":363672606},null,{"$f":"G59-E59","v":48020122},null,{"$f":"IF(E59=0,\"-\",ROUND(I59/E59,4))","v":0.15210000000000001}]
[]
[null,null,"OTHER MISCELLANEOUS REVENUE"]
[30,null,"PJM AND TRANSMISSION",null,{"$f":"'SCH M-2.2'!V58","v":3984486},null,{"$f":"'SCH M-2.3'!R58","v":3984486},null,{"$f":"G62-E62","v":0},null,{"$f":"IF(E62=0,\"-\",ROUND(I62/E62,4))","v":0}]
[31,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!V59","v":23092},null,{"$f":"+'SCH M-2.3'!R59","v":23092},null,0,null,0]
[32,null,"RECONNECTION CHARGES",null,{"$f":"'SCH M-2.2'!V60","v":189382},null,{"$f":"+'SCH M-2.3'!R60","v":189382},null,0,null,0]
[33,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!V61","v":117775},null,{"$f":"+'SCH M-2.3'!R61","v":117775},null,0,null,{"$f":"IF(E65=0,\"-\",ROUND(I65/E65,4))","v":0}]
[34,null,"RENTS",null,{"$f":"'SCH M-2.2'!V62","v":930344},null,{"$f":"+'SCH M-2.3'!R62","v":930344},null,0,null,0]
[35,null,"OTHER MISCELLANEOUS",null,{"$f":"'SCH M-2.2'!V64","v":19330403},null,{"$f":"+'SCH M-2.3'!R64","v":19330403},null,0,null,0]
[36,null,"  TOTAL MISCELLANEOUS REVENUE",null,{"$f":"SUM(E62:E67)","v":24575482},null,{"$f":"SUM(G62:G67)","v":24575482},null,{"$f":"SUM(I62:I67)","v":0},null,0]
[]
[37,null,"TOTAL REVENUE",null,{"$f":"E68+E59","v":340227966},null,{"$f":"G68+G59","v":388248088},null,{"$f":"I68+I59","v":48020122},null,{"$f":"IF(E70=0,\"-\",ROUND(I70/E70,4))","v":0.1411}]
[]
[]
[]
[]
[null,null," "]

{"sheet":"SCH M-2.1","index":3,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["BASE PERIOD REVENUES AT CURRENT RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.1"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["BASE PERIOD REVENUES AT CURRENT RATES"]
[]
[null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,null,null,"% OF REV"]
[null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,null,null,"TO TOTAL",null,null,null,"TEST PERIOD"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FUEL COST",null,"AVERAGE",null,"EXCLUSIVE OF ",null,"FUEL COST",null,"REVENUE",null,"% OF REV"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"REVENUE",null,"RATE",null,"FUEL COST",null,"REVENUE",null,"TOTAL",null,"TO TOTAL"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F=E/D)",null,"(G)",null,"(H)",null,"(I)",null,"(J)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($)",null,"(¢/KWH)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X83","v":1525197},null,{"$f":"'Rate RS'!Z83","v":1453752034},null,{"$f":"'Rate RS'!AD83","v":127629351},null,{"$f":"IF(H20=0,\"-\",ROUND(J20/H20*100,6))","v":8.7793069999999993},null,{"$f":"IF(ABS(J20/$J$49*100)<0.005,\"-   \",ROUND(J20/$J$49*100,2))-0.01","v":37.96},null,{"$f":"'Rate RS'!AL83","v":1494457},null,{"$f":"'Rate RS'!AN83","v":129123808},null,{"$f":"IF(ABS(R20/$R$49*100)<0.005,\"-    \",ROUND(R20/$R$49*100,2))-0.01","v":37.940000000000005}]
[2,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y111","v":157022},null,{"$f":"'Rate DS'!AA111","v":1115844489},null,{"$f":"'Rate DS'!AE111","v":90203109},null,8.0838420000000006,null,{"$f":"IF(ABS(J21/$J$49*100)<0.005,\"-   \",ROUND(J21/$J$49*100,2))-0.01","v":26.83},null,{"$f":"'Rate DS'!AM111","v":1147088},null,{"$f":"'Rate DS'!AO111","v":91350197},null,{"$f":"IF(ABS(R21/$R$49*100)<0.005,\"-    \",ROUND(R21/$R$49*100,2))","v":26.85}]
[3,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":443},null,{"$f":"'Rate DT-Pri'!AA137","v":492952443},null,{"$f":"'Rate DT-Pri'!AE137","v":30821870},null,6.2525040000000001,null,{"$f":"IF(ABS(J22/$J$49*100)<0.005,\"-   \",ROUND(J22/$J$49*100,2))","v":9.17},null,{"$f":"'Rate DT-Pri'!AM137","v":506755},null,{"$f":"'Rate DT-Pri'!AO137","v":31328625},null,9.2100000000000009]
[4,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1786},null,{"$f":"'Rate DT-Sec'!AA133","v":683434130},null,{"$f":"'Rate DT-Sec'!AE133","v":45866347},null,6.7111580000000002,null,{"$f":"IF(ABS(J23/$J$49*100)<0.005,\"-   \",ROUND(J23/$J$49*100,2))-0.01","v":13.64},null,{"$f":"'Rate DT-Sec'!AM133","v":702570},null,{"$f":"J23+P23","v":46568917},null,13.69]
[5,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y95","v":502},null,{"$f":"'Rate EH'!AA95","v":9803357},null,{"$f":"'Rate EH'!AE95","v":630615},null,6.4326429999999997,null,0.19,null,{"$f":"'Rate EH'!AM95","v":10078},null,{"$f":"'Rate EH'!AO95","v":640693},null,0.19]
[6,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y107","v":184},null,{"$f":"'Rate SP GSFL'!AA107","v":269849},null,{"$f":"'Rate SP GSFL'!AE107","v":29098},null,10.783068,null,0.01,null,{"$f":"'Rate SP GSFL'!AM107","v":277},null,{"$f":"'Rate SP GSFL'!AO107","v":29375},null,0.01]
[7,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y128","v":540},null,{"$f":"'Rate SP GSFL'!AA128","v":6194943},null,{"$f":"'Rate SP GSFL'!AE128","v":590407},null,9.5304669999999998,null,0.18,null,{"$f":"'Rate SP GSFL'!AM128","v":6368},null,{"$f":"J26+P26","v":596775},null,0.18]
[8,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y102","v":120},null,{"$f":"'Rate DP'!AA102","v":13046582},null,{"$f":"'Rate DP'!AE102","v":934990},null,7.1665510000000001,null,{"$f":"IF(ABS(J27/$J$49*100)<0.005,\"-   \",ROUND(J27/$J$49*100,2))","v":0.28000000000000003},null,{"$f":"'Rate DP'!AM102","v":13412},null,{"$f":"'Rate DP'!AO102","v":948402},null,0.28000000000000003]
[9,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y122","v":156},null,{"$f":"'Rate TT'!AA122","v":213269428},null,{"$f":"'Rate TT'!AE122","v":12309452},null,5.7717850000000004,null,3.66,null,{"$f":"'Rate TT'!AM122","v":219241},null,{"$f":"'Rate TT'!AO122","v":12528693},null,3.68]
[10,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!Y84","v":0},null,{"$f":"'Rate DT RTP-P'!AA84","v":0},null,{"$f":"'Rate DT RTP-P'!AE84","v":0},null,{"$f":"IF(H29=0,\"-\",ROUND(J29/H29*100,6))","v":"-"},null,"-   ",null,{"$f":"'Rate DT RTP-P'!AM84","v":0},null,{"$f":"'Rate DT RTP-P'!AO84","v":0},null,"-    "]
[11,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y89","v":24},null,{"$f":"'Rate DT RTP-S'!AA89","v":4131069},null,{"$f":"'Rate DT RTP-S'!AE89","v":141597},null,3.4276119999999999,null,0.04,null,{"$f":"'Rate DT RTP-S'!AM89","v":0},null,{"$f":"'Rate DT RTP-S'!AO89","v":141597},null,0.04]
[12,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y89","v":36},null,{"$f":"'Rate DS RTP'!AA89","v":299922},null,{"$f":"'Rate DS RTP'!AE89","v":25921},null,8.6425800000000006,null,0.01,null,{"$f":"'Rate DS RTP'!AM89","v":0},null,{"$f":"'Rate DS RTP'!AO89","v":25921},null,0.01]
[13,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y89","v":24},null,{"$f":"'Rate TT RTP'!AA89","v":12915280},null,{"$f":"'Rate TT RTP'!AE89","v":414116},null,3.206404,null,0.12,null,{"$f":"'Rate TT RTP'!AM89","v":0},null,{"$f":"'Rate TT RTP'!AO89","v":414116},null,0.12]
[14,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y433","v":138477},null,{"$f":"'Rate SL'!AA433","v":10839811},null,{"$f":"'Rate SL'!AE433","v":1335809},null,12.323176,null,0.4,null,{"$f":"'Rate SL'!AM433","v":11143},null,{"$f":"'Rate SL'!AO433","v":1346952},null,0.4]
[15,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y102","v":94895},null,{"$f":"'Rate TL'!AA102","v":1438465},null,{"$f":"'Rate TL'!AE102","v":70080},null,4.8718599999999999,null,0.02,null,{"$f":"'Rate TL'!AM102","v":1479},null,{"$f":"'Rate TL'!AO102","v":71559},null,0.02]
[16,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y67","v":83973},null,{"$f":"'Rate UOLS'!AA67","v":5308606},null,{"$f":"'Rate UOLS'!AE67","v":196551},null,3.7024970000000001,null,{"$f":"IF(ABS(J35/$J$49*100)<0.005,\"-   \",ROUND(J35/$J$49*100,2))","v":0.06},null,{"$f":"'Rate UOLS'!AM67","v":5457},null,{"$f":"'Rate UOLS'!AO67","v":202008},null,0.06]
[17,null,"OL","PRIVATE OUTDR LIGHT",null,{"$f":"'Rate OL'!Y165","v":1382},null,{"$f":"'Rate OL'!AA165","v":138105},null,{"$f":"'Rate OL'!AE165","v":16679},null,12.077043,null,{"$f":"IF(ABS(J36/$J$49*100)<0.005,\"-   \",ROUND(J36/$J$49*100,2))","v":"-   "},null,{"$f":"'Rate OL'!AM165","v":142},null,{"$f":"'Rate OL'!AO165","v":16821},null,"-    "]
[18,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y99","v":8364},null,{"$f":"'Rate NSU'!AA99","v":405021},null,{"$f":"'Rate NSU'!AE99","v":61591},null,15.206866,null,{"$f":"IF(ABS(J37/$J$49*100)<0.005,\"-   \",ROUND(J37/$J$49*100,2))","v":0.02},null,{"$f":"'Rate NSU'!AM99","v":416},null,{"$f":"'Rate NSU'!AO99","v":62007},null,0.02]
[19,null,"NSP","NON STD PRIVATE LIGHT",null,{"$f":"'Rate NSP'!Y123","v":137},null,{"$f":"'Rate NSP'!AA123","v":7610},null,{"$f":"'Rate NSP'!AE123","v":1448},null,19.027595000000002,null,{"$f":"IF(ABS(J38/$J$49*100)<0.005,\"-   \",ROUND(J38/$J$49*100,2))","v":"-   "},null,{"$f":"'Rate NSP'!AM123","v":8},null,{"$f":"'Rate NSP'!AO123","v":1456},null,"-    "]
[20,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y149","v":2064},null,{"$f":"'Rate SC'!AA149","v":97596},null,{"$f":"'Rate SC'!AE149","v":3613},null,3.7019959999999998,null,{"$f":"IF(ABS(J39/$J$49*100)<0.005,\"-   \",ROUND(J39/$J$49*100,2))","v":"-   "},null,{"$f":"'Rate SC'!AM149","v":100},null,{"$f":"'Rate SC'!AO149","v":3713},null,"-    "]
[21,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y112","v":24744},null,{"$f":"'Rate SE'!AA112","v":1476997},null,{"$f":"'Rate SE'!AE112","v":189543},null,12.832998,null,0.06,null,{"$f":"'Rate SE'!AM112","v":1519},null,{"$f":"'Rate SE'!AO112","v":191062},null,0.06]
[22,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F57","v":12},null,{"$f":"'SCH M-2.2'!H57","v":729253},null,{"$f":"'SCH M-2.2'!L57","v":51324},null,7.0378869999999996,null,{"$f":"IF(ABS(J41/$J$49*100)<0.005,\"-   \",ROUND(J41/$J$49*100,2))","v":0.02},null,{"$f":"'SCH M-2.2'!T57","v":750},null,{"$f":"'SCH M-2.2'!V57","v":52074},null,{"$f":"IF(ABS(R41/$R$49*100)<0.005,\"-    \",ROUND(R41/$R$49*100,2))","v":0.02}]
[23,null,"IS","PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F58","v":0},null,{"$f":"'SCH M-2.2'!H58","v":0},null,{"$f":"'SCH M-2.2'!L58","v":3984486},null,{"$f":"IF(H42=0,\"-\",ROUND(J42/H42*100,6))","v":"-"},null,1.19,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"'SCH M-2.2'!V58","v":3984486},null,1.17]
[24,null,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!F59","v":0},null,{"$f":"'SCH M-2.2'!H59","v":0},null,{"$f":"'SCH M-2.2'!L59","v":23092},null,"-",null,{"$f":"IF(ABS(J43/$J$49*100)<0.005,\"-   \",ROUND(J43/$J$49*100,2))","v":0.01},null,{"$f":"'SCH M-2.2'!T59","v":0},null,{"$f":"'SCH M-2.2'!V59","v":23092},null,0.01]
[25,null,null,"RECONNECTION CHGS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,{"$f":"'SCH M-2.2'!L60","v":189382},null,"-",null,0.06,null,{"$f":"'SCH M-2.2'!T60","v":0},null,{"$f":"'SCH M-2.2'!V60","v":189382},null,0.06]
[26,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F61","v":0},null,{"$f":"'SCH M-2.2'!H61","v":0},null,{"$f":"'SCH M-2.2'!L61","v":117775},null,{"$f":"IF(H45=0,\"-\",ROUND(J45/H45*100,6))","v":"-"},null,0.04,null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"'SCH M-2.2'!V61","v":117775},null,{"$f":"IF(ABS(R45/$R$49*100)<0.005,\"-    \",ROUND(R45/$R$49*100,2))","v":0.03}]
[27,null,null,"RENTS",null,{"$f":"'SCH M-2.2'!F62","v":0},null,{"$f":"'SCH M-2.2'!H62","v":0},null,{"$f":"'SCH M-2.2'!L62","v":930344},null,"-",null,0.28000000000000003,null,{"$f":"'SCH M-2.2'!T62","v":0},null,{"$f":"'SCH M-2.2'!V62","v":930344},null,0.27]
[28,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":132},null,{"$f":"'SCH M-2.2'!H63","v":138735},null,{"$f":"'SCH M-2.2'!L63","v":7570},null,5.4564459999999997,null,{"$f":"IF(ABS(J47/$J$49*100)<0.005,\"-   \",ROUND(J47/$J$49*100,2))","v":"-   "},null,{"$f":"'SCH M-2.2'!T63","v":143},null,{"$f":"'SCH M-2.2'!V63","v":7713},null,"-    "]
[29,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F64","v":0},null,{"$f":"'SCH M-2.2'!H64","v":0},null,{"$f":"'SCH M-2.2'!L64","v":19330403},null,"-",null,5.75,null,{"$f":"'SCH M-2.2'!T64","v":0},null,{"$f":"'SCH M-2.2'!V64","v":19330403},null,{"$f":"IF(ABS(R48/$R$49*100)<0.005,\"-    \",ROUND(R48/$R$49*100,2))","v":5.68}]
[30,null,"    TOTAL",null,null,{"$f":"SUM(F20:F48)","v":2040214},null,{"$f":"SUM(H20:H48)","v":4026493725},null,{"$f":"SUM(J20:J48)","v":336106563},null,8.3473760000000006,null,{"$f":"SUM(N20:N48)","v":100.00000000000003},null,{"$f":"SUM(P20:P48)","v":4121403},null,{"$f":"SUM(R20:R48)","v":340227966},null,{"$f":"SUM(T20:T48)","v":100.00000000000003}]
[]
[null,null,"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 AND M-2.3."]

{"sheet":"SCH M-2.2","index":4,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[55,2,55,3],[19,2,19,3],[23,2,23,3],[33,2,33,3],[37,2,37,3],[44,2,44,3],[0,0,0,23],[1,0,1,23],[2,0,2,23],[3,0,3,23],[4,0,4,23]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____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"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  1  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["CURRENT ANNUALIZED"]
[]
[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,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
["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"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE",null,"(K + H)",null,"(M / K1)"]
[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,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X83","v":1525197},null,{"$f":"'Rate RS'!Z83","v":1453752034},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":8.7793069999999993},null,{"$f":"'Rate RS'!AD83","v":127629351},null,{"$f":"ROUND((L21/L$22)*100,2)","v":100},null,{"$f":"'Rate RS'!AH83","v":22536436},null,{"$f":"ROUND((P21/L21)*100,1)","v":17.7},null,{"$f":"'Rate RS'!AL83","v":1494457},null,{"$f":"'Rate RS'!AN83","v":129123808},null,{"$f":"ROUND((P21/V21)*100,1)","v":17.5}]
[2,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1525197},null,{"$f":"H21","v":1453752034},null,{"$f":"IF(H22=0,\"-\",ROUND((L22/H22)*100,6))","v":8.7793069999999993},null,{"$f":"L21","v":127629351},null,{"$f":"ROUND((L22/L$67)*100,2)","v":37.97},null,{"$f":"P21","v":22536436},null,{"$f":"ROUND((P22/L22)*100,1)","v":17.7},null,{"$f":"T21","v":1494457},null,{"$f":"V21","v":129123808},null,{"$f":"ROUND((P22/V22)*100,1)","v":17.5}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y111","v":157022},null,{"$f":"'Rate DS'!AA111","v":1115844489},null,{"$f":"IF(H25=0,\"-\",ROUND((L25/H25)*100,6))","v":8.0838420000000006},null,{"$f":"'Rate DS'!AE111","v":90203109},null,{"$f":"ROUND((L25/L$32)*100,2)","v":53.35},null,{"$f":"'Rate DS'!AI111","v":13056945},null,{"$f":"ROUND((P25/L25)*100,1)","v":14.5},null,{"$f":"'Rate DS'!AM111","v":1147088},null,{"$f":"'Rate DS'!AO111","v":91350197},null,{"$f":"ROUND((P25/V25)*100,1)","v":14.3}]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":443},null,{"$f":"'Rate DT-Pri'!AA137","v":492952443},null,6.2525040000000001,null,{"$f":"'Rate DT-Pri'!AE137","v":30821870},null,18.23,null,{"$f":"'Rate DT-Pri'!AI137","v":3985169},null,12.9,null,{"$f":"'Rate DT-Pri'!AM137","v":506755},null,{"$f":"'Rate DT-Pri'!AO137","v":31328625},null,12.7]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1786},null,{"$f":"'Rate DT-Sec'!AA133","v":683434130},null,6.7111580000000002,null,{"$f":"'Rate DT-Sec'!AE133","v":45866347},null,27.13,null,{"$f":"'Rate DT-Sec'!AI133","v":6390213},null,13.9,null,{"$f":"'Rate DT-Sec'!AM133","v":702570},null,{"$f":"'Rate DT-Sec'!AO133","v":46568917},null,{"$f":"ROUND((P27/V27)*100,1)","v":13.7}]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y95","v":502},null,{"$f":"'Rate EH'!AA95","v":9803357},null,6.4326429999999997,null,{"$f":"'Rate EH'!AE95","v":630615},null,0.37,null,{"$f":"'Rate EH'!AI95","v":91172},null,{"$f":"ROUND((P28/L28)*100,1)","v":14.5},null,{"$f":"'Rate EH'!AM95","v":10078},null,{"$f":"'Rate EH'!AO95","v":640693},null,{"$f":"ROUND((P28/V28)*100,1)","v":14.2}]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y107","v":184},null,{"$f":"'Rate SP GSFL'!AA107","v":269849},null,10.783068,null,{"$f":"'Rate SP GSFL'!AE107","v":29098},null,0.02,null,{"$f":"'Rate SP GSFL'!AI107","v":3385},null,{"$f":"ROUND((P29/L29)*100,1)","v":11.6},null,{"$f":"'Rate SP GSFL'!AM107","v":277},null,{"$f":"'Rate SP GSFL'!AO107","v":29375},null,{"$f":"ROUND((P29/V29)*100,1)","v":11.5}]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y128","v":540},null,{"$f":"'Rate SP GSFL'!AA128","v":6194943},null,9.5304669999999998,null,{"$f":"'Rate SP GSFL'!AE128","v":590407},null,0.35,null,{"$f":"'Rate SP GSFL'!AI128","v":85667},null,{"$f":"ROUND((P30/L30)*100,1)","v":14.5},null,{"$f":"'Rate SP GSFL'!AM128","v":6368},null,{"$f":"'Rate SP GSFL'!AO128","v":596775},null,{"$f":"ROUND((P30/V30)*100,1)","v":14.4}]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y102","v":120},null,{"$f":"'Rate DP'!AA102","v":13046582},null,7.1665510000000001,null,{"$f":"'Rate DP'!AE102","v":934990},null,{"$f":"ROUND((L31/L$32)*100,2)","v":0.55000000000000004},null,{"$f":"'Rate DP'!AI102","v":166558},null,17.8,null,{"$f":"'Rate DP'!AM102","v":13412},null,{"$f":"'Rate DP'!AO102","v":948402},null,17.600000000000001]
[10,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F25:F31)","v":160597},null,{"$f":"SUM(H25:H31)","v":2321545793},null,{"$f":"IF(H32=0,\"-\",ROUND((L32/H32)*100,6))","v":7.2829249999999996},null,{"$f":"SUM(L25:L31)","v":169076436},null,{"$f":"ROUND((L32/L$67)*100,2)+0.01","v":50.309999999999995},null,{"$f":"SUM(P25:P31)","v":23779109},null,{"$f":"ROUND((P32/L32)*100,1)","v":14.1},null,{"$f":"SUM(T25:T31)","v":2386548},null,{"$f":"SUM(V25:V31)","v":171462984},null,{"$f":"ROUND((P32/V32)*100,1)","v":13.9}]
[]
[null,null,"TRANSMISSION"]
[11,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y122","v":156},null,{"$f":"'Rate TT'!AA122","v":213269428},null,{"$f":"IF(H35=0,\"-\",ROUND((L35/H35)*100,6))","v":5.7717850000000004},null,{"$f":"'Rate TT'!AE122","v":12309452},null,{"$f":"ROUND((L35/L$36)*100,2)","v":100},null,{"$f":"'Rate TT'!AI122","v":1393631},null,{"$f":"ROUND((P35/L35)*100,1)","v":11.3},null,{"$f":"'Rate TT'!AM122","v":219241},null,{"$f":"'Rate TT'!AO122","v":12528693},null,{"$f":"'Rate TT'!AQ122","v":11.1}]
[12,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F35","v":156},null,{"$f":"H35","v":213269428},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":5.7717850000000004},null,{"$f":"L35","v":12309452},null,{"$f":"ROUND((L36/L$67)*100,2)","v":3.66},null,{"$f":"P35","v":1393631},null,{"$f":"ROUND((P36/L36)*100,1)","v":11.3},null,{"$f":"T35","v":219241},null,{"$f":"V35","v":12528693},null,{"$f":"ROUND((P36/V36)*100,1)","v":11.1}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!Y84","v":0},null,{"$f":"'Rate DT RTP-P'!AA84","v":0},null,{"$f":"IF(H39=0,\"-\",ROUND((L39/H39)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!AE84","v":0},null,{"$f":"IFERROR(ROUND((L39/L$43)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AI84","v":0},null,{"$f":"IFERROR(ROUND((P39/L39)*100,1),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AM84","v":0},null,{"$f":"'Rate DT RTP-P'!AO84","v":0},null,{"$f":"IFERROR(ROUND((P39/V39)*100,1),0)","v":0}]
[14,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y89","v":24},null,{"$f":"'Rate DT RTP-S'!AA89","v":4131069},null,3.4276119999999999,null,{"$f":"'Rate DT RTP-S'!AE89","v":141597},null,{"$f":"ROUND((L40/L$43)*100,2)","v":24.34},null,{"$f":"'Rate DT RTP-S'!AI89","v":35523},null,{"$f":"ROUND((P40/L40)*100,1)","v":25.1},null,{"$f":"'Rate DT RTP-S'!AM89","v":0},null,{"$f":"'Rate DT RTP-S'!AO89","v":141597},null,{"$f":"ROUND((P40/V40)*100,1)","v":25.1}]
[15,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y89","v":36},null,{"$f":"'Rate DS RTP'!AA89","v":299922},null,8.6425800000000006,null,{"$f":"'Rate DS RTP'!AE89","v":25921},null,{"$f":"ROUND((L41/L$43)*100,2)","v":4.46},null,{"$f":"'Rate DS RTP'!AI89","v":2579},null,{"$f":"ROUND((P41/L41)*100,1)","v":9.9},null,{"$f":"'Rate DS RTP'!AM89","v":0},null,{"$f":"'Rate DS RTP'!AO89","v":25921},null,{"$f":"ROUND((P41/V41)*100,1)","v":9.9}]
[16,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y89","v":24},null,{"$f":"'Rate TT RTP'!AA89","v":12915280},null,3.206404,null,{"$f":"'Rate TT RTP'!AE89","v":414116},null,{"$f":"ROUND((L42/L$43)*100,2)","v":71.2},null,{"$f":"'Rate TT RTP'!AI89","v":48342},null,{"$f":"ROUND((P42/L42)*100,1)","v":11.7},null,{"$f":"'Rate TT RTP'!AM89","v":0},null,{"$f":"'Rate TT RTP'!AO89","v":414116},null,{"$f":"ROUND((P42/V42)*100,1)","v":11.7}]
[17,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F39:F42)","v":84},null,{"$f":"SUM(H39:H42)","v":17346271},null,{"$f":"IF(H43=0,\"-\",ROUND((L43/H43)*100,6))","v":3.353078},null,{"$f":"SUM(L39:L42)","v":581634},null,{"$f":"ROUND((L43/L$67)*100,2)","v":0.17},null,{"$f":"SUM(P39:P42)","v":86444},null,{"$f":"ROUND((P43/L43)*100,1)","v":14.9},null,{"$f":"SUM(T39:T42)","v":0},null,{"$f":"SUM(V39:V42)","v":581634},null,{"$f":"ROUND((P43/V43)*100,1)","v":14.9}]
[]
[null,null,"LIGHTING"]
[18,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y433","v":138477},null,{"$f":"'Rate SL'!AA433","v":10839811},null,{"$f":"IF(H46=0,\"-\",ROUND((L46/H46)*100,6))","v":12.323176},null,{"$f":"'Rate SL'!AE433","v":1335809},null,{"$f":"ROUND((L46/L$54)*100,2)","v":71.23},null,{"$f":"'Rate SL'!AI433","v":159846},null,{"$f":"ROUND((P46/L46)*100,1)","v":12},null,{"$f":"'Rate SL'!AM433","v":11143},null,{"$f":"'Rate SL'!AO433","v":1346952},null,{"$f":"ROUND((P46/V46)*100,1)","v":11.9}]
[19,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y102","v":94895},null,{"$f":"'Rate TL'!AA102","v":1438465},null,4.8718599999999999,null,{"$f":"'Rate TL'!AE102","v":70080},null,{"$f":"ROUND((L47/L$54)*100,2)","v":3.74},null,{"$f":"'Rate TL'!AI102","v":8406},null,12,null,{"$f":"'Rate TL'!AM102","v":1479},null,{"$f":"'Rate TL'!AO102","v":71559},null,11.7]
[20,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y67","v":83973},null,{"$f":"'Rate UOLS'!AA67","v":5308606},null,3.7024970000000001,null,{"$f":"'Rate UOLS'!AE67","v":196551},null,10.48,null,{"$f":"'Rate UOLS'!AI67","v":23650},null,{"$f":"IF(L48=0,\"0.0 \",ROUND((P48/L48)*100,1))","v":12},null,{"$f":"'Rate UOLS'!AM67","v":5457},null,{"$f":"'Rate UOLS'!AO67","v":202008},null,{"$f":"IF(V48=0,\"0.0 \",ROUND((P48/V48)*100,1))","v":11.7}]
[21,null,"OL","PRIVATE OUTDR LIGHT",null,{"$f":"'Rate OL'!Y165","v":1382},null,{"$f":"'Rate OL'!AA165","v":138105},null,12.077043,null,{"$f":"'Rate OL'!AE165","v":16679},null,0.89,null,{"$f":"'Rate OL'!AI165","v":1989},null,{"$f":"IF(L49=0,\"0.0 \",ROUND((P49/L49)*100,1))","v":11.9},null,{"$f":"'Rate OL'!AM165","v":142},null,{"$f":"'Rate OL'!AO165","v":16821},null,{"$f":"IF(V49=0,\"0.0 \",ROUND((P49/V49)*100,1))","v":11.8}]
[22,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y99","v":8364},null,{"$f":"'Rate NSU'!AA99","v":405021},null,15.206866,null,{"$f":"'Rate NSU'!AE99","v":61591},null,3.28,null,{"$f":"'Rate NSU'!AI99","v":7352},null,11.9,null,{"$f":"'Rate NSU'!AM99","v":416},null,{"$f":"'Rate NSU'!AO99","v":62007},null,11.9]
[23,null,"NSP","NON STD PRIVATE LIGHT",null,{"$f":"'Rate NSP'!Y123","v":137},null,{"$f":"'Rate NSP'!AA123","v":7610},null,19.027595000000002,null,{"$f":"'Rate NSP'!AE123","v":1448},null,0.08,null,{"$f":"'Rate NSP'!AI123","v":174},null,{"$f":"IF(L51=0,\"0.0 \",ROUND((P51/L51)*100,1))","v":12},null,{"$f":"'Rate NSP'!AM123","v":8},null,{"$f":"'Rate NSP'!AO123","v":1456},null,{"$f":"IF(V51=0,\"0.0 \",ROUND((P51/V51)*100,1))","v":12}]
[24,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y149","v":2064},null,{"$f":"'Rate SC'!AA149","v":97596},null,3.7019959999999998,null,{"$f":"'Rate SC'!AE149","v":3613},null,0.19,null,{"$f":"'Rate SC'!AI149","v":435},null,12,null,{"$f":"'Rate SC'!AM149","v":100},null,{"$f":"'Rate SC'!AO149","v":3713},null,11.7]
[25,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y112","v":24744},null,{"$f":"'Rate SE'!AA112","v":1476997},null,12.832998,null,{"$f":"'Rate SE'!AE112","v":189543},null,10.11,null,{"$f":"'Rate SE'!AI112","v":22650},null,11.9,null,{"$f":"'Rate SE'!AM112","v":1519},null,{"$f":"'Rate SE'!AO112","v":191062},null,11.9]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F46:F53)","v":354036},null,{"$f":"SUM(H46:H53)","v":19712211},null,{"$f":"IF(H54=0,\"-\",ROUND((L54/H54)*100,6))","v":9.5134640000000008},null,{"$f":"SUM(L46:L53)","v":1875314},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.56000000000000005},null,{"$f":"SUM(P46:P53)","v":224502},null,12,null,{"$f":"SUM(T46:T53)","v":20264},null,{"$f":"SUM(V46:V53)","v":1895578},null,11.8]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,12,null,729253,null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,6))","v":7.0378869999999996},null,{"$f":"V57-T57","v":51324},null,{"$f":"ROUND((L57/L$65)*100,2)","v":0.21},null,{"$f":"'SCH M-2.3'!L57-'SCH M-2.2'!L57","v":0},null,{"$f":"ROUND((P57/L57)*100,1)","v":0},null,{"$f":"ROUND(H57*CUR_FAC,0)","v":750},null,52074,null,{"$f":"ROUND((P57/V57)*100,1)","v":0}]
[28,null,null,"PJM AND TRANSMISSION ",null,0,null,0,null,{"$f":"IF(H58=0,\"-\",ROUND((L58/H58)*100,6))","v":"-"},null,{"$f":"2036810+1947676","v":3984486},null,{"$f":"ROUND((L58/L$65)*100,2)","v":16.170000000000002},null,{"$f":"'SCH M-2.3'!L58-'SCH M-2.2'!L58","v":0},null,{"$f":"IF(L58=0,0,ROUND((P58/L58)*100,1))","v":0},null,0,null,{"$f":"L58+T58","v":3984486},null,{"$f":"IF(V58=0,0,ROUND((P58/V58)*100,1))","v":0}]
[29,null,null,"BAD CHECK CHARGES",null,0,null,0,null,{"$f":"IF(H59=0,\"-\",ROUND((L59/H59)*100,6))","v":"-"},null,23092,null,0.09,null,{"$f":"'SCH M-2.3'!L59-'SCH M-2.2'!L59","v":0},null,0,null,0,null,23092,null,0]
[30,null,null,"RECONNECTION CHGS",null,0,null,0,null,"-",null,189382,null,0.77,null,{"$f":"'SCH M-2.3'!L60-'SCH M-2.2'!L60","v":0},null,0,null,0,null,189382,null,0]
[31,null,null,"POLE AND LINE ATTACHMENTS",null,0,null,0,null,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,6))","v":"-"},null,117775,null,{"$f":"ROUND((L61/L$65)*100,2)","v":0.48},null,{"$f":"'SCH M-2.3'!L61-'SCH M-2.2'!L61","v":0},null,{"$f":"ROUND((P61/L61)*100,1)","v":0},null,0,null,{"$f":"L61+T61","v":117775},null,{"$f":"ROUND((P61/V61)*100,1)","v":0}]
[32,null,null,"RENTS",null,0,null,0,null,"-",null,930344,null,3.78,null,{"$f":"'SCH M-2.3'!L62-'SCH M-2.2'!L62","v":0},null,0,null,0,null,930344,null,0]
[33,null,"WS","SPECIAL CONTRACTS",null,132,null,138735,null,{"$f":"INPUT!D206","v":5.5596E-2},null,{"$f":"V63-T63","v":7570},null,0.03,null,{"$f":"'SCH M-2.3'!L63-'SCH M-2.2'!L63","v":0},null,0,null,{"$f":"ROUND(H63*CUR_FAC,0)","v":143},null,{"$f":"ROUND(H63*J63,0)","v":7713},null,0]
[34,null,null,"OTHER MISC",null,0,null,0,null,{"$f":"IF(H64=0,\"-\",ROUND((L64/H64)*100,6))","v":"-"},null,{"$f":"1397911+17932492","v":19330403},null,{"$f":"ROUND((L64/L$65)*100,2)","v":78.47},null,{"$f":"'SCH M-2.3'!L64-'SCH M-2.2'!L64","v":0},null,0,null,0,null,19330403,null,0]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":144},null,{"$f":"SUM(H57:H64)","v":867988},null,null,null,{"$f":"SUM(L57:L64)","v":24634376},null,{"$f":"ROUND((L65/L$67)*100,2)","v":7.33},null,{"$f":"SUM(P57:P64)","v":0},null,0,null,{"$f":"SUM(T57:T64)","v":893},null,{"$f":"SUM(V57:V64)","v":24635269},null,0]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F43+F36+F32+F22","v":2040214},null,{"$f":"H65+H54+H43+H36+H32+H22","v":4026493725},null,{"$f":"IF(H67=0,\"-\",ROUND((L67/H67)*100,6))","v":8.3473760000000006},null,{"$f":"L65+L54+L43+L36+L32+L22","v":336106563},null,100,null,{"$f":"P65+P54+P43+P36+P32+P22","v":48020122},null,{"$f":"ROUND((P67/L67)*100,1)","v":14.3},null,{"$f":"T65+T54+T43+T36+T32+T22","v":4121403},null,{"$f":"V65+V54+V43+V36+V32+V22","v":340227966},null,{"$f":"ROUND((P67/V67)*100,1)","v":14.1}]
[]
[null,null,"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH 22."]

{"sheet":"SCH M-2.3","index":5,"n_rows":68,"n_cols":18,"rows_kept":68,"cut":false,"hidden":false,"merged":[[55,2,55,3],[19,2,19,3],[23,2,23,3],[33,2,33,3],[37,2,37,3],[44,2,44,3]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  1  OF  22"]
["WORK PAPER REFERENCE NO(S).: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",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,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!F40","v":1525197},null,{"$f":"'Rate RS'!H40","v":1453752034},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":10.329532},null,{"$f":"'Rate RS'!L40","v":150165787},null,{"$f":"ROUND((L21/L$22)*100,2)","v":100},null,{"$f":"'Rate RS'!P40","v":1494457},null,{"$f":"'Rate RS'!R40","v":151660244}]
[2,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1525197},null,{"$f":"H21","v":1453752034},null,{"$f":"IF(H22=0,\"-\",ROUND((L22/H22)*100,6))","v":10.329532},null,{"$f":"L21","v":150165787},null,{"$f":"ROUND((L22/L$67)*100,2)","v":39.090000000000003},null,{"$f":"P21","v":1494457},null,{"$f":"R21","v":151660244}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!F53","v":157022},null,{"$f":"'Rate DS'!H53","v":1115844489},null,{"$f":"IF(H25=0,\"-\",ROUND((L25/H25)*100,6))","v":9.2539829999999998},null,{"$f":"'Rate DS'!L53","v":103260054},null,{"$f":"ROUND((L25/L$32)*100,2)","v":53.54},null,{"$f":"'Rate DS'!P53","v":1147088},null,{"$f":"'Rate DS'!R53","v":104407142}]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!F65","v":443},null,{"$f":"'Rate DT-Pri'!H65","v":492952443},null,7.0609320000000002,null,{"$f":"'Rate DT-Pri'!L65","v":34807039},null,18.05,null,{"$f":"'Rate DT-Pri'!P65","v":506755},null,{"$f":"'Rate DT-Pri'!R65","v":35313794}]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!F63","v":1786},null,{"$f":"'Rate DT-Sec'!H63","v":683434130},null,7.6461740000000002,null,{"$f":"'Rate DT-Sec'!L63","v":52256560},null,27.1,null,{"$f":"'Rate DT-Sec'!P63","v":702570},null,{"$f":"'Rate DT-Sec'!R63","v":52959130}]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!F45","v":502},null,{"$f":"'Rate EH'!H45","v":9803357},null,7.3626509999999996,null,{"$f":"'Rate EH'!L45","v":721787},null,0.37,null,{"$f":"'Rate EH'!P45","v":10078},null,{"$f":"'Rate EH'!R45","v":731865}]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!F40","v":184},null,{"$f":"'Rate SP GSFL'!H40","v":269849},null,12.037473,null,{"$f":"'Rate SP GSFL'!L40","v":32483},null,0.02,null,{"$f":"'Rate SP GSFL'!P40","v":277},null,{"$f":"'Rate SP GSFL'!R40","v":32760}]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!F61","v":540},null,{"$f":"'Rate SP GSFL'!H61","v":6194943},null,10.913321,null,{"$f":"'Rate SP GSFL'!L61","v":676074},null,0.35,null,{"$f":"'Rate SP GSFL'!P61","v":6368},null,{"$f":"'Rate SP GSFL'!R61","v":682442}]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!F48","v":120},null,{"$f":"'Rate DP'!H48","v":13046582},null,8.4431919999999998,null,{"$f":"'Rate DP'!L48","v":1101548},null,{"$f":"ROUND((L31/L$32)*100,2)","v":0.56999999999999995},null,{"$f":"'Rate DP'!P48","v":13412},null,{"$f":"'Rate DP'!R48","v":1114960}]
[10,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F25:F31)","v":160597},null,{"$f":"SUM(H25:H31)","v":2321545793},null,8.3072040000000005,null,{"$f":"SUM(L25:L31)","v":192855545},null,{"$f":"ROUND((L32/L$67)*100,2)","v":50.21},null,{"$f":"SUM(P25:P31)","v":2386548},null,{"$f":"SUM(R25:R31)","v":195242093}]
[]
[null,null,"TRANSMISSION"]
[11,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!F57","v":156},null,{"$f":"'Rate TT'!H57","v":213269428},null,{"$f":"IF(H35=0,\"-\",ROUND((L35/H35)*100,6))","v":6.4252450000000003},null,{"$f":"'Rate TT'!L57","v":13703083},null,{"$f":"ROUND((L35/L$36)*100,2)","v":100},null,{"$f":"'Rate TT'!P57","v":219241},null,{"$f":"'Rate TT'!R57","v":13922324}]
[12,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F35","v":156},null,{"$f":"H35","v":213269428},null,6.4252450000000003,null,{"$f":"L35","v":13703083},null,{"$f":"ROUND((L36/L$67)*100,2)","v":3.57},null,{"$f":"P35","v":219241},null,{"$f":"R35","v":13922324}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!F39","v":0},null,{"$f":"'Rate DT RTP-P'!H39","v":0},null,{"$f":"IF(H39=0,\"-\",ROUND((L39/H39)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!L39","v":0},null,{"$f":"IFERROR(ROUND((L39/L$43)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!P39","v":0},null,{"$f":"'Rate DT RTP-P'!R39","v":0}]
[14,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!F42","v":24},null,{"$f":"'Rate DT RTP-S'!H42","v":4131069},null,4.2875100000000002,null,{"$f":"'Rate DT RTP-S'!L42","v":177120},null,{"$f":"IFERROR(ROUND((L40/L$43)*100,2),0)","v":26.51},null,{"$f":"'Rate DT RTP-S'!P42","v":0},null,{"$f":"'Rate DT RTP-S'!R42","v":177120}]
[15,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!F42","v":36},null,{"$f":"'Rate DS RTP'!H42","v":299922},null,9.5024709999999999,null,{"$f":"'Rate DS RTP'!L42","v":28500},null,4.2699999999999996,null,{"$f":"'Rate DS RTP'!P42","v":0},null,{"$f":"'Rate DS RTP'!R42","v":28500}]
[16,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!F41","v":24},null,{"$f":"'Rate TT RTP'!H41","v":12915280},null,3.5807039999999999,null,{"$f":"'Rate TT RTP'!L41","v":462458},null,69.22,null,{"$f":"'Rate TT RTP'!P41","v":0},null,{"$f":"'Rate TT RTP'!R41","v":462458}]
[17,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F39:F42)","v":84},null,{"$f":"SUM(H39:H42)","v":17346271},null,3.8514210000000002,null,{"$f":"SUM(L39:L42)","v":668078},null,{"$f":"ROUND((L43/L$67)*100,2)","v":0.17},null,{"$f":"SUM(P39:P42)","v":0},null,{"$f":"SUM(R39:R42)","v":668078}]
[]
[null,null,"LIGHTING"]
[18,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!F211","v":138477},null,{"$f":"'Rate SL'!H211","v":10839811},null,{"$f":"IF(H46=0,\"-\",ROUND((L46/H46)*100,6))","v":13.797796},null,{"$f":"'Rate SL'!L211","v":1495655},null,{"$f":"ROUND((L46/L$54)*100,2)-0.01","v":71.22},null,{"$f":"'Rate SL'!P211","v":11143},null,{"$f":"'Rate SL'!R211","v":1506798}]
[19,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!F49","v":94895},null,{"$f":"'Rate TL'!H49","v":1438465},null,5.4562330000000001,null,{"$f":"'Rate TL'!L49","v":78486},null,{"$f":"ROUND((L47/L$54)*100,2)","v":3.74},null,{"$f":"'Rate TL'!P49","v":1479},null,{"$f":"'Rate TL'!R49","v":79965}]
[20,null,"UOLS ","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!F30","v":83973},null,{"$f":"'Rate UOLS'!H30","v":5308606},null,4.1479999999999997,null,{"$f":"'Rate UOLS'!L30","v":220201},null,10.49,null,{"$f":"'Rate UOLS'!P30","v":5457},null,{"$f":"'Rate UOLS'!R30","v":225658}]
[21,null,"OL","PRIVATE OUTDR LIGHT",null,{"$f":"'Rate OL'!F79","v":1382},null,{"$f":"'Rate OL'!H79","v":138105},null,13.517251,null,{"$f":"'Rate OL'!L79","v":18668},null,0.89,null,{"$f":"'Rate OL'!P79","v":142},null,{"$f":"'Rate OL'!R79","v":18810}]
[22,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!F47","v":8364},null,{"$f":"'Rate NSU'!H47","v":405021},null,17.022079999999999,null,{"$f":"'Rate NSU'!L47","v":68943},null,3.28,null,{"$f":"'Rate NSU'!P47","v":416},null,{"$f":"'Rate NSU'!R47","v":69359}]
[23,null,"NSP","NON STD PRIVATE LIGHT",null,{"$f":"'Rate NSP'!F58","v":137},null,{"$f":"'Rate NSP'!H58","v":7610},null,21.314060000000001,null,{"$f":"'Rate NSP'!L58","v":1622},null,0.08,null,{"$f":"'Rate NSP'!P58","v":8},null,{"$f":"'Rate NSP'!R58","v":1630}]
[24,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!F74","v":2064},null,{"$f":"'Rate SC'!H74","v":97596},null,4.1477110000000001,null,{"$f":"'Rate SC'!L74","v":4048},null,0.19,null,{"$f":"'Rate SC'!P74","v":100},null,{"$f":"'Rate SC'!R74","v":4148}]
[25,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!F54","v":24744},null,{"$f":"'Rate SE'!H54","v":1476997},null,14.366515,null,{"$f":"'Rate SE'!L54","v":212193},null,{"$f":"ROUND((L53/L$54)*100,2)","v":10.11},null,{"$f":"'Rate SE'!P54","v":1519},null,{"$f":"'Rate SE'!R54","v":213712}]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F46:F53)","v":354036},null,{"$f":"SUM(H46:H53)","v":19712211},null,10.652362,null,{"$f":"SUM(L46:L53)","v":2099816},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.55000000000000004},null,{"$f":"SUM(P46:P53)","v":20264},null,{"$f":"SUM(R46:R53)","v":2120080}]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F57","v":12},null,{"$f":"'SCH M-2.2'!H57","v":729253},null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,2))","v":7.04},null,{"$f":"'SCH M-2.2'!L57","v":51324},null,{"$f":"ROUND((L57/L$65)*100,2)","v":0.21},null,{"$f":"'SCH M-2.2'!T57","v":750},null,{"$f":"L57+P57","v":52074}]
[28,null,null,"PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F58","v":0},null,{"$f":"'SCH M-2.2'!H58","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L58","v":3984486},null,16.170000000000002,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"L58+P58","v":3984486}]
[29,null,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!F59","v":0},null,{"$f":"'SCH M-2.2'!H59","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L59","v":23092},null,0.09,null,{"$f":"'SCH M-2.2'!T59","v":0},null,23092]
[30,null,null,"RECONNECTION CHGS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L60","v":189382},null,0.77,null,{"$f":"'SCH M-2.2'!T60","v":0},null,189382]
[31,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F61","v":0},null,{"$f":"'SCH M-2.2'!H61","v":0},null,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,2))","v":"-"},null,{"$f":"'SCH M-2.2'!L61","v":117775},null,{"$f":"ROUND((L61/L$65)*100,2)","v":0.48},null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"L61+P61","v":117775}]
[32,null,null,"RENTS",null,{"$f":"'SCH M-2.2'!F62","v":0},null,{"$f":"'SCH M-2.2'!H62","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L62","v":930344},null,3.78,null,{"$f":"'SCH M-2.2'!T62","v":0},null,930344]
[33,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":132},null,{"$f":"'SCH M-2.2'!H63","v":138735},null,5.46,null,{"$f":"'SCH M-2.2'!L63","v":7570},null,0.03,null,{"$f":"'SCH M-2.2'!T63","v":143},null,7713]
[34,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F64","v":0},null,{"$f":"'SCH M-2.2'!H64","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L64","v":19330403},null,{"$f":"ROUND((L64/L$65)*100,2)","v":78.47},null,{"$f":"'SCH M-2.2'!T64","v":0},null,19330403]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":144},null,{"$f":"SUM(H57:H64)","v":867988},null,2838.1,null,{"$f":"SUM(L57:L64)","v":24634376},null,{"$f":"ROUND((L65/L$67)*100,2)","v":6.41},null,{"$f":"SUM(P57:P64)","v":893},null,{"$f":"SUM(R57:R64)","v":24635269}]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F43+F36+F32+F22","v":2040214},null,{"$f":"H65+H54+H43+H36+H32+H22","v":4026493725},null,9.5399999999999991,null,{"$f":"L65+L54+L43+L36+L32+L22","v":384126685},null,100,null,{"$f":"P65+P54+P43+P36+P32+P22","v":4121403},null,{"$f":"R65+R54+R43+R36+R32+R22","v":388248088}]
[null,null,"(1) DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH 22."]

{"sheet":"Rate RS","index":6,"n_rows":87,"n_cols":42,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  2  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"RS","RESIDENTIAL"]
[]
[2,null,"CUSTOMER CHARGE:"]
[3,null,"BILLS",null,null,1525197,null,null,null,{"$f":"INPUT!D43","v":11.219999999999999},null,{"$f":"ROUND(F23*J23,0)","v":17112710},null,{"$f":"ROUND((L23/$L$40)*100,1)","v":11.4},null,null,null,{"$f":"L23+P23","v":17112710}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"ALL KWH",null,null,null,null,1453752034,null,{"$f":"INPUT!D44","v":8.3907999999999996E-2},null,{"$f":"ROUND(H26*J26,0)","v":121981426},null,{"$f":"ROUND((L26/$L$40)*100,1)","v":81.2},null,null,null,{"$f":"L26+P26","v":121981426}]
[]
[6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,null,{"$f":"F23","v":1525197},null,{"$f":"H26","v":1453752034},null,null,null,{"$f":"SUM(L23:L26)","v":139094136},null,{"$f":"ROUND((L28/$L$40)*100,1)","v":92.6},null,null,null,{"$f":"SUM(R23:R26)","v":139094136}]
[]
[7,null,"RIDERS:"]
[8,null,{"$f":"HEA_Name","v":"HOME ENERGY ASSISTANCE (HEA)"},null,null,null,null,null,null,{"$f":"DSM_RS_CUST","v":0.1},null,{"$f":"ROUND(F23*J31,0)","v":152520},null,{"$f":"ROUND((L31/$L$40)*100,1)","v":0.1},null,null,null,{"$f":"L31+P31","v":152520}]
[9,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_RES","v":7.9670000000000001E-3},null,{"$f":"ROUND(H26*J32,0)","v":11582042},null,7.7,null,null,null,{"$f":"L32+P32","v":11582042}]
[10,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R28*J33,0)","v":0},null,0,null,null,null,{"$f":"L33+P33","v":0}]
[11,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI","v":0},null,{"$f":"ROUND(H26*J34,0)","v":0},null,0,null,null,null,{"$f":"L34+P34","v":0}]
[12,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,0,null,{"$f":"ROUND($H$26*PRO_FAC,0)","v":1494457},null,1494457]
[13,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_RES","v":0},null,{"$f":"ROUND(H26*J36,0)","v":0},null,0,null,null,null,0]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H26*J37,0)","v":-662911},null,-0.4,null,null,null,{"$f":"L37+P37","v":-662911}]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L31:L37)","v":11071651},null,7.4,null,{"$f":"SUM(P31:P37)","v":1494457},null,{"$f":"SUM(R31:R37)","v":12566108}]
[]
[16,null,"  TOTAL RATE RS INCLUDING RIDERS",null,null,{"$f":"F23","v":1525197},null,{"$f":"H26","v":1453752034},null,null,null,{"$f":"L28+L38","v":150165787},null,100,null,{"$f":"P38","v":1494457},null,{"$f":"R28+R38","v":151660244}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  2  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 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,"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,"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 /","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","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)","(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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"RS","RESIDENTIAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"BILLS",null,{"$f":"F23","v":1525197},null,null,null,{"$f":"INPUT!C43","v":4.5},null,{"$f":"ROUND(X66*AB66,0)","v":6863387},null,{"$f":"ROUND((AD66/$AD$83)*100,1)","v":5.4},null,{"$f":"L23-AD66","v":10249323},null,{"$f":"ROUND((AH66/AD66)*100,1)","v":149.30000000000001},null,null,null,{"$f":"AD66+AL66","v":6863387},null,{"$f":"ROUND((AH66/AN66)*100,1)","v":149.30000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"ALL KWH",null,null,null,{"$f":"H26","v":1453752034},null,{"$f":"INPUT!C44","v":7.5455999999999995E-2},null,{"$f":"ROUND((Z69*AB69),0)","v":109694313},null,{"$f":"ROUND((AD69/$AD$83)*100,1)","v":85.9},null,{"$f":"L26-AD69","v":12287113},null,{"$f":"ROUND((AH69/AD69)*100,1)","v":11.2},null,null,null,{"$f":"AD69+AL69","v":109694313},null,{"$f":"ROUND((AH69/AN69)*100,1)","v":11.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,{"$f":"X66","v":1525197},null,{"$f":"Z69","v":1453752034},null,null,null,{"$f":"SUM(AD66:AD69)","v":116557700},null,{"$f":"ROUND((AD71/$AD$83)*100,1)","v":91.3},null,{"$f":"SUM(AH66:AH69)","v":22536436},null,{"$f":"ROUND((AH71/AD71)*100,1)","v":19.3},null,null,null,{"$f":"SUM(AN66:AN69)","v":116557700},null,{"$f":"ROUND((AH71/AN71)*100,1)","v":19.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":8},null,"HOME ENERGY ASSISTANCE (HEA)",null,null,null,null,null,{"$f":"DSM_RS_CUST","v":0.1},null,{"$f":"ROUND(X66*AB74,0)","v":152520},null,{"$f":"ROUND((AD74/$AD$83)*100,1)","v":0.1},null,{"$f":"L31-AD74","v":0},null,{"$f":"ROUND((AH74/AD74)*100,1)","v":0},null,null,null,{"$f":"AD74+AL74","v":152520},null,{"$f":"ROUND((AH74/AN74)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,{"$f":"DSM_RES","v":7.9670000000000001E-3},null,{"$f":"ROUND(Z69*AB75,0)","v":11582042},null,{"$f":"ROUND((AD75/$AD$83)*100,1)","v":9.1},null,{"$f":"L32-AD75","v":0},null,0,null,null,null,11582042,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AN71*AB76,0)","v":0},null,{"$f":"ROUND((AD76/$AD$83)*100,1)","v":0},null,0,null,{"$f":"IFERROR(ROUND((AH76/AD76)*100,1),0)","v":0},null,null,null,0,null,{"$f":"IFERROR(ROUND((AH76/AN76)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,{"$f":"CUR_DCI","v":0},null,{"$f":"ROUND(Z69*AB77,0)","v":0},null,0,null,0,null,{"$f":"IFERROR(ROUND((AH77/AD77)*100,1),0)","v":0},null,null,null,0,null,{"$f":"IFERROR(ROUND((AH77/AN77)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Z69*CUR_FAC,0)","v":1494457},null,1494457,null,{"$f":"ROUND(((R35-AN78)/AN78)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,{"$f":"C36","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,{"$f":"CUR_FTR_RES","v":0},null,{"$f":"ROUND(Z69*AB79,0)","v":0},null,0,null,0,null,{"$f":"IFERROR(ROUND((AH79/AD79)*100,1),0)","v":0},null,null,null,0,null,{"$f":"IFERROR(ROUND((AH79/AN79)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,{"$f":"C37","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(Z69*AB80,0)","v":-662911},null,{"$f":"ROUND((AD80/$AD$83)*100,1)","v":-0.5},null,{"$f":"L37-AD80","v":0},null,0,null,null,null,-662911,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,{"$f":"SUM(AD74:AD80)","v":11071651},null,{"$f":"ROUND((AD81/$AD$83)*100,1)","v":8.6999999999999993},null,{"$f":"SUM(AH74:AH80)","v":0},null,0,null,{"$f":"SUM(AL74:AL80)","v":1494457},null,{"$f":"SUM(AN74:AN80)","v":12566108},null,{"$f":"ROUND((AH81/AN81)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE RS INCLUDING RIDERS",null,{"$f":"X66","v":1525197},null,{"$f":"Z69","v":1453752034},null,null,null,{"$f":"AD71+AD81","v":127629351},null,100,null,{"$f":"AH71+AH81","v":22536436},null,{"$f":"ROUND((AH83/AD83)*100,1)","v":17.7},null,{"$f":"AL71+AL81","v":1494457},null,{"$f":"AN71+AN81","v":129123808},null,{"$f":"ROUND((AH83/AN83)*100,1)","v":17.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate DS","index":7,"n_rows":115,"n_cols":46,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  3  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"DS","SERVICE AT SECONDARY",null,null,null,null,null,"($/KW)"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  LOAD MANAGEMENT RIDER - NON-INTERVAL",null,null,1798,null,null,null,{"$f":"INPUT!D63","v":5},null,{"$f":"ROUND(F24*J24,0)","v":8990},null,{"$f":"ROUND((L24/L$53)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":8990}]
[5,null,"  LOAD MANAGEMENT RIDER - INTERVAL",null,null,12,null,null,null,{"$f":"INPUT!D64","v":5},null,{"$f":"ROUND(F25*J25,0)","v":60},null,{"$f":"ROUND((L25/L$53)*100,1)","v":0},null,null,null,{"$f":"L25+P25","v":60}]
[6,null,"  SINGLE PHASE",null,null,84521,null,null,null,{"$f":"INPUT!D48","v":17.14},null,{"$f":"ROUND(F26*J26,0)","v":1448690},null,{"$f":"ROUND((L26/L$53)*100,1)","v":1.4},null,null,null,{"$f":"L26+P26","v":1448690}]
[7,null,"  THREE PHASE",null,null,72501,null,null,null,{"$f":"INPUT!D49","v":34.28},null,{"$f":"ROUND(F27*J27,0)","v":2485334},null,{"$f":"ROUND((L27/L$53)*100,1)","v":2.4},null,null,null,{"$f":"L27+P27","v":2485334}]
[8,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F26:F27)","v":157022},null,null,null,null,null,{"$f":"SUM(L24:L27)","v":3943074},null,{"$f":"ROUND((L28/L$53)*100,1)","v":3.8},null,null,null,{"$f":"SUM(R24:R27)","v":3943074}]
[]
[9,null,"DEMAND CHARGE:"]
[10,null,"  FIRST 15 KW",null,null,null,null,1388597.1099999999,null,{"$f":"INPUT!D55","v":0},null,{"$f":"ROUND(H31*J31,0)","v":0},null,{"$f":"ROUND((L31/L$53)*100,1)","v":0},null,null,null,{"$f":"L31+P31","v":0}]
[11,null,"  ADDITIONAL KW",null,null,null,null,2491897.1400000029,null,{"$f":"INPUT!D56","v":8.73},null,{"$f":"ROUND(H32*J32,0)","v":21754262},null,{"$f":"ROUND((L32/L$53)*100,1)","v":21.1},null,null,null,{"$f":"L32+P32","v":21754262}]
[12,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H31:H32)","v":3880494.2500000028},null,null,null,{"$f":"SUM(L31:L32)","v":21754262},null,{"$f":"ROUND((L33/L$53)*100,1)","v":21.1},null,null,null,{"$f":"SUM(R31:R32)","v":21754262}]
[]
[13,null,"ENERGY CHARGE (3):"]
[14,null,"  FIRST  6000 KWH",null,null,null,null,366515604,null,{"$f":"INPUT!D51","v":9.1916999999999999E-2},null,{"$f":"ROUND(H36*J36,0)","v":33689015},null,{"$f":"ROUND((L36/L$53)*100,1)","v":32.6},null,null,null,{"$f":"L36+P36","v":33689015}]
[15,null,"  NEXT 300KWH/KW",null,null,null,null,627126263,null,{"$f":"INPUT!D52","v":5.6425000000000003E-2},null,{"$f":"ROUND(H37*J37,0)","v":35385599},null,{"$f":"ROUND((L37/L$53)*100,1)-0.1","v":34.199999999999996},null,null,null,35385599]
[16,null,"  ADDITIONAL KWH",null,null,null,null,119801361,null,{"$f":"INPUT!D53","v":4.6203999999999995E-2},null,5535302,null,{"$f":"ROUND((L38/L$53)*100,1)","v":5.4},null,null,null,5535302]
[17,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,1783161,null,{"$f":"INPUT!D58","v":0.27152799999999999},null,484178,null,0.5,null,null,null,484178]
[18,null,"  CHURCH CAP RATE",null,null,null,null,618100,null,{"$f":"INPUT!D59","v":0.16669400000000001},null,103034,null,0.1,null,null,null,103034]
[19,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H36:H40)","v":1115844489},null,null,null,{"$f":"SUM(L36:L40)","v":75197128},null,72.8,null,null,null,{"$f":"SUM(R36:R40)","v":75197128}]
[20,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"F28","v":157022},null,{"$f":"H41","v":1115844489},null,null,null,{"$f":"L28+L33+L41","v":100894464},null,97.7,null,null,null,{"$f":"R28+R33+R41","v":100894464}]
[]
[21,null,"RIDERS:"]
[22,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$42*J45,0)","v":2874415},null,{"$f":"ROUND((L45/L$53)*100,1)","v":2.8},null,null,null,{"$f":"L45+P45","v":2874415}]
[23,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R42*J46,0)","v":0},null,{"$f":"ROUND((L46/L$53)*100,1)","v":0},null,null,null,0]
[24,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_DIST","v":0},null,{"$f":"ROUND(H33*J47,0)","v":0},null,0,null,null,null,0]
[25,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H41*J48,0)","v":1147088},null,1147088]
[26,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DIST","v":0},null,{"$f":"ROUND(H42*J49,0)","v":0},null,{"$f":"ROUND((L49/L$53)*100,1)","v":0},null,null,null,0]
[27,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H42*J50,0)","v":-508825},null,{"$f":"ROUND((L50/L$53)*100,1)","v":-0.5},null,null,null,-508825]
[28,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L45:L50)","v":2365590},null,{"$f":"ROUND((L51/L$53)*100,1)","v":2.2999999999999998},null,{"$f":"SUM(P45:P50)","v":1147088},null,{"$f":"SUM(R45:R50)","v":3512678}]
[]
[29,null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F42","v":157022},null,{"$f":"H42","v":1115844489},null,null,null,{"$f":"L42+L51","v":103260054},null,100,null,{"$f":"P51","v":1147088},null,{"$f":"R42+R51","v":104407142}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  3  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DS","SERVICE AT",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[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,"  LOAD MANAGEMENT RIDER - NON-INTERVAL",null,null,{"$f":"F24","v":1798},null,null,null,{"$f":"INPUT!C63","v":5},null,{"$f":"ROUND(Y82*AC82,0)","v":8990},null,{"$f":"ROUND((AE82/AE$111)*100,1)","v":0},null,{"$f":"L24-AE82","v":0},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":0},null,null,null,{"$f":"AE82+AM82","v":8990},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  LOAD MANAGEMENT RIDER - INTERVAL",null,null,{"$f":"F25","v":12},null,null,null,{"$f":"INPUT!C64","v":100},null,{"$f":"ROUND(Y83*AC83,0)","v":1200},null,{"$f":"ROUND((AE83/AE$111)*100,1)","v":0},null,{"$f":"L25-AE83","v":-1140},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":-95},null,null,null,{"$f":"AE83+AM83","v":1200},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":-95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  SINGLE PHASE",null,null,{"$f":"F26","v":84521},null,null,null,{"$f":"INPUT!C48","v":7.5},null,{"$f":"ROUND(Y84*AC84,0)","v":633908},null,{"$f":"ROUND((AE84/AE$111)*100,1)","v":0.7},null,{"$f":"L26-AE84","v":814782},null,{"$f":"ROUND((AI84/AE84)*100,1)","v":128.5},null,null,null,{"$f":"AE84+AM84","v":633908},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":128.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  THREE PHASE",null,null,{"$f":"F27","v":72501},null,null,null,{"$f":"INPUT!C49","v":15},null,{"$f":"ROUND(Y85*AC85,0)","v":1087515},null,{"$f":"ROUND((AE85/AE$111)*100,1)","v":1.2},null,{"$f":"L27-AE85","v":1397819},null,{"$f":"ROUND((AI85/AE85)*100,1)","v":128.5},null,null,null,{"$f":"AE85+AM85","v":1087515},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":128.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F28","v":157022},null,null,null,null,null,{"$f":"SUM(AE82:AE85)","v":1731613},null,{"$f":"ROUND((AE86/AE$111)*100,1)","v":1.9},null,{"$f":"SUM(AI82:AI85)","v":2211461},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":127.7},null,null,null,{"$f":"SUM(AO82:AO85)","v":1731613},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":127.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  FIRST 15 KW",null,null,null,null,{"$f":"H31","v":1388597.1099999999},null,{"$f":"INPUT!C55","v":0},null,{"$f":"ROUND(AA89*AC89,0)","v":0},null,{"$f":"ROUND((AE89/AE$111)*100,1)","v":0},null,{"$f":"L31-AE89","v":0},null,0,null,null,null,{"$f":"AE89+AM89","v":0},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ADDITIONAL KW",null,null,null,null,{"$f":"H32","v":2491897.1400000029},null,{"$f":"INPUT!C56","v":7.75},null,{"$f":"ROUND(AA90*AC90,0)","v":19312203},null,{"$f":"ROUND((AE90/AE$111)*100,1)","v":21.4},null,{"$f":"L32-AE90","v":2442059},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":12.6},null,null,null,{"$f":"AE90+AM90","v":19312203},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":12.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H33","v":3880494.2500000028},null,null,null,{"$f":"SUM(AE89:AE90)","v":19312203},null,{"$f":"ROUND((AE91/AE$111)*100,1)","v":21.4},null,{"$f":"SUM(AI89:AI90)","v":2442059},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":12.6},null,null,null,{"$f":"SUM(AO89:AO90)","v":19312203},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":12.6},null,null,{"$f":"1-AT99","v":0.22428430170631963}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  FIRST  6000 KWH",null,null,null,null,{"$f":"H36","v":366515604},null,{"$f":"INPUT!C51","v":8.1644999999999995E-2},null,{"$f":"ROUND((AA94*AC94),0)","v":29924166},null,{"$f":"ROUND((AE94/AE$111)*100,1)","v":33.200000000000003},null,{"$f":"L36-AE94","v":3764849},null,{"$f":"ROUND((AI94/AE94)*100,1)","v":12.6},null,null,null,{"$f":"AE94+AM94","v":29924166},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":12.6},null,null,{"$f":"AO94/SUM($AO$94:$AO$98)","v":0.44800878909198971}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  NEXT 300KWH/KW",null,null,null,null,627126263,null,{"$f":"INPUT!C52","v":5.0118999999999997E-2},null,{"$f":"ROUND((AA95*AC95),0)","v":31430941},null,{"$f":"ROUND((AE95/AE$111)*100,1)","v":34.799999999999997},null,{"$f":"L37-AE95","v":3954658},null,12.6,null,null,null,{"$f":"AE95+AM95","v":31430941},null,12.6,null,null,{"$f":"AO95/SUM($AO$94:$AO$98)","v":0.47056742759119075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  ADDITIONAL KWH",null,null,null,null,119801361,null,{"$f":"INPUT!C53","v":4.1043000000000003E-2},null,{"$f":"ROUND((AA96*AC96),0)","v":4917007},null,5.5,null,{"$f":"L38-AE96","v":618295},null,12.6,null,null,null,{"$f":"AE96+AM96","v":4917007},null,12.6,null,null,{"$f":"AO96/SUM($AO$94:$AO$98)","v":7.3614828631375626E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,1783161,null,{"$f":"INPUT!C58","v":0.24118400000000001},null,{"$f":"ROUND((AA97*AC97),0)","v":430070},null,0.5,null,{"$f":"L39-AE97","v":54108},null,12.6,null,null,null,{"$f":"AE97+AM97","v":430070},null,12.6,null,null,{"$f":"AO97/SUM($AO$94:$AO$98)","v":6.4387806137952853E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  CHURCH CAP RATE",null,null,null,null,618100,null,{"$f":"INPUT!C59","v":0.148065},null,{"$f":"ROUND((AA98*AC98),0)","v":91519},null,0.1,null,{"$f":"L40-AE98","v":11515},null,12.6,null,null,null,{"$f":"AE98+AM98","v":91519},null,12.6,null,null,{"$f":"AO98/SUM($AO$94:$AO$98)","v":1.3701740716486402E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL ENERGY",null,null,null,null,1115844489,null,null,null,{"$f":"SUM(AE94:AE98)","v":66793703},null,{"$f":"ROUND((AE99/AE$111)*100,1)+0.1","v":74.099999999999994},null,{"$f":"SUM(AI94:AI98)","v":8403425},null,12.6,null,null,null,{"$f":"SUM(AO94:AO98)","v":66793703},null,12.6,null,null,{"$f":"AO99/(AO99+AO91)","v":0.77571569829368037}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"Y86","v":157022},null,{"$f":"AA99","v":1115844489},null,null,null,{"$f":"AE86+AE91+AE99","v":87837519},null,97.4,null,{"$f":"L42-AE100","v":13056945},null,14.9,null,null,null,{"$f":"AO86+AO91+AO99","v":87837519},null,14.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A44","v":21},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":22},null,{"$f":"C45","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$99*AC103,0)","v":2874415},null,{"$f":"ROUND((AE103/AE$111)*100,1)","v":3.2},null,{"$f":"L45-AE103","v":0},null,0,null,null,null,{"$f":"AE103+AM103","v":2874415},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"C46","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO100*AC104,0)","v":0},null,{"$f":"ROUND((AE104/AE$111)*100,1)","v":0},null,{"$f":"L46-AE104","v":0},null,{"$f":"IFERROR(ROUND((AI104/AE104)*100,1),0)","v":0},null,null,null,0,null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_DIST","v":0},null,{"$f":"ROUND(AA91*AC105,0)","v":0},null,0,null,0,null,{"$f":"IFERROR(ROUND((AI105/AE105)*100,1),0)","v":0},null,null,null,0,null,{"$f":"IF(AO105=0,\"0.0 \",ROUND((AI105/AO105)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA99*CUR_FAC,0)","v":1147088},null,1147088,null,{"$f":"IF(AO106=0,\"0.0 \",ROUND(((R48-AO106)/AO106)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_DIST","v":0},null,{"$f":"ROUND($AA$100*AC107,0)","v":0},null,0,null,0,null,{"$f":"IFERROR(ROUND((AI107/AE107)*100,1),0)","v":0},null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA99*AC108,0)","v":-508825},null,{"$f":"ROUND((AE108/AE$111)*100,1)","v":-0.6},null,{"$f":"L50-AE108","v":0},null,0,null,null,null,-508825,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE103:AE108)","v":2365590},null,{"$f":"ROUND((AE109/AE$111)*100,1)","v":2.6},null,{"$f":"SUM(AI103:AI108)","v":0},null,0,null,{"$f":"AM106","v":1147088},null,{"$f":"SUM(AO103:AO108)","v":3512678},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F53","v":157022},null,{"$f":"H53","v":1115844489},null,null,null,{"$f":"AE100+AE109","v":90203109},null,100,null,{"$f":"AI100+AI109","v":13056945},null,{"$f":"ROUND((AI111/AE111)*100,1)","v":14.5},null,{"$f":"AM109","v":1147088},null,{"$f":"AO100+AO109","v":91350197},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":14.3}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate DT-Pri","index":8,"n_rows":141,"n_cols":43,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  4  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  PRIMARY VOLTAGE",null,null,148,null,null,null,{"$f":"INPUT!D70","v":465},null,{"$f":"ROUND(+F23*J23,0)","v":68820},null,{"$f":"ROUND((+L23/$L$65)*100,1)","v":0.2},null,null,null,{"$f":"L23+P23","v":68820}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F23)","v":148},null,null,null,null,null,{"$f":"SUM(L23:L23)","v":68820},null,{"$f":"ROUND((+L24/$L$65)*100,1)","v":0.2},null,null,null,{"$f":"SUM(R23:R23)","v":68820}]
[6,null,"DEMAND CHARGE:"]
[7,null,"  ON PEAK KW",null,null,null,null,327270,null,{"$f":"INPUT!D76","v":14.39},null,{"$f":"ROUND(+H26*J26,0)","v":4709415},null,{"$f":"ROUND((+L26/$L$65)*100,1)","v":13.5},null,null,null,{"$f":"L26+P26","v":4709415}]
[8,null,"  OFF PEAK KW",null,null,null,null,16385,null,{"$f":"INPUT!D77","v":1.3},null,{"$f":"ROUND(+H27*J27,0)","v":21301},null,{"$f":"ROUND((+L27/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L27+P27","v":21301}]
[9,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H26:H27)","v":343655},null,null,null,{"$f":"SUM(L26:L27)","v":4730716},null,{"$f":"ROUND((+L28/$L$65)*100,1)","v":13.6},null,null,null,{"$f":"SUM(R26:R27)","v":4730716}]
[10,null,"PRIMARY SERV. DIS."]
[11,null,"FIRST 1000 KW",null,null,null,null,130343,null,{"$f":"INPUT!D80","v":-0.73},null,{"$f":"ROUND(+H30*J30,0)","v":-95150},null,{"$f":"ROUND((+L30/$L$65)*100,1)","v":-0.3},null,null,null,{"$f":"L30+P30","v":-95150}]
[12,null,"ADDITIONAL KW",null,null,null,null,213311,null,{"$f":"INPUT!D81","v":-0.56000000000000005},null,{"$f":"ROUND(+H31*J31,0)","v":-119454},null,{"$f":"ROUND((+L31/$L$65)*100,1)","v":-0.3},null,null,null,{"$f":"L31+P31","v":-119454}]
[13,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H30:H31)","v":343654},null,null,null,{"$f":"L28+L30+L31","v":4516112},null,{"$f":"ROUND((+L32/$L$65)*100,1)","v":13},null,null,null,{"$f":"R28+R30+R31","v":4516112}]
[14,null,"ENERGY CHARGE (3):"]
[15,null,"  ON PEAK KWH",null,null,null,null,49861512,null,{"$f":"INPUT!D72","v":4.9875000000000003E-2},null,{"$f":"ROUND((+H34*J34),0)","v":2486843},null,{"$f":"ROUND((+L34/$L$65)*100,1)","v":7.1},null,null,null,{"$f":"L34+P34","v":2486843}]
[16,null,"  OFF PEAK KWH",null,null,null,null,126004348,null,{"$f":"INPUT!D74","v":4.0843999999999998E-2},null,{"$f":"ROUND((+H35*J35),0)","v":5146522},null,{"$f":"ROUND((+L35/$L$65)*100,1)","v":14.8},null,null,null,{"$f":"L35+P35","v":5146522}]
[17,null,"TOTAL SUMMER",null,null,{"$f":"F24","v":148},null,{"$f":"H34+H35","v":175865860},null,null,null,{"$f":"L24+L32+L34+L35","v":12218297},null,{"$f":"ROUND((+L36/$L$65)*100,1)","v":35.1},null,null,null,{"$f":"R24+R32+R34+R35","v":12218297}]
[]
[18,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[19,null,"CUSTOMER CHARGE:"]
[20,null,"  PRIMARY VOLTAGE",null,null,295,null,null,null,{"$f":"J23","v":465},null,{"$f":"ROUND(+F40*J40,0)","v":137175},null,{"$f":"ROUND((+L40/$L$65)*100,1)","v":0.4},null,null,null,{"$f":"L40+P40","v":137175}]
[21,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F40:F40)","v":295},null,null,null,null,null,{"$f":"SUM(L40:L40)","v":137175},null,{"$f":"ROUND((+L41/$L$65)*100,1)","v":0.4},null,null,null,{"$f":"SUM(R40:R40)","v":137175}]
[22,null,"DEMAND CHARGE:"]
[23,null,"  ON PEAK KW",null,null,null,null,603474.6,null,{"$f":"INPUT!D78","v":13.62},null,{"$f":"ROUND(+H43*J43,0)","v":8219324},null,{"$f":"ROUND((+L43/$L$65)*100,1)","v":23.6},null,null,null,{"$f":"L43+P43","v":8219324}]
[24,null,"  OFF PEAK KW",null,null,null,null,41089.800000000003,null,{"$f":"INPUT!D79","v":1.3},null,{"$f":"ROUND(+H44*J44,0)","v":53417},null,{"$f":"ROUND((+L44/$L$65)*100,1)","v":0.2},null,null,null,{"$f":"L44+P44","v":53417}]
[25,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H43:H44)","v":644564.4},null,null,null,{"$f":"SUM(L43:L44)","v":8272741},null,{"$f":"ROUND((+L45/$L$65)*100,1)","v":23.8},null,null,null,{"$f":"SUM(R43:R44)","v":8272741}]
[26,null,"PRIMARY SERV. DIS."]
[27,null,"FIRST 1000 KW",null,null,null,null,266633.59999999998,null,{"$f":"J30","v":-0.73},null,{"$f":"ROUND(+H47*J47,0)","v":-194643},null,{"$f":"ROUND((+L47/$L$65)*100,1)","v":-0.6},null,null,null,{"$f":"L47+P47","v":-194643}]
[28,null,"ADDITIONAL KW",null,null,null,null,377930.8,null,{"$f":"J31","v":-0.56000000000000005},null,{"$f":"ROUND(+H48*J48,0)","v":-211641},null,{"$f":"ROUND((+L48/$L$65)*100,1)","v":-0.6},null,null,null,{"$f":"L48+P48","v":-211641}]
[29,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H47:H48)","v":644564.39999999991},null,null,null,{"$f":"L45+L47+L48","v":7866457},null,{"$f":"ROUND((+L49/$L$65)*100,1)","v":22.6},null,null,null,{"$f":"R45+R47+R48","v":7866457}]
[30,null,"ENERGY CHARGE (3):"]
[31,null,"  ON PEAK KWH",null,null,null,null,87022244,null,{"$f":"INPUT!D73","v":4.7612000000000002E-2},null,{"$f":"ROUND((+H51*J51),0)","v":4143303},null,{"$f":"ROUND((+L51/$L$65)*100,1)","v":11.9},null,null,null,{"$f":"L51+P51","v":4143303}]
[32,null,"  OFF PEAK KWH",null,null,null,null,230064339,null,{"$f":"J35","v":4.0843999999999998E-2},null,{"$f":"ROUND((+H52*J52),0)","v":9396748},null,{"$f":"ROUND((+L52/$L$65)*100,1)","v":27},null,null,null,{"$f":"L52+P52","v":9396748}]
[33,null,"TOTAL WINTER",null,null,{"$f":"F41","v":295},null,{"$f":"H51+H52","v":317086583},null,null,null,{"$f":"L41+L49+L51+L52","v":21543683},null,{"$f":"ROUND((+L53/$L$65)*100,1)","v":61.9},null,null,null,{"$f":"R41+R49+R51+R52","v":21543683}]
[34,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F36+F53","v":443},null,{"$f":"H36+H53","v":492952443},null,null,null,{"$f":"L36+L53","v":33761980},null,{"$f":"ROUND((+L54/$L$65)*100,1)","v":97},null,null,null,{"$f":"L54+P54","v":33761980}]
[]
[35,null,"RIDERS:"]
[36,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$54*J57,0)","v":1269845},null,{"$f":"ROUND((+L57/$L$65)*100,1)","v":3.6},null,null,null,{"$f":"L57+P57","v":1269845}]
[37,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R54*J58,0)","v":0},null,{"$f":"ROUND((+L58/$L$65)*100,1)","v":0},null,null,null,0]
[38,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_DTP","v":0},null,{"$f":"ROUND((H45+H28)*J59,0)","v":0},null,0,null,null,null,0]
[39,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H54*PRO_FAC,0)","v":506755},null,506755]
[40,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DTP","v":0},null,{"$f":"ROUND(H54*J61,0)","v":0},null,{"$f":"ROUND((+L61/$L$65)*100,1)","v":0},null,null,null,0]
[41,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H54*PRO_PSM,0)","v":-224786},null,{"$f":"ROUND((+L62/$L$65)*100,1)","v":-0.6},null,null,null,-224786]
[42,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L57:L62)","v":1045059},null,{"$f":"ROUND((+L63/$L$65)*100,1)","v":3},null,{"$f":"SUM(P57:P62)","v":506755},null,{"$f":"SUM(R57:R62)","v":1551814}]
[]
[43,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F54","v":443},null,{"$f":"H54","v":492952443},null,null,null,{"$f":"L54+L63","v":34807039},null,100,null,{"$f":"P63","v":506755},null,{"$f":"R54+R63","v":35313794}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  4  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,{"$f":"F23","v":148},null,null,null,{"$f":"INPUT!C70","v":100},null,{"$f":"ROUND(+Y95*AC95,0)","v":14800},null,{"$f":"ROUND((+AE95/$AE$137)*100,1)","v":0},null,{"$f":"L23-AE95","v":54020},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":365},null,null,null,{"$f":"AE95+AM95","v":14800},null,{"$f":"ROUND((+AI95/AO95)*100,1)","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F24","v":148},null,null,null,null,null,{"$f":"SUM(AE95:AE95)","v":14800},null,0,null,{"$f":"SUM(AI95:AI95)","v":54020},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":365},null,null,null,{"$f":"SUM(AO95:AO95)","v":14800},null,{"$f":"ROUND((+AI96/AO96)*100,1)","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ON PEAK KW",null,null,null,null,{"$f":"H26","v":327270},null,{"$f":"INPUT!C76","v":12.75},null,{"$f":"ROUND(+AA98*AC98,0)","v":4172693},null,{"$f":"ROUND((+AE98/$AE$137)*100,1)","v":13.5},null,{"$f":"L26-AE98","v":536722},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":12.9},null,null,null,{"$f":"AE98+AM98","v":4172693},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,{"$f":"H27","v":16385},null,{"$f":"INPUT!C77","v":1.1499999999999999},null,{"$f":"ROUND(+AA99*AC99,0)","v":18843},null,0.1,null,{"$f":"L27-AE99","v":2458},null,13,null,null,null,{"$f":"AE99+AM99","v":18843},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":13}]
[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,{"$f":"H28","v":343655},null,null,null,{"$f":"SUM(AE98:AE99)","v":4191536},null,13.6,null,{"$f":"SUM(AI98:AI99)","v":539180},null,12.9,null,null,null,{"$f":"SUM(AO98:AO99)","v":4191536},null,{"$f":"ROUND((+AI100/AO100)*100,1)","v":12.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H30","v":130343},null,{"$f":"INPUT!C80","v":-0.65},null,{"$f":"ROUND(+AA102*AC102,0)","v":-84723},null,{"$f":"ROUND((+AE102/$AE$137)*100,1)","v":-0.3},null,{"$f":"L30-AE102","v":-10427},null,12.3,null,null,null,{"$f":"AE102+AM102","v":-84723},null,{"$f":"ROUND((+AI102/AO102)*100,1)","v":12.3}]
[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,{"$f":"H31","v":213311},null,{"$f":"INPUT!C81","v":-0.5},null,{"$f":"ROUND(+AA103*AC103,0)","v":-106656},null,{"$f":"ROUND((+AE103/$AE$137)*100,1)","v":-0.3},null,{"$f":"L31-AE103","v":-12798},null,12,null,null,null,{"$f":"AE103+AM103","v":-106656},null,{"$f":"ROUND((+AI103/AO103)*100,1)","v":12}]
[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,{"$f":"H32","v":343654},null,null,null,{"$f":"AE100+AE102+AE103","v":4000157},null,13,null,{"$f":"AI100+AI102+AI103","v":515955},null,12.9,null,null,null,{"$f":"AO100+AO102+AO103","v":4000157},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":12.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H34","v":49861512},null,{"$f":"INPUT!C72","v":4.4194999999999998E-2},null,{"$f":"ROUND((+AA106*AC106),0)","v":2203630},null,{"$f":"ROUND((+AE106/$AE$137)*100,1)","v":7.1},null,{"$f":"L34-AE106","v":283213},null,{"$f":"IF(AE106=0,0,ROUND((AI106/AE106)*100,1))","v":12.9},null,null,null,{"$f":"AE106+AM106","v":2203630},null,{"$f":"ROUND((+AI106/AO106)*100,1)","v":12.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H35","v":126004348},null,{"$f":"INPUT!C74","v":3.6194999999999998E-2},null,{"$f":"ROUND((+AA107*AC107),0)","v":4560727},null,{"$f":"ROUND((+AE107/$AE$137)*100,1)+0.1","v":14.9},null,{"$f":"L35-AE107","v":585795},null,12.8,null,null,null,{"$f":"AE107+AM107","v":4560727},null,{"$f":"ROUND((+AI107/AO107)*100,1)","v":12.8}]
[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,{"$f":"F36","v":148},null,{"$f":"H36","v":175865860},null,null,null,{"$f":"AE96+AE104+AE106+AE107","v":10779314},null,{"$f":"ROUND((+AE108/$AE$137)*100,1)","v":35},null,{"$f":"AI96+AI104+AI106+AI107","v":1438983},null,13.3,null,null,null,{"$f":"AO96+AO104+AO106+AO107","v":10779314},null,{"$f":"ROUND((+AI108/AO108)*100,1)","v":13.3}]
[]
[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,{"$f":"F40","v":295},null,null,null,{"$f":"AC95","v":100},null,{"$f":"ROUND(+Y112*AC112,0)","v":29500},null,{"$f":"ROUND((+AE112/$AE$137)*100,1)","v":0.1},null,{"$f":"L40-AE112","v":107675},null,{"$f":"IF(AE112=0,0,ROUND((AI112/AE112)*100,1))","v":365},null,null,null,{"$f":"AE112+AM112","v":29500},null,{"$f":"ROUND((+AI112/AO112)*100,1)","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F41","v":295},null,null,null,null,null,{"$f":"SUM(AE112:AE112)","v":29500},null,0.1,null,{"$f":"SUM(AI112:AI112)","v":107675},null,{"$f":"IF(AE113=0,0,ROUND((AI113/AE113)*100,1))","v":365},null,null,null,{"$f":"SUM(AO112:AO112)","v":29500},null,{"$f":"ROUND((+AI113/AO113)*100,1)","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  ON PEAK KW",null,null,null,null,{"$f":"H43","v":603474.6},null,{"$f":"INPUT!C78","v":12.07},null,{"$f":"ROUND(+AA115*AC115,0)","v":7283938},null,{"$f":"ROUND((+AE115/$AE$137)*100,1)","v":23.6},null,{"$f":"L43-AE115","v":935386},null,{"$f":"IF(AE115=0,0,ROUND((AI115/AE115)*100,1))","v":12.8},null,null,null,{"$f":"AE115+AM115","v":7283938},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,{"$f":"H44","v":41089.800000000003},null,{"$f":"INPUT!C79","v":1.1499999999999999},null,{"$f":"ROUND(+AA116*AC116,0)","v":47253},null,0.2,null,{"$f":"L44-AE116","v":6164},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":13},null,null,null,{"$f":"AE116+AM116","v":47253},null,{"$f":"ROUND((+AI116/AO116)*100,1)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"SUB-TOTAL",null,null,null,null,{"$f":"H45","v":644564.4},null,null,null,{"$f":"SUM(AE115:AE116)","v":7331191},null,23.8,null,{"$f":"SUM(AI115:AI116)","v":941550},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":12.8},null,null,null,{"$f":"SUM(AO115:AO116)","v":7331191},null,{"$f":"ROUND((+AI117/AO117)*100,1)","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H47","v":266633.59999999998},null,{"$f":"AC102","v":-0.65},null,{"$f":"ROUND(+AA119*AC119,0)","v":-173312},null,{"$f":"ROUND((+AE119/$AE$137)*100,1)","v":-0.6},null,{"$f":"L47-AE119","v":-21331},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":12.3},null,null,null,{"$f":"AE119+AM119","v":-173312},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":12.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"ADDITIONAL KW",null,null,null,null,{"$f":"H48","v":377930.8},null,{"$f":"AC103","v":-0.5},null,{"$f":"ROUND(+AA120*AC120,0)","v":-188965},null,{"$f":"ROUND((+AE120/$AE$137)*100,1)","v":-0.6},null,{"$f":"L48-AE120","v":-22676},null,{"$f":"IF(AE120=0,0,ROUND((AI120/AE120)*100,1))","v":12},null,null,null,{"$f":"AE120+AM120","v":-188965},null,{"$f":"ROUND((+AI120/AO120)*100,1)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H49","v":644564.39999999991},null,null,null,{"$f":"AE117+AE119+AE120","v":6968914},null,22.6,null,{"$f":"AI117+AI119+AI120","v":897543},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":12.9},null,null,null,{"$f":"AO117+AO119+AO120","v":6968914},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":12.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H51","v":87022244},null,{"$f":"INPUT!C73","v":4.2195000000000003E-2},null,{"$f":"ROUND((+AA123*AC123),0)","v":3671904},null,{"$f":"ROUND((+AE123/$AE$137)*100,1)","v":11.9},null,{"$f":"L51-AE123","v":471399},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":12.8},null,null,null,{"$f":"AE123+AM123","v":3671904},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H52","v":230064339},null,{"$f":"AC107","v":3.6194999999999998E-2},null,{"$f":"ROUND((+AA124*AC124),0)","v":8327179},null,{"$f":"ROUND((+AE124/$AE$137)*100,1)","v":27},null,{"$f":"L52-AE124","v":1069569},null,{"$f":"IF(AE124=0,0,ROUND((AI124/AE124)*100,1))","v":12.8},null,null,null,{"$f":"AE124+AM124","v":8327179},null,{"$f":"ROUND((+AI124/AO124)*100,1)","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"TOTAL WINTER",null,null,{"$f":"F53","v":295},null,{"$f":"H53","v":317086583},null,null,null,{"$f":"AE113+AE121+AE123+AE124","v":18997497},null,61.6,null,{"$f":"AI113+AI121+AI123+AI124","v":2546186},null,{"$f":"IF(AE125=0,0,ROUND((AI125/AE125)*100,1))","v":13.4},null,null,null,{"$f":"AO113+AO121+AO123+AO124","v":18997497},null,{"$f":"ROUND((+AI125/AO125)*100,1)","v":13.4}]
[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,{"$f":"Y108+Y125","v":443},null,{"$f":"AA108+AA125","v":492952443},null,null,null,{"$f":"AE125+AE108","v":29776811},null,{"$f":"ROUND((+AE126/$AE$137)*100,1)","v":96.6},null,{"$f":"AI125+AI108","v":3985169},null,{"$f":"IF(AE126=0,0,ROUND((AI126/AE126)*100,1))","v":13.4},null,{"$f":"AM125+AM108","v":0},null,{"$f":"AO125+AO108","v":29776811},null,{"$f":"ROUND((+AI126/AO126)*100,1)","v":13.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":35},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A57","v":36},null,{"$f":"C57","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$126*AC129,0)","v":1269845},null,{"$f":"ROUND((+AE129/$AE$137)*100,1)","v":4.0999999999999996},null,{"$f":"L57-AE129","v":0},null,{"$f":"IF(AE129=0,0,ROUND((AI129/AE129)*100,1))","v":0},null,null,null,{"$f":"AE129+AM129","v":1269845},null,{"$f":"ROUND((+AI129/AO129)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,{"$f":"C58","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO126*AC130,0)","v":0},null,{"$f":"ROUND((+AE130/$AE$137)*100,1)","v":0},null,{"$f":"L58-AE130","v":0},null,0,null,null,null,0,null,{"$f":"IF(AO130=0,0,ROUND((+AI130/AO130)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_DTP","v":0},null,{"$f":"ROUND((AA117+AA100)*AC131,0)","v":0},null,0,null,0,null,0,null,null,null,0,null,{"$f":"IF(AO131=0,0,ROUND((+AI131/AO131)*100,1))","v":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,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA126*CUR_FAC,0)","v":506755},null,506755,null,{"$f":"ROUND(((R60-AO132)/AO132)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_DTP","v":0},null,{"$f":"ROUND(AA126*AC133,0)","v":0},null,{"$f":"ROUND((+AE133/$AE$137)*100,1)","v":0},null,{"$f":"L61-AE133","v":0},null,0,null,null,null,0,null,{"$f":"IF(AO133=0,0,ROUND((+AI133/AO133)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA126*RS_PSM,0)","v":-224786},null,{"$f":"ROUND((+AE134/$AE$137)*100,1)","v":-0.7},null,{"$f":"L62-AE134","v":0},null,0,null,null,null,-224786,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,{"$f":"SUM(AE129:AE134)","v":1045059},null,{"$f":"ROUND((+AE135/$AE$137)*100,1)","v":3.4},null,{"$f":"SUM(AI129:AI134)","v":0},null,0,null,{"$f":"AM132","v":506755},null,{"$f":"SUM(AO129:AO134)","v":1551814},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,{"$f":"F65","v":443},null,{"$f":"H65","v":492952443},null,null,null,{"$f":"AE126+AE135","v":30821870},null,100,null,{"$f":"AI126+AI135","v":3985169},null,{"$f":"IF(AE137=0,0,ROUND((AI137/AE137)*100,1))","v":12.9},null,{"$f":"AM126+AM135","v":506755},null,{"$f":"AO126+AO135","v":31328625},null,{"$f":"ROUND((+AI137/AO137)*100,1)","v":12.7}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate DT-Sec","index":9,"n_rows":137,"n_cols":43,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  5  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,0,null,null,null,{"$f":"INPUT!D68","v":200},null,{"$f":"ROUND(+F23*J23,0)","v":0},null,{"$f":"ROUND((+L23/$L$63)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[5,null,"  THREE PHASE",null,null,595,null,null,null,{"$f":"INPUT!D69","v":400},null,{"$f":"ROUND(+F24*J24,0)","v":238000},null,0.5,null,null,null,{"$f":"L24+P24","v":238000}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F24)","v":595},null,null,null,null,null,{"$f":"SUM(L23:L24)","v":238000},null,{"$f":"ROUND((+L25/$L$63)*100,1)","v":0.5},null,null,null,{"$f":"SUM(R23:R24)","v":238000}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ON PEAK KW",null,null,null,null,522436,null,{"$f":"PRO_DT_SUM_PEAK","v":14.39},null,{"$f":"ROUND(+H28*J28,0)","v":7517854},null,{"$f":"ROUND((+L28/$L$63)*100,1)","v":14.4},null,null,null,{"$f":"L28+P28","v":7517854}]
[9,null,"  OFF PEAK KW",null,null,null,null,12081,null,{"$f":"PRO_DT_SUM_PK_OFF","v":1.3},null,{"$f":"ROUND(+H29*J29,0)","v":15705},null,0,null,null,null,{"$f":"L29+P29","v":15705}]
[10,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H28:H29)","v":534517},null,null,null,{"$f":"SUM(L28:L29)","v":7533559},null,{"$f":"ROUND((+L30/$L$63)*100,1)","v":14.4},null,null,null,{"$f":"SUM(R28:R29)","v":7533559}]
[]
[11,null,"ENERGY CHARGE (3):"]
[12,null,"  ON PEAK KWH",null,null,null,null,76814079,null,{"$f":"PRO_DT_SUM_E_ON","v":4.9875000000000003E-2},null,{"$f":"ROUND((+H33*J33),0)","v":3831102},null,{"$f":"ROUND((+L33/$L$63)*100,1)","v":7.3},null,null,null,{"$f":"L33+P33","v":3831102}]
[13,null,"  OFF PEAK KWH",null,null,null,null,168266676,null,{"$f":"PRO_DT_SUM_E_OFF","v":4.0843999999999998E-2},null,{"$f":"ROUND((+H34*J34),0)","v":6872684},null,13.2,null,null,null,{"$f":"L34+P34","v":6872684}]
[14,null,"TOTAL SUMMER",null,null,{"$f":"F25","v":595},null,{"$f":"H33+H34","v":245080755},null,null,null,{"$f":"L25+L30+L33+L34","v":18475345},null,{"$f":"ROUND((+L35/$L$63)*100,1)","v":35.4},null,null,null,{"$f":"R25+R30+R33+R34","v":18475345}]
[]
[15,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[16,null,"CUSTOMER CHARGE:"]
[17,null,"  SINGLE PHASE",null,null,{"$f":"F23","v":0},null,null,null,{"$f":"J23","v":200},null,{"$f":"ROUND(+F39*J39,0)","v":0},null,{"$f":"ROUND((+L39/$L$63)*100,1)","v":0},null,null,null,{"$f":"L39+P39","v":0}]
[18,null,"  THREE PHASE",null,null,1191,null,null,null,{"$f":"J24","v":400},null,{"$f":"ROUND(+F40*J40,0)","v":476400},null,0.9,null,null,null,{"$f":"L40+P40","v":476400}]
[19,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F39:F40)","v":1191},null,null,null,null,null,{"$f":"SUM(L39:L40)","v":476400},null,{"$f":"ROUND((+L41/$L$63)*100,1)","v":0.9},null,null,null,{"$f":"SUM(R39:R40)","v":476400}]
[]
[20,null,"DEMAND CHARGE:"]
[21,null,"  ON PEAK KW",null,null,null,null,956045.51,null,{"$f":"PRO_DT_WIN_PEAK","v":13.62},null,{"$f":"ROUND(+H44*J44,0)","v":13021340},null,{"$f":"ROUND((+L44/$L$63)*100,1)-0.1","v":24.799999999999997},null,null,null,{"$f":"L44+P44","v":13021340}]
[22,null,"  OFF PEAK KW",null,null,null,null,22660.269999999997,null,{"$f":"PRO_DT_WIN_PK_OFF","v":1.3},null,{"$f":"ROUND(+H45*J45,0)","v":29458},null,{"$f":"ROUND((+L45/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L45+P45","v":29458}]
[23,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H44:H45)","v":978705.78},null,null,null,{"$f":"SUM(L44:L45)","v":13050798},null,{"$f":"ROUND((+L46/$L$63)*100,1)-0.1","v":24.9},null,null,null,{"$f":"SUM(R44:R45)","v":13050798}]
[]
[24,null,"ENERGY CHARGE (3):"]
[25,null,"  ON PEAK KWH",null,null,null,null,133131149,null,{"$f":"PRO_DT_WIN_E_ON","v":4.7612000000000002E-2},null,{"$f":"ROUND((+H49*J49),0)","v":6338640},null,{"$f":"ROUND((+L49/$L$63)*100,1)","v":12.1},null,null,null,{"$f":"L49+P49","v":6338640}]
[26,null,"  OFF PEAK KWH",null,null,null,null,305222226,null,{"$f":"PRO_DT_WIN_E_OFF","v":4.0843999999999998E-2},null,{"$f":"ROUND((+H50*J50),0)","v":12466497},null,{"$f":"ROUND((+L50/$L$63)*100,1)","v":23.9},null,null,null,{"$f":"L50+P50","v":12466497}]
[27,null,"TOTAL WINTER",null,null,{"$f":"F41","v":1191},null,{"$f":"H49+H50","v":438353375},null,null,null,{"$f":"L41+L46+L49+L50","v":32332335},null,{"$f":"ROUND((+L51/$L$63)*100,1)-0.1","v":61.8},null,null,null,{"$f":"R41+R46+R49+R50","v":32332335}]
[28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F35+F51","v":1786},null,{"$f":"H51+H35","v":683434130},null,null,null,{"$f":"L35+L51","v":50807680},null,{"$f":"ROUND((+L52/$L$63)*100,1)","v":97.2},null,null,null,{"$f":"R35+R51","v":50807680}]
[]
[29,null,"RIDERS:"]
[30,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$52*J55,0)","v":1760526},null,{"$f":"ROUND((+L55/$L$63)*100,1)","v":3.4},null,null,null,{"$f":"L55+P55","v":1760526}]
[31,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R52*J56,0)","v":0},null,{"$f":"ROUND((+L56/$L$63)*100,1)","v":0},null,null,null,0]
[32,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_DTS","v":0},null,{"$f":"ROUND((H46+H30)*J57,0)","v":0},null,0,null,null,null,0]
[33,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H52*PRO_FAC,0)","v":702570},null,702570]
[34,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DTS","v":0},null,{"$f":"ROUND(H52*J59,0)","v":0},null,{"$f":"ROUND((+L59/$L$63)*100,1)","v":0},null,null,null,0]
[35,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H52*PRO_PSM,0)","v":-311646},null,{"$f":"ROUND((+L60/$L$63)*100,1)","v":-0.6},null,null,null,-311646]
[36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L55:L60)","v":1448880},null,{"$f":"ROUND((+L61/$L$63)*100,1)","v":2.8},null,{"$f":"SUM(P55:P60)","v":702570},null,{"$f":"SUM(R55:R60)","v":2151450}]
[]
[37,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"F35+F51","v":1786},null,{"$f":"H35+H51","v":683434130},null,null,null,{"$f":"L61+L52","v":52256560},null,100,null,{"$f":"P61+P52","v":702570},null,{"$f":"R61+R52","v":52959130}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  5  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,{"$f":"F23","v":0},null,null,null,{"$f":"INPUT!C68","v":7.5},null,{"$f":"ROUND(+Y93*AC93,0)","v":0},null,{"$f":"ROUND((+AE93/$AE$133)*100,1)","v":0},null,{"$f":"L23-AE93","v":0},null,{"$f":"IF(AE93=0,0,ROUND((AI93/AE93)*100,1))","v":0},null,null,null,{"$f":"AE93+AM93","v":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,{"$f":"F24","v":595},null,null,null,{"$f":"INPUT!C69","v":15},null,{"$f":"ROUND(+Y94*AC94,0)","v":8925},null,0,null,{"$f":"L24-AE94","v":229075},null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":2566.6999999999998},null,null,null,{"$f":"AE94+AM94","v":8925},null,{"$f":"ROUND((+AI94/AO94)*100,1)","v":2566.6999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":595},null,null,null,null,null,{"$f":"SUM(AE93:AE94)","v":8925},null,{"$f":"ROUND((+AE95/$AE$133)*100,1)","v":0},null,{"$f":"SUM(AI93:AI94)","v":229075},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":2566.6999999999998},null,null,null,{"$f":"SUM(AO93:AO94)","v":8925},null,{"$f":"ROUND((+AI95/AO95)*100,1)","v":2566.6999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ON PEAK KW",null,null,null,null,{"$f":"H28","v":522436},null,{"$f":"CUR_DT_SUM_PEAK_ON","v":12.75},null,{"$f":"ROUND(+AA98*AC98,0)","v":6661059},null,{"$f":"ROUND((+AE98/$AE$133)*100,1)+0.1","v":14.6},null,{"$f":"L28-AE98","v":856795},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":12.9},null,null,null,{"$f":"AE98+AM98","v":6661059},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,{"$f":"H29","v":12081},null,{"$f":"CUR_DT_SUM_PK_OFF","v":1.1499999999999999},null,{"$f":"ROUND(+AA99*AC99,0)","v":13893},null,{"$f":"ROUND((+AE99/$AE$133)*100,1)","v":0},null,{"$f":"L29-AE99","v":1812},null,{"$f":"IF(AE99=0,0,ROUND((AI99/AE99)*100,1))","v":13},null,null,null,{"$f":"AE99+AM99","v":13893},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":534517},null,null,null,{"$f":"SUM(AE98:AE99)","v":6674952},null,{"$f":"ROUND((+AE100/$AE$133)*100,1)","v":14.6},null,{"$f":"SUM(AI98:AI99)","v":858607},null,{"$f":"IF(AE100=0,0,ROUND((AI100/AE100)*100,1))","v":12.9},null,null,null,{"$f":"SUM(AO98:AO99)","v":6674952},null,{"$f":"ROUND((+AI100/AO100)*100,1)","v":12.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H33","v":76814079},null,{"$f":"CUR_DT_SUM_E_ON","v":4.4194999999999998E-2},null,{"$f":"ROUND((+AA103*AC103),0)","v":3394798},null,{"$f":"ROUND((+AE103/$AE$133)*100,1)","v":7.4},null,{"$f":"L33-AE103","v":436304},null,{"$f":"IF(AE103=0,0,ROUND((AI103/AE103)*100,1))","v":12.9},null,null,null,{"$f":"AE103+AM103","v":3394798},null,{"$f":"ROUND((+AI103/AO103)*100,1)","v":12.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H34","v":168266676},null,{"$f":"CUR_DT_SUM_E_OFF","v":3.6194999999999998E-2},null,{"$f":"ROUND((+AA104*AC104),0)","v":6090412},null,{"$f":"ROUND((+AE104/$AE$133)*100,1)","v":13.3},null,{"$f":"L34-AE104","v":782272},null,{"$f":"IF(AE104=0,0,ROUND((AI104/AE104)*100,1))","v":12.8},null,null,null,{"$f":"AE104+AM104","v":6090412},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL SUMMER",null,null,{"$f":"F35","v":595},null,{"$f":"H35","v":245080755},null,null,null,{"$f":"AE95+AE100+AE103+AE104","v":16169087},null,{"$f":"ROUND((+AE105/$AE$133)*100,1)","v":35.299999999999997},null,{"$f":"AI95+AI100+AI103+AI104","v":2306258},null,{"$f":"IF(AE105=0,0,ROUND((AI105/AE105)*100,1))","v":14.3},null,null,null,{"$f":"AO95+AO100+AO103+AO104","v":16169087},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":14.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  SINGLE PHASE",null,null,{"$f":"F39","v":0},null,null,null,{"$f":"AC93","v":7.5},null,{"$f":"ROUND(+Y109*AC109,0)","v":0},null,{"$f":"ROUND((+AE109/$AE$133)*100,1)","v":0},null,{"$f":"L39-AE109","v":0},null,{"$f":"IF(AE109=0,0,ROUND((AI109/AE109)*100,1))","v":0},null,null,null,{"$f":"AE109+AM109","v":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,{"$f":"F40","v":1191},null,null,null,{"$f":"AC94","v":15},null,{"$f":"ROUND(+Y110*AC110,0)","v":17865},null,0,null,{"$f":"L40-AE110","v":458535},null,{"$f":"IF(AE110=0,0,ROUND((AI110/AE110)*100,1))","v":2566.6999999999998},null,null,null,{"$f":"AE110+AM110","v":17865},null,{"$f":"ROUND((+AI110/AO110)*100,1)","v":2566.6999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F41","v":1191},null,null,null,null,null,{"$f":"SUM(AE109:AE110)","v":17865},null,{"$f":"ROUND((+AE111/$AE$133)*100,1)","v":0},null,{"$f":"SUM(AI109:AI110)","v":458535},null,{"$f":"IF(AE111=0,0,ROUND((AI111/AE111)*100,1))","v":2566.6999999999998},null,null,null,{"$f":"SUM(AO109:AO110)","v":17865},null,{"$f":"ROUND((+AI111/AO111)*100,1)","v":2566.6999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  ON PEAK KW",null,null,null,null,{"$f":"H44","v":956045.51},null,{"$f":"CUR_DT_WIN_PEAK_ON","v":12.07},null,{"$f":"ROUND(+AA114*AC114,0)","v":11539469},null,{"$f":"ROUND((+AE114/$AE$133)*100,1)","v":25.2},null,{"$f":"L44-AE114","v":1481871},null,{"$f":"IF(AE114=0,0,ROUND((AI114/AE114)*100,1))","v":12.8},null,null,null,{"$f":"AE114+AM114","v":11539469},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,{"$f":"H45","v":22660.269999999997},null,{"$f":"CUR_DT_WIN_PK_OFF","v":1.1499999999999999},null,{"$f":"ROUND(+AA115*AC115,0)","v":26059},null,{"$f":"ROUND((+AE115/$AE$133)*100,1)","v":0.1},null,{"$f":"L45-AE115","v":3399},null,{"$f":"IF(AE115=0,0,ROUND((AI115/AE115)*100,1))","v":13},null,null,null,{"$f":"AE115+AM115","v":26059},null,{"$f":"ROUND((+AI115/AO115)*100,1)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H46","v":978705.78},null,null,null,{"$f":"SUM(AE114:AE115)","v":11565528},null,{"$f":"ROUND((+AE116/$AE$133)*100,1)+0.1","v":25.3},null,{"$f":"SUM(AI114:AI115)","v":1485270},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":12.8},null,null,null,{"$f":"SUM(AO114:AO115)","v":11565528},null,{"$f":"ROUND((+AI116/AO116)*100,1)","v":12.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H49","v":133131149},null,{"$f":"CUR_DT_WIN_E_ON","v":4.2195000000000003E-2},null,{"$f":"ROUND((+AA119*AC119),0)","v":5617469},null,{"$f":"ROUND((+AE119/$AE$133)*100,1)","v":12.2},null,{"$f":"L49-AE119","v":721171},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":12.8},null,null,null,{"$f":"AE119+AM119","v":5617469},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H50","v":305222226},null,{"$f":"'Rate DT-Pri'!AC124","v":3.6194999999999998E-2},null,{"$f":"ROUND((+AA120*AC120),0)","v":11047518},null,24.1,null,{"$f":"L50-AE120","v":1418979},null,{"$f":"IF(AE120=0,0,ROUND((AI120/AE120)*100,1))","v":12.8},null,null,null,{"$f":"AE120+AM120","v":11047518},null,{"$f":"ROUND((+AI120/AO120)*100,1)","v":12.8}]
[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,{"$f":"F51","v":1191},null,{"$f":"H51","v":438353375},null,null,null,{"$f":"AE111+AE116+AE119+AE120","v":28248380},null,{"$f":"ROUND((+AE121/$AE$133)*100,1)","v":61.6},null,{"$f":"AI111+AI116+AI119+AI120","v":4083955},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":14.5},null,null,null,{"$f":"AO111+AO116+AO119+AO120","v":28248380},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y105+Y121","v":1786},null,{"$f":"AA121+AA105","v":683434130},null,null,null,{"$f":"AE121+AE105","v":44417467},null,{"$f":"ROUND((+AE122/$AE$133)*100,1)","v":96.8},null,{"$f":"AI121+AI105","v":6390213},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":14.4},null,null,null,{"$f":"AO121+AO105","v":44417467},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,{"$f":"A55","v":30},null,{"$f":"C55","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$122*AC125,0)","v":1760526},null,{"$f":"ROUND((+AE125/$AE$133)*100,1)+0.1","v":3.9},null,{"$f":"L55-AE125","v":0},null,{"$f":"IF(AE125=0,0,ROUND((AI125/AE125)*100,1))","v":0},null,null,null,{"$f":"AE125+AM125","v":1760526},null,{"$f":"IF(AO125=0,0,ROUND((+AI125/AO125)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":31},null,{"$f":"C56","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO122*AC126,0)","v":0},null,{"$f":"ROUND((+AE126/$AE$133)*100,1)","v":0},null,{"$f":"L56-AE126","v":0},null,0,null,null,null,{"$f":"AE126+AM126","v":0},null,{"$f":"IF(AO126=0,0,ROUND((+AI126/AO126)*100,1))","v":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,{"$f":"CUR_DCI_DTS","v":0},null,{"$f":"ROUND((AA100+AA116)*AC127,0)","v":0},null,0,null,0,null,0,null,null,null,0,null,{"$f":"IF(AO127=0,0,ROUND((+AI127/AO127)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA122*CUR_FAC,0)","v":702570},null,702570,null,{"$f":"IF(AO128=0,0,ROUND(((R58-AO128)/AO128)*100,1))","v":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,{"$f":"CUR_FTR_DTS","v":0},null,{"$f":"ROUND(AA122*AC129,0)","v":0},null,0,null,{"$f":"L59-AE129","v":0},null,0,null,null,null,{"$f":"AE129+AM129","v":0},null,{"$f":"IF(AO129=0,0,ROUND((+AI129/AO129)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA122*RS_PSM,0)","v":-311646},null,{"$f":"ROUND((+AE130/$AE$133)*100,1)","v":-0.7},null,{"$f":"L60-AE130","v":0},null,0,null,null,null,-311646,null,{"$f":"IF(AO130=0,0,ROUND((+AI130/AO130)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE125:AE130)","v":1448880},null,{"$f":"ROUND((+AE131/$AE$133)*100,1)","v":3.2},null,{"$f":"SUM(AI125:AI130)","v":0},null,0,null,{"$f":"SUM(AM125:AM130)","v":702570},null,{"$f":"SUM(AO125:AO130)","v":2151450},null,{"$f":"ROUND((+AI131/AO131)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":37},null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"Y122","v":1786},null,{"$f":"AA122","v":683434130},null,null,null,{"$f":"AE131+AE122","v":45866347},null,100,null,{"$f":"AI131+AI122","v":6390213},null,{"$f":"IF(AE133=0,0,ROUND((AI133/AE133)*100,1))","v":13.9},null,{"$f":"AM131+AM122","v":702570},null,{"$f":"AO131+AO122","v":46568917},null,{"$f":"ROUND((+AI133/AO133)*100,1)","v":13.7}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate EH","index":10,"n_rows":99,"n_cols":43,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  6  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[2,null,null,"ELEC. SPACE HEATING"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,112,null,null,null,{"$f":"INPUT!D85","v":17.14},null,{"$f":"ROUND(F24*J24,0)","v":1920},null,{"$f":"ROUND((L24/L$45)*100,1)","v":0.3},null,null,null,{"$f":"L24+P24","v":1920}]
[5,null,"  THREE PHASE",null,null,390,null,null,null,{"$f":"INPUT!D86","v":34.28},null,{"$f":"ROUND(F25*J25,0)","v":13369},null,{"$f":"ROUND((L25/L$45)*100,1)-0.1","v":1.7999999999999998},null,null,null,{"$f":"L25+P25","v":13369}]
[6,null,"  PRIMARY VOLTAGE",null,null,0,null,null,null,{"$f":"INPUT!D87","v":118.78},null,{"$f":"ROUND(F26*J26,0)","v":0},null,{"$f":"ROUND((L26/L$45)*100,1)","v":0},null,null,null,{"$f":"L26+P26","v":0}]
[7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F24:F26)","v":502},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":15289},null,{"$f":"ROUND((L27/L$45)*100,1)","v":2.1},null,null,null,{"$f":"SUM(R24:R26)","v":15289}]
[]
[8,null,"DEMAND CHARGE:"]
[9,null,"  ALL KW",null,null,null,null,38467.440000000002,null,{"$f":"INPUT!D91","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,{"$f":"ROUND((L30/L$45)*100,1)","v":0},null,null,null,{"$f":"L30+P30","v":0}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  ALL KWH",null,null,null,null,9803357,null,{"$f":"INPUT!D89","v":6.9946999999999995E-2},null,{"$f":"ROUND((H33*J33),0)","v":685715},null,{"$f":"ROUND((L33/L$45)*100,1)","v":95},null,null,null,{"$f":"L33+P33","v":685715}]
[12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"F27","v":502},null,{"$f":"H33","v":9803357},null,null,null,{"$f":"L27+L30+L33","v":701004},null,{"$f":"ROUND((L34/L$45)*100,1)","v":97.1},null,null,null,{"$f":"R33+R30+R27","v":701004}]
[]
[13,null,"RIDERS:"]
[14,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$34*J37,0)","v":25253},null,{"$f":"ROUND((L37/L$45)*100,1)","v":3.5},null,null,null,{"$f":"L37+P37","v":25253}]
[15,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R34*J38,0)","v":0},null,{"$f":"ROUND((L38/L$45)*100,1)","v":0},null,null,null,0]
[16,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_EH","v":0},null,{"$f":"ROUND($H$33*J39,0)","v":0},null,0,null,null,null,0]
[17,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,{"$f":"ROUND((L40/L$45)*100,1)","v":0},null,{"$f":"ROUND(H34*PRO_FAC,0)","v":10078},null,10078]
[18,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_EH","v":0},null,{"$f":"ROUND($H$33*J41,0)","v":0},null,{"$f":"ROUND((L41/L$45)*100,1)","v":0},null,null,null,0]
[19,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H34*PRO_PSM,0)","v":-4470},null,{"$f":"ROUND((L42/L$45)*100,1)","v":-0.6},null,null,null,-4470]
[20,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L42)","v":20783},null,{"$f":"ROUND((L43/L$45)*100,1)","v":2.9},null,{"$f":"SUM(P37:P42)","v":10078},null,{"$f":"SUM(R37:R42)","v":30861}]
[]
[21,null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"F34","v":502},null,{"$f":"H34","v":9803357},null,null,null,{"$f":"L34+L43","v":721787},null,100,null,{"$f":"P43+P34","v":10078},null,{"$f":"R43+R34","v":731865}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  6  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"ELEC. SPACE HEATING"]
[]
[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,{"$f":"F24","v":112},null,null,null,{"$f":"INPUT!C85","v":7.5},null,{"$f":"ROUND(Y74*AC74,0)","v":840},null,{"$f":"ROUND((AE74/AE$95)*100,1)","v":0.1},null,{"$f":"L24-AE74","v":1080},null,{"$f":"IF(AE74=0,\"0.0 \",ROUND((AI74/AE74)*100,1))","v":128.6},null,null,null,{"$f":"AE74+AM74","v":840},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":128.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  THREE PHASE",null,null,{"$f":"F25","v":390},null,null,null,{"$f":"INPUT!C86","v":15},null,{"$f":"ROUND(Y75*AC75,0)","v":5850},null,{"$f":"ROUND((AE75/AE$95)*100,1)+0.1","v":1},null,{"$f":"L25-AE75","v":7519},null,{"$f":"IF(AE75=0,\"0.0 \",ROUND((AI75/AE75)*100,1))","v":128.5},null,null,null,{"$f":"AE75+AM75","v":5850},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":128.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F26","v":0},null,null,null,{"$f":"INPUT!C87","v":100},null,{"$f":"ROUND(Y76*AC76,0)","v":0},null,{"$f":"ROUND((AE76/AE$95)*100,1)","v":0},null,{"$f":"L26-AE76","v":0},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE76+AM76","v":0},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F27","v":502},null,null,null,null,null,{"$f":"SUM(AE74:AE76)","v":6690},null,{"$f":"ROUND((AE77/AE$95)*100,1)","v":1.1000000000000001},null,{"$f":"SUM(AI74:AI76)","v":8599},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":128.5},null,null,null,{"$f":"SUM(AO74:AO76)","v":6690},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":128.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  ALL KW",null,null,null,null,{"$f":"H30","v":38467.440000000002},null,{"$f":"INPUT!C91","v":0},null,{"$f":"ROUND(Y80*AC80,0)","v":0},null,{"$f":"ROUND((AE80/AE$95)*100,1)","v":0},null,{"$f":"L30-AE80","v":0},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE80+AM80","v":0},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ALL CONSUMPTION",null,null,null,null,{"$f":"H33","v":9803357},null,{"$f":"INPUT!C89","v":6.1524000000000002E-2},null,{"$f":"ROUND((AA83*AC83),0)","v":603142},null,{"$f":"ROUND((AE83/AE$95)*100,1)","v":95.6},null,{"$f":"L33-AE83","v":82573},null,{"$f":"IF(AE83=0,\"0.0 \",ROUND((AI83/AE83)*100,1))","v":13.7},null,null,null,{"$f":"AE83+AM83","v":603142},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":13.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"Y77","v":502},null,{"$f":"AA83","v":9803357},null,null,null,{"$f":"AE77+AE80+AE83","v":609832},null,{"$f":"ROUND((AE84/AE$95)*100,1)","v":96.7},null,{"$f":"AI77+AI80+AI83","v":91172},null,{"$f":"IF(AE84=0,\"0.0 \",ROUND((AI84/AE84)*100,1))","v":15},null,null,null,{"$f":"AO77+AO80+AO83","v":609832},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":15}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":13},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A37","v":14},null,{"$f":"C37","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$84*AC87,0)","v":25253},null,{"$f":"ROUND((AE87/AE$95)*100,1)","v":4},null,{"$f":"L37-AE87","v":0},null,{"$f":"IF(AE87=0,\"0.0 \",ROUND((AI87/AE87)*100,1))","v":0},null,null,null,{"$f":"AE87+AM87","v":25253},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND((AI87/AO87)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,{"$f":"C38","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO84*AC88,0)","v":0},null,{"$f":"ROUND((AE88/AE$95)*100,1)","v":0},null,{"$f":"L38-AE88","v":0},null,"0.0 ",null,null,null,{"$f":"AE88+AM88","v":0},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_EH","v":0},null,{"$f":"ROUND($AA$83*AC89,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA84*CUR_FAC,0)","v":10078},null,10078,null,{"$f":"IF(AO90=0,\"0.0 \",ROUND(((R40-AO90)/AO90)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_EH","v":0},null,{"$f":"ROUND($AA$83*AC91,0)","v":0},null,0,null,{"$f":"L41-AE91","v":0},null,"0.0 ",null,null,null,{"$f":"AE91+AM91","v":0},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA84*RS_PSM,0)","v":-4470},null,{"$f":"ROUND((AE92/AE$95)*100,1)","v":-0.7},null,{"$f":"L42-AE92","v":0},null,0,null,null,null,-4470,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE87:AE92)","v":20783},null,{"$f":"ROUND((AE93/AE$95)*100,1)","v":3.3},null,{"$f":"SUM(AI87:AI92)","v":0},null,0,null,{"$f":"SUM(AM87:AM92)","v":10078},null,{"$f":"SUM(AO87:AO92)","v":30861},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":21},null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"Y84","v":502},null,{"$f":"AA84","v":9803357},null,null,null,{"$f":"AE93+AE84","v":630615},null,100,null,{"$f":"AI93+AI84","v":91172},null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":14.5},null,{"$f":"AM93+AM84","v":10078},null,{"$f":"AO93+AO84","v":640693},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":14.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate SP GSFL","index":11,"n_rows":133,"n_cols":43,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  7  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[]
[1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[2,null,"MINIMUM BILLS (4)",null,null,0,null,null,null,null,null,0,null,{"$f":"ROUND((L23/L$40)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[]
[3,null,"CUSTOMER CHARGE",null,null,184,null,null,null,{"$f":"INPUT!D95","v":17.14},null,{"$f":"ROUND(F25*J25,0)","v":3154},null,{"$f":"ROUND((L25/L$40)*100,1)","v":9.6999999999999993},null,null,null,{"$f":"L25+P25","v":3154}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"    ALL CONSUMPTION",null,null,null,null,269849,null,{"$f":"INPUT!D97","v":0.106568},null,{"$f":"ROUND((H28*(J28)),0)","v":28757},null,{"$f":"ROUND((L28/L$40)*100,1)","v":88.5},null,null,null,{"$f":"L28+P28","v":28757}]
[6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"F25","v":184},null,{"$f":"H28","v":269849},null,null,null,{"$f":"L23+L25+L28","v":31911},null,{"$f":"ROUND((L29/L$40)*100,1)","v":98.2},null,null,null,{"$f":"R23+R25+R28","v":31911}]
[]
[7,null,"RIDERS:"]
[8,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$29*J32,0)","v":695},null,{"$f":"ROUND((L32/L$40)*100,1)+0.1","v":2.2000000000000002},null,null,null,{"$f":"L32+P32","v":695}]
[9,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R29*J33,0)","v":0},null,{"$f":"ROUND((L33/L$40)*100,1)","v":0},null,null,null,{"$f":"L33+P33","v":0}]
[10,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SP","v":0},null,{"$f":"ROUND($H$29*J34,0)","v":0},null,0,null,null,null,0]
[11,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H29*PRO_FAC,0)","v":277},null,277]
[12,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SP","v":0},null,{"$f":"ROUND($H$29*J36,0)","v":0},null,{"$f":"ROUND((L36/L$40)*100,1)","v":0},null,null,null,{"$f":"L36+P36","v":0}]
[13,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H29*PRO_PSM,0)","v":-123},null,{"$f":"ROUND((L37/L$40)*100,1)","v":-0.4},null,null,null,-123]
[14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L37)","v":572},null,{"$f":"ROUND((L38/L$40)*100,1)","v":1.8},null,{"$f":"SUM(P32:P37)","v":277},null,{"$f":"SUM(R32:R37)","v":849}]
[]
[15,null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F23+F25","v":184},null,{"$f":"H28","v":269849},null,null,null,{"$f":"L29+L38","v":32483},null,100,null,{"$f":"P38+P29","v":277},null,{"$f":"R29+R38","v":32760}]
[]
[]
[16,null,"GS-FL","SMALL FIXED LOADS"]
[]
[17,null,"MINIMUM BILLS",null,null,540,null,null,null,{"$f":"INPUT!D103","v":3.14},null,{"$f":"ROUND(F45*J45,0)","v":1696},null,{"$f":"ROUND((L45/L$61)*100,1)","v":0.3},null,null,null,{"$f":"L45+P45","v":1696}]
[]
[18,null,"BASE RATE (3):"]
[19,null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,12111,null,{"$f":"INPUT!D105","v":9.2698000000000003E-2},null,{"$f":"ROUND((H48*J48),0)","v":1123},null,{"$f":"ROUND((L48/L$61)*100,1)","v":0.2},null,null,null,{"$f":"L48+P48","v":1123}]
[20,null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,6182832,null,{"$f":"INPUT!D106","v":0.106767},null,{"$f":"ROUND((H49*J49),0)","v":660122},null,{"$f":"ROUND((L49/L$61)*100,1)","v":97.6},null,null,null,{"$f":"L49+P49","v":660122}]
[21,null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(F45:F49)","v":540},null,{"$f":"SUM(H48:H49)","v":6194943},null,null,null,{"$f":"SUM(L45:L49)","v":662941},null,{"$f":"ROUND((L50/L$61)*100,1)","v":98.1},null,null,null,{"$f":"SUM(R45:R49)","v":662941}]
[]
[22,null,"RIDERS:"]
[23,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$50*J53,0)","v":15958},null,{"$f":"ROUND((L53/L$61)*100,1)-0.1","v":2.2999999999999998},null,null,null,{"$f":"L53+P53","v":15958}]
[24,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R50*J54,0)","v":0},null,{"$f":"ROUND((L54/L$61)*100,1)","v":0},null,null,null,{"$f":"L54+P54","v":0}]
[25,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_GSFL","v":0},null,{"$f":"ROUND($H$50*J55,0)","v":0},null,0,null,null,null,0]
[26,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H50*PRO_FAC,0)","v":6368},null,6368]
[27,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_GSFL","v":0},null,{"$f":"ROUND($H$50*J57,0)","v":0},null,{"$f":"ROUND((L57/L$61)*100,1)","v":0},null,null,null,{"$f":"L57+P57","v":0}]
[28,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$50*J58,0)","v":-2825},null,{"$f":"ROUND((L58/L$61)*100,1)","v":-0.4},null,null,null,-2825]
[29,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L58)","v":13133},null,{"$f":"ROUND((L59/L$61)*100,1)","v":1.9},null,{"$f":"SUM(P53:P58)","v":6368},null,{"$f":"SUM(R53:R58)","v":19501}]
[]
[30,null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"SUM(F45:F49)","v":540},null,{"$f":"SUM(H45:H49)","v":6194943},null,null,null,{"$f":"L50+L59","v":676074},null,100,null,{"$f":"P50+P59","v":6368},null,{"$f":"R50+R59","v":682442}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[null,null,"(4) 1.5% OF INSTALLED TRANSFORMER AMD METERING COSTS BUT NOT LESS THAN CUSTOMER CHARGE WHETHER SERVICE IS ON OR DISCONNECTED."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  7  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"MINIMUM BILLS (4)",null,null,{"$f":"F23","v":0},null,null,null,null,null,{"$f":"L23","v":0},null,{"$f":"ROUND((AE90/AE$107)*100,1)","v":0},null,{"$f":"L23-AE90","v":0},null,0,null,null,null,{"$f":"AE90+AM90","v":0},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":"0.0 "}]
[]
[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,{"$f":"F25","v":184},null,null,null,{"$f":"INPUT!C95","v":7.5},null,{"$f":"ROUND(Y92*AC92,0)","v":1380},null,{"$f":"ROUND((AE92/AE$107)*100,1)","v":4.7},null,{"$f":"L25-AE92","v":1774},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":128.6},null,null,null,{"$f":"AE92+AM92","v":1380},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":128.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ALL CONSUMPTION",null,null,null,null,{"$f":"H28","v":269849},null,{"$f":"INPUT!C97","v":0.10059800000000001},null,{"$f":"ROUND((AA95*AC95),0)","v":27146},null,{"$f":"ROUND((AE95/AE$107)*100,1)","v":93.3},null,{"$f":"L28-AE95","v":1611},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":5.9},null,null,null,{"$f":"AE95+AM95","v":27146},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":5.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"Y92","v":184},null,{"$f":"AA95","v":269849},null,null,null,{"$f":"SUM(AE90:AE95)","v":28526},null,{"$f":"ROUND((AE96/AE$107)*100,1)","v":98},null,{"$f":"SUM(AI90:AI95)","v":3385},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":11.9},null,null,null,{"$f":"SUM(AO90:AO95)","v":28526},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":11.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":8},null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA96*AC99,0)","v":695},null,{"$f":"ROUND((AE99/AE$107)*100,1)","v":2.4},null,{"$f":"L32-AE99","v":0},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":0},null,null,null,{"$f":"AE99+AM99","v":695},null,{"$f":"IF(AO99=0,\"0.0 \",ROUND((AI99/AO99)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":9},null,{"$f":"C33","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO96*AC100,0)","v":0},null,{"$f":"ROUND((AE100/AE$107)*100,1)","v":0},null,{"$f":"L33-AE100","v":0},null,{"$f":"IF(AE100=0,0,ROUND((AI100/AE100)*100,1))","v":0},null,null,null,{"$f":"AE100+AM100","v":0},null,{"$f":"IF(AO100=0,\"0.0 \",ROUND((AI100/AO100)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SP","v":0},null,{"$f":"ROUND(AA96*AC101,0)","v":0},null,0,null,0,null,{"$f":"IF(AE101=0,0,ROUND((AI101/AE101)*100,1))","v":0},null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA96*CUR_FAC,0)","v":277},null,277,null,{"$f":"IF(AO102=0,0,ROUND(((R35-AO102)/AO102)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SP","v":0},null,{"$f":"ROUND(AA96*AC103,0)","v":0},null,{"$f":"ROUND((AE103/AE$107)*100,1)","v":0},null,{"$f":"L36-AE103","v":0},null,{"$f":"IF(AE103=0,0,ROUND((AI103/AE103)*100,1))","v":0},null,null,null,{"$f":"AE103+AM103","v":0},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA96*AC104,0)","v":-123},null,{"$f":"ROUND((AE104/AE$107)*100,1)","v":-0.4},null,{"$f":"L37-AE104","v":0},null,0,null,null,null,-123,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE99:AE104)","v":572},null,{"$f":"ROUND((AE105/AE$107)*100,1)","v":2},null,{"$f":"SUM(AI99:AI104)","v":0},null,{"$f":"ROUND((AI105/AE105)*100,1)","v":0},null,{"$f":"SUM(AM99:AM104)","v":277},null,{"$f":"SUM(AO99:AO104)","v":849},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":15},null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F40","v":184},null,{"$f":"H40","v":269849},null,null,null,{"$f":"AE96+AE105","v":29098},null,100,null,{"$f":"AI96+AI105","v":3385},null,{"$f":"ROUND((AI107/AE107)*100,1)","v":11.6},null,{"$f":"AM105+AM96","v":277},null,{"$f":"AO105+AO96","v":29375},null,{"$f":"IF(AO107=0,\"0.0 \",ROUND((AI107/AO107)*100,1))","v":11.5}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":16},null,"GS-FL","SMALL FIXED LOADS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":17},null,"MINIMUM BILLS",null,null,{"$f":"F45","v":540},null,null,null,{"$f":"INPUT!C103","v":3},null,{"$f":"ROUND(Y112*AC112,0)","v":1620},null,{"$f":"ROUND((AE112/AE$128)*100,1)","v":0.3},null,{"$f":"L45-AE112","v":76},null,{"$f":"IF(AE112=0,\"0.0 \",ROUND((AI112/AE112)*100,1))","v":4.7},null,null,null,{"$f":"AE112+AM112","v":1620},null,{"$f":"IF(AO112=0,\"0.0 \",ROUND((AI112/AO112)*100,1))","v":4.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":18},null,"BASE RATE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  LOAD RANGE 540 TO 720 HRS",null,null,{"$f":"F48","v":0},null,{"$f":"H48","v":12111},null,{"$f":"INPUT!C105","v":8.0723000000000003E-2},null,{"$f":"ROUND((AA115*AC115),0)","v":978},null,{"$f":"ROUND((AE115/AE$128)*100,1)","v":0.2},null,{"$f":"L48-AE115","v":145},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":14.8},null,null,null,{"$f":"AE115+AM115","v":978},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":14.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"  LOAD RANGE LESS THAN 540 HRS",null,null,{"$f":"F49","v":0},null,{"$f":"H49","v":6182832},null,{"$f":"INPUT!C106","v":9.2947000000000002E-2},null,{"$f":"ROUND((AA116*AC116),0)","v":574676},null,{"$f":"ROUND((AE116/AE$128)*100,1)-0.1","v":97.2},null,{"$f":"L49-AE116","v":85446},null,{"$f":"IF(AE116=0,\"0.0 \",ROUND((AI116/AE116)*100,1))","v":14.9},null,null,null,{"$f":"AE116+AM116","v":574676},null,{"$f":"IF(AO116=0,\"0.0 \",ROUND((AI116/AO116)*100,1))","v":14.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(Y112:Y116)","v":540},null,{"$f":"SUM(AA112:AA116)","v":6194943},null,null,null,{"$f":"SUM(AE112:AE116)","v":577274},null,{"$f":"ROUND((AE117/AE$128)*100,1)","v":97.8},null,{"$f":"SUM(AI112:AI116)","v":85667},null,{"$f":"IF(AE117=0,\"0.0 \",ROUND((AI117/AE117)*100,1))","v":14.8},null,null,null,{"$f":"SUM(AO112:AO116)","v":577274},null,{"$f":"IF(AO117=0,\"0.0 \",ROUND((AI117/AO117)*100,1))","v":14.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A52","v":22},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"C53","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$117*AC120,0)","v":15958},null,{"$f":"ROUND((AE120/AE$128)*100,1)","v":2.7},null,{"$f":"L53-AE120","v":0},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":0},null,null,null,{"$f":"AE120+AM120","v":15958},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,{"$f":"C54","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO117*AC121,0)","v":0},null,{"$f":"ROUND((AE121/AE$128)*100,1)","v":0},null,{"$f":"L54-AE121","v":0},null,{"$f":"IF(AE121=0,\"0.0 \",ROUND((AI121/AE121)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE121+AM121","v":0},null,{"$f":"IF(AO121=0,\"0.0 \",ROUND((AI121/AO121)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_GSFL","v":0},null,{"$f":"ROUND($AA$117*AC122,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA117*CUR_FAC,0)","v":6368},null,6368,null,{"$f":"IF(AO123=0,0,ROUND(((R56-AO123)/AO123)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_GSFL","v":0},null,{"$f":"ROUND($AA$117*AC124,0)","v":0},null,{"$f":"ROUND((AE124/AE$128)*100,1)","v":0},null,{"$f":"L57-AE124","v":0},null,{"$f":"IF(AE124=0,\"0.0 \",ROUND((AI124/AE124)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE124+AM124","v":0},null,{"$f":"IF(AO124=0,\"0.0 \",ROUND((AI124/AO124)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA117*RS_PSM,0)","v":-2825},null,{"$f":"ROUND((AE125/AE$128)*100,1)","v":-0.5},null,{"$f":"L58-AE125","v":0},null,0,null,null,null,-2825,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE120:AE125)","v":13133},null,{"$f":"ROUND((AE126/AE$128)*100,1)","v":2.2000000000000002},null,{"$f":"SUM(AI120:AI125)","v":0},null,{"$f":"IF(AE126=0,\"0.0 \",ROUND((AI126/AE126)*100,1))","v":0},null,{"$f":"SUM(AM120:AM125)","v":6368},null,{"$f":"SUM(AO120:AO125)","v":19501},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A61","v":30},null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"F61","v":540},null,{"$f":"H61","v":6194943},null,null,null,{"$f":"AE117+AE126","v":590407},null,100,null,{"$f":"AI117+AI126","v":85667},null,{"$f":"IF(AE128=0,\"0.0 \",ROUND((AI128/AE128)*100,1))","v":14.5},null,{"$f":"AM117+AM126","v":6368},null,{"$f":"AO117+AO126","v":596775},null,{"$f":"IF(AO128=0,\"0.0 \",ROUND((AI128/AO128)*100,1))","v":14.4}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(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,null,null,"(4) 1.5% OF INSTALLED TRANSFORMER AMD METERING COSTS BUT NOT LESS THAN CUSTOMER CHARGE WHETHER SERVICE IS ON OR DISCONNECTED."]

{"sheet":"Rate DP","index":12,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  8  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  LOAD MANAGEMENT RIDER",null,null,24,null,null,null,{"$f":"INPUT!D64","v":5},null,{"$f":"ROUND(F24*J24,0)","v":120},null,{"$f":"ROUND((L24/$L$48)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":120}]
[5,null,"  PRIMARY VOLTAGE",null,null,120,null,null,null,{"$f":"INPUT!D112","v":118.78},null,{"$f":"ROUND(F25*J25,0)","v":14254},null,{"$f":"ROUND((L25/$L$48)*100,1)","v":1.3},null,null,null,{"$f":"L25+P25","v":14254}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":120},null,null,null,null,null,{"$f":"SUM(L24:L25)","v":14374},null,{"$f":"ROUND((L26/$L$48)*100,1)","v":1.3},null,null,null,{"$f":"SUM(R24:R25)","v":14374}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ALL KW",null,null,null,null,34707.33,null,{"$f":"INPUT!D118","v":8.4},null,{"$f":"ROUND(H29*J29,0)","v":291542},null,{"$f":"ROUND((L29/$L$48)*100,1)","v":26.5},null,null,null,{"$f":"L29+P29","v":291542}]
[9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H29)","v":34707.33},null,null,null,{"$f":"SUM(L29)","v":291542},null,{"$f":"ROUND((L30/$L$48)*100,1)","v":26.5},null,null,null,{"$f":"SUM(R29)","v":291542}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  FIRST 300KWH/KW",null,null,null,null,10097570,null,{"$f":"INPUT!D114","v":6.0595000000000003E-2},null,{"$f":"ROUND((H33*J33),0)","v":611862},null,{"$f":"ROUND((L33/$L$48)*100,1)+0.1","v":55.6},null,null,null,{"$f":"L33+P33","v":611862}]
[12,null,"  ADDITIONAL KWH",null,null,null,null,2928055,null,{"$f":"INPUT!D115","v":5.1267E-2},null,{"$f":"ROUND((H34*J34),0)","v":150113},null,{"$f":"ROUND((L34/$L$48)*100,1)","v":13.6},null,null,null,{"$f":"L34+P34","v":150113}]
[13,null,"  CAP RATE KWH",null,null,null,null,20957,null,{"$f":"INPUT!D116","v":0.28619800000000001},null,{"$f":"ROUND((H35*J35),0)","v":5998},null,{"$f":"ROUND((L35/$L$48)*100,1)","v":0.5},null,null,null,{"$f":"L35+P35","v":5998}]
[14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H33:H35)","v":13046582},null,null,null,{"$f":"SUM(L33:L35)","v":767973},null,{"$f":"ROUND((L36/$L$48)*100,1)","v":69.7},null,null,null,{"$f":"L36+P36","v":767973}]
[15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"F26","v":120},null,{"$f":"H36","v":13046582},null,null,null,{"$f":"L36+L30+L26","v":1073889},null,{"$f":"ROUND((L37/$L$48)*100,1)","v":97.5},null,null,null,{"$f":"R26+R30+R36","v":1073889}]
[]
[16,null,"RIDERS:"]
[17,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$37*J40,0)","v":33608},null,{"$f":"ROUND((L40/$L$48)*100,1)-0.1","v":3},null,null,null,{"$f":"L40+P40","v":33608}]
[18,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R37*J41,0)","v":0},null,{"$f":"ROUND((L41/$L$48)*100,1)","v":0},null,null,null,{"$f":"L41+P41","v":0}]
[19,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_DP","v":0},null,{"$f":"ROUND($H$30*J42,0)","v":0},null,0,null,null,null,0]
[20,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H37*PRO_FAC,0)","v":13412},null,13412]
[21,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DP","v":0},null,{"$f":"ROUND($H$37*J44,0)","v":0},null,{"$f":"ROUND((L44/$L$48)*100,1)","v":0},null,null,null,{"$f":"L44+P44","v":0}]
[22,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H37*PRO_PSM,0)","v":-5949},null,{"$f":"ROUND((L45/$L$48)*100,1)","v":-0.5},null,null,null,-5949]
[23,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L45)","v":27659},null,{"$f":"ROUND((L46/$L$48)*100,1)","v":2.5},null,{"$f":"SUM(P40:P45)","v":13412},null,{"$f":"SUM(R40:R45)","v":41071}]
[]
[24,null," TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F26","v":120},null,{"$f":"H36","v":13046582},null,null,null,{"$f":"L37+L46","v":1101548},null,100,null,{"$f":"P46+P37","v":13412},null,{"$f":"R46+R37","v":1114960}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  8  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[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,"  LOAD MANAGEMENT RIDER",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C64","v":100},null,{"$f":"ROUND(Y78*AC78,0)","v":2400},null,{"$f":"ROUND((AE78/$AE$102)*100,1)","v":0.3},null,{"$f":"L24-AE78","v":-2280},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":-95},null,null,null,{"$f":"AE78+AM78","v":2400},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":-95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F25","v":120},null,null,null,{"$f":"INPUT!C112","v":100},null,{"$f":"ROUND(Y79*AC79,0)","v":12000},null,{"$f":"ROUND((AE79/$AE$102)*100,1)-0.1","v":1.2},null,{"$f":"L25-AE79","v":2254},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":18.8},null,null,null,{"$f":"AE79+AM79","v":12000},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":18.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F26","v":120},null,null,null,null,null,{"$f":"SUM(AE78:AE79)","v":14400},null,{"$f":"ROUND((AE80/$AE$102)*100,1)","v":1.5},null,{"$f":"SUM(AI78:AI79)","v":-26},null,{"$f":"SUM(AK78:AK79)","v":-76.2},null,null,null,{"$f":"SUM(AO78:AO79)","v":14400},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":-0.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ALL KW",null,null,null,null,{"$f":"H29","v":34707.33},null,{"$f":"INPUT!C118","v":7.08},null,{"$f":"ROUND(AA83*AC83,0)","v":245728},null,{"$f":"ROUND((AE83/$AE$102)*100,1)","v":26.3},null,{"$f":"L29-AE83","v":45814},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":18.600000000000001},null,null,null,{"$f":"AE83+AM83","v":245728},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":18.600000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":34707.33},null,null,null,{"$f":"SUM(AE83)","v":245728},null,{"$f":"ROUND((AE84/$AE$102)*100,1)","v":26.3},null,{"$f":"SUM(AI83)","v":45814},null,{"$f":"ROUND((AI84/AE84)*100,1)","v":18.600000000000001},null,null,null,{"$f":"SUM(AO83)","v":245728},null,{"$f":"ROUND((AI84/AO84)*100,1)","v":18.600000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  FIRST 300KWH/KW",null,null,null,null,{"$f":"H33","v":10097570},null,{"$f":"INPUT!C114","v":5.1068000000000002E-2},null,{"$f":"ROUND((AA87*AC87),0)","v":515663},null,{"$f":"ROUND((AE87/$AE$102)*100,1)","v":55.2},null,{"$f":"L33-AE87","v":96199},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":18.7},null,null,null,{"$f":"AE87+AM87","v":515663},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":18.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ADDITIONAL KWH",null,null,null,null,{"$f":"H34","v":2928055},null,{"$f":"INPUT!C115","v":4.3198E-2},null,{"$f":"ROUND((AA88*AC88),0)","v":126486},null,{"$f":"ROUND((AE88/$AE$102)*100,1)","v":13.5},null,{"$f":"L34-AE88","v":23627},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":18.7},null,null,null,{"$f":"AE88+AM88","v":126486},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":18.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  CAP RATE KWH",null,null,null,null,{"$f":"H35","v":20957},null,{"$f":"INPUT!C116","v":0.24118400000000001},null,{"$f":"ROUND((AA89*AC89),0)","v":5054},null,{"$f":"ROUND((AE89/$AE$102)*100,1)","v":0.5},null,{"$f":"L35-AE89","v":944},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":18.7},null,null,null,{"$f":"AE89+AM89","v":5054},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":18.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H36","v":13046582},null,null,null,{"$f":"SUM(AE87:AE89)","v":647203},null,{"$f":"ROUND((AE90/$AE$102)*100,1)","v":69.2},null,{"$f":"SUM(AI87:AI89)","v":120770},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":18.7},null,null,null,{"$f":"SUM(AO87:AO89)","v":647203},null,{"$f":"ROUND((AI90/AO90)*100,1)","v":18.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"Y80","v":120},null,{"$f":"AA90","v":13046582},null,null,null,{"$f":"AE80+AE84+AE90","v":907331},null,{"$f":"ROUND((AE91/$AE$102)*100,1)","v":97},null,{"$f":"AI80+AI84+AI90","v":166558},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":18.399999999999999},null,null,null,{"$f":"AO80+AO84+AO90","v":907331},null,{"$f":"ROUND((AI91/AO91)*100,1)","v":18.399999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,{"$f":"C40","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$91*AC94,0)","v":33608},null,{"$f":"ROUND((AE94/$AE$102)*100,1)","v":3.6},null,{"$f":"L40-AE94","v":0},null,{"$f":"ROUND((AI94/AE94)*100,1)","v":0},null,null,null,{"$f":"AE94+AM94","v":33608},null,{"$f":"IF(AO94=0,0,ROUND((AI94/AO94)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO91*AC95,0)","v":0},null,{"$f":"ROUND((AE95/$AE$102)*100,1)","v":0},null,0,null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":0},null,null,null,{"$f":"AE95+AM95","v":0},null,{"$f":"IF(AO95=0,0,ROUND((AI95/AO95)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_FTR_DP","v":0},null,{"$f":"ROUND(AA84*AC96,0)","v":0},null,0,null,0,null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":0},null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA91*CUR_FAC,0)","v":13412},null,13412,null,{"$f":"IF(AO97=0,0,ROUND(((R43-AO97)/AO97)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_DP","v":0},null,{"$f":"ROUND($AA$91*AC98,0)","v":0},null,{"$f":"ROUND((AE98/$AE$102)*100,1)","v":0},null,0,null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":0},null,null,null,{"$f":"AE98+AM98","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA91*RS_PSM,0)","v":-5949},null,{"$f":"ROUND((AE99/$AE$102)*100,1)","v":-0.6},null,0,null,0,null,null,null,-5949,null,{"$f":"ROUND((AI99/AO99)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE94:AE99)","v":27659},null,{"$f":"ROUND((AE100/$AE$102)*100,1)","v":3},null,{"$f":"SUM(AI94:AI99)","v":0},null,{"$f":"ROUND((AI100/AE100)*100,1)","v":0},null,{"$f":"SUM(AM94:AM99)","v":13412},null,{"$f":"SUM(AO94:AO99)","v":41071},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":24},null,"TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F48","v":120},null,{"$f":"H48","v":13046582},null,null,null,{"$f":"AE100+AE91","v":934990},null,100,null,{"$f":"AI100+AI91","v":166558},null,{"$f":"ROUND((AI102/AE102)*100,1)","v":17.8},null,{"$f":"AM100+AM91","v":13412},null,{"$f":"AO100+AO91","v":948402},null,{"$f":"ROUND((AI102/AO102)*100,1)","v":17.600000000000001}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate TT","index":13,"n_rows":126,"n_cols":43,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  9  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE",null,null,52,null,null,null,{"$f":"INPUT!D122","v":500},null,{"$f":"ROUND(F21*J21,0)","v":26000},null,{"$f":"ROUND((L21/$L$57)*100,1)","v":0.2},null,null,null,{"$f":"L21+P21","v":26000}]
[]
[4,null,"DEMAND CHARGE:"]
[5,null,"  ON PEAK KW",null,null,null,null,158600,null,{"$f":"INPUT!D128","v":8.4600000000000009},null,{"$f":"ROUND(H24*J24,0)","v":1341756},null,{"$f":"ROUND((L24/$L$57)*100,1)","v":9.8000000000000007},null,null,null,{"$f":"L24+P24","v":1341756}]
[6,null,"  OFF PEAK KW",null,null,null,null,6575,null,{"$f":"INPUT!D129","v":1.28},null,{"$f":"ROUND(H25*J25,0)","v":8416},null,{"$f":"ROUND((L25/$L$57)*100,1)","v":0.1},null,null,null,{"$f":"L25+P25","v":8416}]
[7,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H24:H25)","v":165175},null,null,null,{"$f":"SUM(L24:L25)","v":1350172},null,{"$f":"ROUND((L26/$L$57)*100,1)","v":9.9},null,null,null,{"$f":"SUM(R24:R25)","v":1350172}]
[]
[8,null,"ENERGY CHARGE (3):"]
[9,null,"  ON PEAK KWH",null,null,null,null,25151023,null,{"$f":"PRO_SUM_TT_ON_KWH","v":5.4454000000000002E-2},null,{"$f":"ROUND((H29*J29),0)","v":1369574},null,{"$f":"ROUND((L29/$L$57)*100,1)","v":10},null,null,null,{"$f":"L29+P29","v":1369574}]
[10,null,"  OFF PEAK KWH",null,null,null,null,45316087,null,{"$f":"PRO_TT_OFF","v":4.4594000000000002E-2},null,{"$f":"ROUND((H30*J30),0)","v":2020826},null,{"$f":"ROUND((L30/$L$57)*100,1)","v":14.7},null,null,null,{"$f":"L30+P30","v":2020826}]
[11,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H29:H30)","v":70467110},null,null,null,{"$f":"SUM(L29:L30)","v":3390400},null,{"$f":"ROUND((L31/$L$57)*100,1)","v":24.7},null,null,null,{"$f":"SUM(R29:R30)","v":3390400}]
[12,null,"TOTAL SUMMER",null,null,{"$f":"F21","v":52},null,{"$f":"H31","v":70467110},null,null,null,{"$f":"L21+L26+L31","v":4766572},null,{"$f":"ROUND((L32/$L$57)*100,1)","v":34.799999999999997},null,null,null,{"$f":"R21+R26+R31","v":4766572}]
[]
[13,null,"WINTER:"]
[14,null,"CUSTOMER CHARGE",null,null,104,null,null,null,{"$f":"J21","v":500},null,{"$f":"ROUND(F35*J35,0)","v":52000},null,{"$f":"ROUND((L35/L$57)*100,1)","v":0.4},null,null,null,{"$f":"L35+P35","v":52000}]
[]
[15,null,"DEMAND CHARGE:"]
[16,null,"  ON PEAK KW",null,null,null,null,315418.80000000005,null,{"$f":"INPUT!D130","v":6.95},null,{"$f":"ROUND(H38*J38,0)","v":2192161},null,{"$f":"ROUND((L38/$L$57)*100,1)","v":16},null,null,null,{"$f":"L38+P38","v":2192161}]
[17,null,"  OFF PEAK KW",null,null,null,null,11327.7,null,{"$f":"INPUT!D131","v":1.28},null,{"$f":"ROUND(H39*J39,0)","v":14499},null,{"$f":"ROUND((L39/$L$57)*100,1)","v":0.1},null,null,null,{"$f":"L39+P39","v":14499}]
[18,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H38:H39)","v":326746.50000000006},null,null,null,{"$f":"L38+L39","v":2206660},null,{"$f":"ROUND((L40/$L$57)*100,1)","v":16.100000000000001},null,null,null,{"$f":"L40+P40","v":2206660}]
[]
[19,null,"ENERGY CHARGE (3):"]
[20,null,"  ON PEAK KWH",null,null,null,null,49796666,null,{"$f":"PRO_WIN_TT_ON_KWH","v":5.1983000000000001E-2},null,{"$f":"ROUND((H43*J43),0)","v":2588580},null,{"$f":"ROUND((L43/$L$57)*100,1)","v":18.899999999999999},null,null,null,{"$f":"L43+P43","v":2588580}]
[21,null,"  OFF PEAK KWH",null,null,null,null,93005652,null,{"$f":"PRO_TT_OFF","v":4.4594000000000002E-2},null,{"$f":"ROUND((H44*J44),0)","v":4147494},null,{"$f":"ROUND((L44/$L$57)*100,1)-0.1","v":30.2},null,null,null,{"$f":"L44+P44","v":4147494}]
[22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H43:H44)","v":142802318},null,null,null,{"$f":"SUM(L43:L44)","v":6736074},null,{"$f":"ROUND((L45/$L$57)*100,1)-0.1","v":49.1},null,null,null,{"$f":"SUM(R43:R44)","v":6736074}]
[23,null,"TOTAL WINTER",null,null,{"$f":"F35","v":104},null,{"$f":"H45","v":142802318},null,null,null,{"$f":"L35+L40+L45","v":8994734},null,{"$f":"ROUND((L46/$L$57)*100,1)","v":65.599999999999994},null,null,null,{"$f":"R35+R40+R45","v":8994734}]
[24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H46+H32","v":213269428},null,null,null,{"$f":"L46+L32","v":13761306},null,{"$f":"ROUND((L47/L$57)*100,1)","v":100.4},null,null,null,{"$f":"R46+R32","v":13761306}]
[]
[25,null,"RIDERS:"]
[26,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND($H$47*J50,0)","v":39028},null,{"$f":"ROUND((L50/L$57)*100,1)","v":0.3},null,null,null,{"$f":"L50+P50","v":39028}]
[27,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R47*J51,0)","v":0},null,{"$f":"ROUND((L51/L$57)*100,1)","v":0},null,null,null,{"$f":"L51+P51","v":0}]
[28,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":1.0280000000000003E-3},null,null,null,null,null,{"$f":"ROUND(H47*PRO_FAC,0)","v":219241},null,{"$f":"L52+P52","v":219241}]
[29,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_TT","v":0},null,{"$f":"ROUND(H47*J53,0)","v":0},null,{"$f":"ROUND((L53/L$57)*100,1)","v":0},null,null,null,{"$f":"L53+P53","v":0}]
[30,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H47*PRO_PSM,0)","v":-97251},null,{"$f":"ROUND((L54/L$57)*100,1)","v":-0.7},null,null,null,-97251]
[31,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L54)","v":-58223},null,{"$f":"ROUND((L55/L$57)*100,1)","v":-0.4},null,{"$f":"SUM(P50:P54)","v":219241},null,{"$f":"SUM(R50:R54)","v":161018}]
[]
[32,null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H32+H46","v":213269428},null,null,null,{"$f":"L55+L47","v":13703083},null,100,null,{"$f":"P55+P47","v":219241},null,{"$f":"R55+R47","v":13922324}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  9  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A19","v":1},null,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":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,{"$f":"F21","v":52},null,null,null,{"$f":"INPUT!C122","v":500},null,{"$f":"ROUND(Y86*AC86,0)","v":26000},null,{"$f":"ROUND((AE86/AE$122)*100,1)","v":0.2},null,{"$f":"L21-AE86","v":0},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":0},null,null,null,{"$f":"AE86+AM86","v":26000},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ON PEAK KW",null,null,null,null,{"$f":"H24","v":158600},null,{"$f":"INPUT!C128","v":7.6},null,{"$f":"ROUND(AA89*AC89,0)","v":1205360},null,{"$f":"ROUND((AE89/AE$122)*100,1)","v":9.8000000000000007},null,{"$f":"L24-AE89","v":136396},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":11.3},null,null,null,{"$f":"AE89+AM89","v":1205360},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":11.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H25","v":6575},null,{"$f":"INPUT!C129","v":1.1499999999999999},null,{"$f":"ROUND(AA90*AC90,0)","v":7561},null,{"$f":"ROUND((AE90/AE$122)*100,1)","v":0.1},null,{"$f":"L25-AE90","v":855},null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":11.3},null,null,null,{"$f":"AE90+AM90","v":7561},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":11.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H26","v":165175},null,null,null,{"$f":"AE89+AE90","v":1212921},null,{"$f":"ROUND((AE91/AE$122)*100,1)","v":9.9},null,{"$f":"SUM(AI89:AI90)","v":137251},null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":11.3},null,null,null,{"$f":"AO89+AO90","v":1212921},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":11.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H29","v":25151023},null,{"$f":"CUR_TT_KWH","v":4.2647999999999998E-2},null,{"$f":"ROUND((AA94*AC94),0)","v":1072641},null,{"$f":"ROUND((AE94/AE$122)*100,1)","v":8.6999999999999993},null,{"$f":"L29-AE94","v":296933},null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":27.7},null,null,null,{"$f":"AE94+AM94","v":1072641},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":27.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  OFF PEAK KWH",null,null,null,null,45316087,null,{"$f":"CUR_TT_KWH","v":4.2647999999999998E-2},null,{"$f":"ROUND((AA95*AC95),0)","v":1932640},null,{"$f":"ROUND((AE95/AE$122)*100,1)","v":15.7},null,{"$f":"L30-AE95","v":88186},null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":4.5999999999999996},null,null,null,{"$f":"AE95+AM95","v":1932640},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":4.5999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":70467110},null,null,null,{"$f":"AE94+AE95","v":3005281},null,{"$f":"ROUND((AE96/AE$122)*100,1)","v":24.4},null,{"$f":"SUM(AI94:AI95)","v":385119},null,{"$f":"IF(AE96=0,\"0.0 \",ROUND((AI96/AE96)*100,1))","v":12.8},null,null,null,{"$f":"AO94+AO95","v":3005281},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":12.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"TOTAL SUMMER",null,null,{"$f":"F32","v":52},null,{"$f":"H32","v":70467110},null,null,null,{"$f":"AE86+AE91+AE96","v":4244202},null,{"$f":"ROUND((AE97/AE$122)*100,1)","v":34.5},null,{"$f":"AI86+AI91+AI96","v":522370},null,{"$f":"IF(AE97=0,\"0.0 \",ROUND((AI97/AE97)*100,1))","v":12.3},null,null,null,{"$f":"AO86+AO91+AO96","v":4244202},null,{"$f":"IF(AO97=0,\"0.0 \",ROUND((AI97/AO97)*100,1))","v":12.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"CUSTOMER CHARGE",null,null,{"$f":"F35","v":104},null,null,null,{"$f":"AC86","v":500},null,{"$f":"ROUND(Y100*AC100,0)","v":52000},null,{"$f":"ROUND((AE100/AE$122)*100,1)","v":0.4},null,{"$f":"L35-AE100","v":0},null,{"$f":"IF(AE100=0,\"0.0 \",ROUND((AI100/AE100)*100,1))","v":0},null,null,null,{"$f":"AE100+AM100","v":52000},null,{"$f":"IF(AO100=0,\"0.0 \",ROUND((AI100/AO100)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  ON PEAK KW",null,null,null,null,{"$f":"H38","v":315418.80000000005},null,{"$f":"INPUT!C130","v":6.24},null,{"$f":"ROUND(AA103*AC103,0)","v":1968213},null,{"$f":"ROUND((AE103/AE$122)*100,1)","v":16},null,{"$f":"L38-AE103","v":223948},null,{"$f":"IF(AE103=0,\"0.0 \",ROUND((AI103/AE103)*100,1))","v":11.4},null,null,null,{"$f":"AE103+AM103","v":1968213},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":11.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H39","v":11327.7},null,{"$f":"INPUT!C131","v":1.1499999999999999},null,{"$f":"ROUND(AA104*AC104,0)","v":13027},null,{"$f":"ROUND((AE104/AE$122)*100,1)","v":0.1},null,{"$f":"L39-AE104","v":1472},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":11.3},null,null,null,{"$f":"AE104+AM104","v":13027},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":11.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H40","v":326746.50000000006},null,null,null,{"$f":"AE103+AE104","v":1981240},null,{"$f":"ROUND((AE105/AE$122)*100,1)","v":16.100000000000001},null,{"$f":"SUM(AI103:AI104)","v":225420},null,{"$f":"IF(AE105=0,\"0.0 \",ROUND((AI105/AE105)*100,1))","v":11.4},null,null,null,{"$f":"AO103+AO104","v":1981240},null,{"$f":"IF(AO105=0,\"0.0 \",ROUND((AI105/AO105)*100,1))","v":11.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H43","v":49796666},null,{"$f":"CUR_TT_KWH","v":4.2647999999999998E-2},null,{"$f":"ROUND((AA108*AC108),0)","v":2123728},null,{"$f":"ROUND((AE108/AE$122)*100,1)","v":17.3},null,{"$f":"L43-AE108","v":464852},null,{"$f":"IF(AE108=0,\"0.0 \",ROUND((AI108/AE108)*100,1))","v":21.9},null,null,null,{"$f":"AE108+AM108","v":2123728},null,{"$f":"IF(AO108=0,\"0.0 \",ROUND((AI108/AO108)*100,1))","v":21.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H44","v":93005652},null,{"$f":"CUR_TT_KWH","v":4.2647999999999998E-2},null,{"$f":"ROUND((AA109*AC109),0)","v":3966505},null,{"$f":"ROUND((AE109/AE$122)*100,1)","v":32.200000000000003},null,{"$f":"L44-AE109","v":180989},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":4.5999999999999996},null,null,null,{"$f":"AE109+AM109","v":3966505},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":4.5999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H45","v":142802318},null,null,null,{"$f":"AE108+AE109","v":6090233},null,{"$f":"ROUND((AE110/AE$122)*100,1)","v":49.5},null,{"$f":"SUM(AI108:AI109)","v":645841},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":10.6},null,null,null,{"$f":"AO108+AO109","v":6090233},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":10.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL WINTER",null,null,{"$f":"F46","v":104},null,{"$f":"H46","v":142802318},null,null,null,{"$f":"AE100+AE105+AE110","v":8123473},null,{"$f":"ROUND((AE111/AE$122)*100,1)","v":66},null,{"$f":"AI100+AI105+AI110","v":871261},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":10.7},null,null,null,{"$f":"AO100+AO105+AO110","v":8123473},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":10.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"Y97+Y111","v":156},null,{"$f":"AA97+AA111","v":213269428},null,null,null,{"$f":"AE97+AE111","v":12367675},null,{"$f":"ROUND((AE112/AE$122)*100,1)","v":100.5},null,{"$f":"AI111+AI97","v":1393631},null,{"$f":"IF(AE112=0,\"0.0 \",ROUND((AI112/AE112)*100,1))","v":11.3},null,null,null,{"$f":"AO111+AO97","v":12367675},null,{"$f":"IF(AO112=0,\"0.0 \",ROUND((AI112/AO112)*100,1))","v":11.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,{"$f":"C50","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND($AA$112*AC115,0)","v":39028},null,{"$f":"ROUND((AE115/AE$122)*100,1)","v":0.3},null,{"$f":"L50-AE115","v":0},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":0},null,null,null,{"$f":"AE115+AM115","v":39028},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"C51","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO112*AC116,0)","v":0},null,{"$f":"ROUND((AE116/AE$122)*100,1)","v":0},null,{"$f":"L51-AE116","v":0},null,{"$f":"IF(AE116=0,\"0.0 \",ROUND((AI116/AE116)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE116+AM116","v":0},null,{"$f":"IF(AO116=0,\"0.0 \",ROUND((AI116/AO116)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,{"$f":"C52","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":1.0280000000000001E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA112*CUR_FAC,0)","v":219241},null,219241,null,{"$f":"IF(AO117=0,\"0.0 \",ROUND(((R52-AO117)/AO117)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,{"$f":"C53","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"CUR_FTR_TT","v":0},null,{"$f":"ROUND(AA112*AC118,0)","v":0},null,{"$f":"ROUND((AE118/AE$122)*100,1)","v":0},null,{"$f":"L53-AE118","v":0},null,{"$f":"IF(AE118=0,\"0.0 \",ROUND((AI118/AE118)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE118+AM118","v":0},null,{"$f":"IF(AO118=0,\"0.0 \",ROUND((AI118/AO118)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,{"$f":"C54","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA112*RS_PSM,0)","v":-97251},null,{"$f":"ROUND((AE119/AE$122)*100,1)","v":-0.8},null,{"$f":"L54-AE119","v":0},null,0,null,null,null,-97251,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE115:AE119)","v":-58223},null,{"$f":"ROUND((AE120/AE$122)*100,1)","v":-0.5},null,{"$f":"SUM(AI115:AI119)","v":0},null,0,null,{"$f":"SUM(AM115:AM119)","v":219241},null,{"$f":"SUM(AO115:AO119)","v":161018},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"Y112","v":156},null,{"$f":"AA112","v":213269428},null,null,null,{"$f":"AE112+AE120","v":12309452},null,100,null,{"$f":"AI112+AI120","v":1393631},null,{"$f":"IF(AE122=0,\"0.0 \",ROUND((AI122/AE122)*100,1))","v":11.3},null,{"$f":"AM112+AM120","v":219241},null,{"$f":"AO112+AO120","v":12528693},null,{"$f":"IF(AO122=0,\"0.0 \",ROUND((AI122/AO122)*100,1))","v":11.1}]
[]
[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,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate DT RTPM-P","index":14,"n_rows":86,"n_cols":43,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D136","v":0},null,{"$f":"ROUND(+F24*J24,0)","v":0},null,0,null,null,null,{"$f":"L24+P24","v":0}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L24)","v":0},null,0,null,null,null,{"$f":"SUM(R24:R24)","v":0}]
[]
[6,null,"ENERGY CHARGE (3):"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,{"$f":"INPUT!D140","v":0},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D144","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!D148","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,0,null,{"$f":"ROUND(-H30*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L30+P30","v":0}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":0},null,null,null,{"$f":"SUM(L28:L30)","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":0}]
[11,null,"  TOTAL RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L31+L25","v":0},null,0,null,{"$f":"P31","v":0},null,{"$f":"R25+R31","v":0}]
[]
[12,null,"RIDERS:"]
[13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(H32*PRO_DSM_DIST,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":0},null,0,null,{"$f":"SUM(P35:P36)","v":0},null,{"$f":"SUM(R35:R36)","v":0}]
[]
[16,null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,null,null,{"$f":"L37+L32","v":0},null,100,null,{"$f":"P37+P32","v":0},null,{"$f":"R37+R32","v":0}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,0,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  xx  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C136","v":283},null,{"$f":"ROUND(+Y69*AC69,0)","v":0},null,0,null,{"$f":"L24-AE69","v":0},null,{"$f":"IF(AE69=0,0,ROUND((AI69/AE69)*100,1))","v":0},null,null,null,{"$f":"AE69+AM69","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE69:AE69)","v":0},null,0,null,{"$f":"SUM(AI69:AI69)","v":0},null,{"$f":"IF(AE70=0,0,ROUND((AI70/AE70)*100,1))","v":0},null,null,null,{"$f":"SUM(AO69:AO69)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C140","v":5.5399999999999998E-3},null,{"$f":"ROUND((+AA73*AC73),0)","v":0},null,0,null,{"$f":"L28-AE73","v":0},null,{"$f":"IF(AE73=0,0,ROUND((AI73/AE73)*100,1))","v":0},null,null,null,{"$f":"AE73+AM73","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C144","v":7.3999999999999999E-4},null,{"$f":"ROUND((+AA74*AC74),0)","v":0},null,0,null,{"$f":"L29-AE74","v":0},null,{"$f":"IF(AE74=0,0,ROUND((AI74/AE74)*100,1))","v":0},null,null,null,{"$f":"AE74+AM74","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C148","v":5.0457000000000002E-2},null,{"$f":"ROUND((+AA75*AC75),0)","v":0},null,0,null,{"$f":"L30-AE75","v":0},null,{"$f":"IF(AE75=0,0,ROUND((AI75/AE75)*100,1))","v":0},null,{"$f":"ROUND(-AA75*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"AE75+AM75","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":0},null,null,null,{"$f":"SUM(AE73:AE75)","v":0},null,0,null,{"$f":"SUM(AI73:AI75)","v":0},null,{"$f":"IF(AE76=0,0,ROUND((AI76/AE76)*100,1))","v":0},null,{"$f":"AM75","v":0},null,{"$f":"SUM(AO73:AO75)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y69","v":0},null,{"$f":"AA76","v":0},null,null,null,{"$f":"AE70+AE76","v":0},null,0,null,{"$f":"AI70+AI76","v":0},null,{"$f":"IF(AE77=0,0,ROUND((AI77/AE77)*100,1))","v":0},null,{"$f":"AM76+AM70","v":0},null,{"$f":"AO76+AO70","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA77*DSM_DIST,0)","v":0},null,0,null,{"$f":"L35-AE80","v":0},null,{"$f":"IF(AE80=0,0,ROUND((AI80/AE80)*100,1))","v":0},null,null,null,{"$f":"AE80+AM80","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA77*RS_PSM,0)","v":0},null,0,null,{"$f":"L36-AE81","v":0},null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE80:AE81)","v":0},null,0,null,{"$f":"SUM(AI80:AI81)","v":0},null,0,null,null,null,{"$f":"SUM(AO80:AO81)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F39","v":0},null,{"$f":"H39","v":0},null,null,null,{"$f":"AE82+AE77","v":0},null,100,null,{"$f":"AI82+AI77","v":0},null,{"$f":"IF(AE84=0,0,ROUND((AI84/AE84)*100,1))","v":0},null,{"$f":"AM82+AM77","v":0},null,{"$f":"AO70+AO76","v":0},null,0]
[]
[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."]

{"sheet":"Rate DT RTP-P","index":15,"n_rows":86,"n_cols":43,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(+F24*J24,0)","v":0},null,0,null,null,null,{"$f":"L24+P24","v":0}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L24)","v":0},null,0,null,null,null,{"$f":"SUM(R24:R24)","v":0}]
[]
[6,null,"ENERGY CHARGE (3):"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,{"$f":"INPUT!D156","v":1.2470999999999999E-2},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D160","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!D164","v":2.4279999999999999E-2},null,{"$f":"ROUND((H30*J30),0)","v":0},null,0,null,{"$f":"ROUND(-H30*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L30+P30","v":0}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":0},null,null,null,{"$f":"SUM(L28:L30)","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":0}]
[11,null,"  TOTAL RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L31+L25","v":0},null,0,null,{"$f":"P31","v":0},null,{"$f":"R25+R31","v":0}]
[]
[12,null,"RIDERS:"]
[13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(H32*PRO_DSM_DIST,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":0},null,0,null,{"$f":"SUM(P35:P36)","v":0},null,{"$f":"SUM(R35:R36)","v":0}]
[]
[16,null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,null,null,{"$f":"L37+L32","v":0},null,100,null,{"$f":"P37+P32","v":0},null,{"$f":"R37+R32","v":0}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,0,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  xx  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(+Y69*AC69,0)","v":0},null,0,null,{"$f":"L24-AE69","v":0},null,{"$f":"IF(AE69=0,0,ROUND((AI69/AE69)*100,1))","v":0},null,null,null,{"$f":"AE69+AM69","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE69:AE69)","v":0},null,0,null,{"$f":"SUM(AI69:AI69)","v":0},null,{"$f":"IF(AE70=0,0,ROUND((AI70/AE70)*100,1))","v":0},null,null,null,{"$f":"SUM(AO69:AO69)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C156","v":5.5399999999999998E-3},null,{"$f":"ROUND((+AA73*AC73),0)","v":0},null,0,null,{"$f":"L28-AE73","v":0},null,{"$f":"IF(AE73=0,0,ROUND((AI73/AE73)*100,1))","v":0},null,null,null,{"$f":"AE73+AM73","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C160","v":7.3999999999999999E-4},null,{"$f":"ROUND((+AA74*AC74),0)","v":0},null,0,null,{"$f":"L29-AE74","v":0},null,{"$f":"IF(AE74=0,0,ROUND((AI74/AE74)*100,1))","v":0},null,null,null,{"$f":"AE74+AM74","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C164","v":2.4279999999999999E-2},null,{"$f":"ROUND((+AA75*AC75),0)","v":0},null,0,null,{"$f":"L30-AE75","v":0},null,{"$f":"IF(AE75=0,0,ROUND((AI75/AE75)*100,1))","v":0},null,{"$f":"ROUND(-AA75*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"AE75+AM75","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":0},null,null,null,{"$f":"SUM(AE73:AE75)","v":0},null,0,null,{"$f":"SUM(AI73:AI75)","v":0},null,{"$f":"IF(AE76=0,0,ROUND((AI76/AE76)*100,1))","v":0},null,{"$f":"AM75","v":0},null,{"$f":"SUM(AO73:AO75)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y69","v":0},null,{"$f":"AA76","v":0},null,null,null,{"$f":"AE70+AE76","v":0},null,0,null,{"$f":"AI70+AI76","v":0},null,{"$f":"IF(AE77=0,0,ROUND((AI77/AE77)*100,1))","v":0},null,{"$f":"AM76+AM70","v":0},null,{"$f":"AO76+AO70","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA77*DSM_DIST,0)","v":0},null,0,null,{"$f":"L35-AE80","v":0},null,{"$f":"IF(AE80=0,0,ROUND((AI80/AE80)*100,1))","v":0},null,null,null,{"$f":"AE80+AM80","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA77*RS_PSM,0)","v":0},null,0,null,{"$f":"L36-AE81","v":0},null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE80:AE81)","v":0},null,0,null,{"$f":"SUM(AI80:AI81)","v":0},null,0,null,null,null,{"$f":"SUM(AO80:AO81)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F39","v":0},null,{"$f":"H39","v":0},null,null,null,{"$f":"AE82+AE77","v":0},null,100,null,{"$f":"AI82+AI77","v":0},null,{"$f":"IF(AE84=0,0,ROUND((AI84/AE84)*100,1))","v":0},null,{"$f":"AM82+AM77","v":0},null,{"$f":"AO70+AO76","v":0},null,0]
[]
[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."]

{"sheet":"Rate DT RTPM-S","index":16,"n_rows":85,"n_cols":43,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE xx  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT RTP ","TIME OF DAY SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D135","v":0},null,{"$f":"ROUND(F24*J24,0)","v":0},null,0,null,null,null,{"$f":"L24+P24","v":0}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":0},null,0,null,null,null,{"$f":"SUM(R24)","v":0}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,{"$f":"INPUT!D139","v":0},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D143","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!D147","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,0,null,{"$f":"ROUND(-H30*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L30+P30","v":0}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":0},null,null,null,{"$f":"SUM(L28:L30)","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":0}]
[11,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L31+L25","v":0},null,0,null,{"$f":"P31+P25","v":0},null,{"$f":"R31+R25","v":0}]
[]
[12,null,"RIDERS:"]
[13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(H32*PRO_DSM_DIST,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":0},null,0,null,{"$f":"SUM(P35:P36)","v":0},null,{"$f":"SUM(R35:R36)","v":0}]
[]
[16,null," TOTAL RATE DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,null,null,{"$f":"L37+L32","v":0},null,100,null,{"$f":"P37+P32","v":0},null,{"$f":"R37+R32","v":0}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE xx  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DT  RTP","TIME OF DAY SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C135","v":198},null,{"$f":"ROUND(Y68*AC68,0)","v":0},null,{"$f":"ROUND((AE68/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE68+AM68","v":0},null,{"$f":"ROUND((AI68/AO68)*100,1)","v":{"$error":"#DIV/0!"}}]
[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,null,null,null,null,null,null,{"$f":"SUM(AE68)","v":0},null,{"$f":"ROUND((AE69/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(AO68)","v":0},null,{"$f":"ROUND((AI69/AO69)*100,1)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C139","v":6.0530000000000002E-3},null,{"$f":"ROUND((AA72*AC72),0)","v":0},null,{"$f":"ROUND((AE72/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L28-AE72","v":0},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE72+AM72","v":0},null,{"$f":"ROUND((AI72/AO72)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C143","v":7.6000000000000004E-4},null,{"$f":"ROUND((AA73*AC73),0)","v":0},null,{"$f":"ROUND((AE73/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE73+AM73","v":0},null,{"$f":"ROUND((AI73/AO73)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C147","v":5.1858583333333333E-2},null,{"$f":"ROUND((AA74*AC74),0)","v":0},null,{"$f":"ROUND((AE74/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L30-AE74","v":0},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(-AA74*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"AE74+AM74","v":0},null,{"$f":"ROUND((AI74/AO74)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":0},null,null,null,{"$f":"SUM(AE72:AE74)","v":0},null,{"$f":"ROUND((AE75/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI72:AI74)","v":0},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM74","v":0},null,{"$f":"SUM(AO72:AO74)","v":0},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y68","v":0},null,{"$f":"AA75","v":0},null,null,null,{"$f":"AE75+AE69","v":0},null,{"$f":"ROUND((AE76/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI75+AI69","v":0},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM75+AM69","v":0},null,{"$f":"AO75+AO69","v":0},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA76*DSM_DIST,0)","v":0},null,{"$f":"ROUND((AE79/$AE$83)*100,1)+0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"L35-AE79","v":0},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE79+AM79","v":0},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA76*RS_PSM,0)","v":0},null,{"$f":"ROUND((AE80/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L36-AE80","v":0},null,{"$error":"#DIV/0!"},null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE79:AE80)","v":0},null,{"$f":"ROUND((AE81/$AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI79:AI80)","v":0},null,{"$error":"#DIV/0!"},null,{"$f":"SUM(AM79:AM80)","v":0},null,{"$f":"SUM(AO79:AO80)","v":0},null,{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE  DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F39","v":0},null,{"$f":"H39","v":0},null,null,null,{"$f":"AE81+AE76","v":0},null,100,null,{"$f":"AI81+AI76","v":0},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM81+AM76","v":0},null,{"$f":"AO81+AO76","v":0},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":{"$error":"#DIV/0!"}}]
[]
[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."]

{"sheet":"Rate DT RTP-S","index":17,"n_rows":91,"n_cols":43,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 10  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT RTP ","TIME OF DAY SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/$L$42)*100,1)","v":2.5},null,null,null,{"$f":"L24+P24","v":4392}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":4392},null,{"$f":"ROUND((L25/$L$42)*100,1)","v":2.5},null,null,null,{"$f":"SUM(R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,4131069,null,{"$f":"INPUT!D155","v":1.5412E-2},null,{"$f":"ROUND((H28*J28),0)","v":63668},null,{"$f":"ROUND((L28/$L$42)*100,1)","v":35.9},null,null,null,{"$f":"L28+P28","v":63668}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":4131069},null,{"$f":"INPUT!D159","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,{"$f":"ROUND((L29/$L$42)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":4131069},null,{"$f":"INPUT!D164","v":2.4279999999999999E-2},null,{"$f":"ROUND((H30*J30),0)","v":100302},null,{"$f":"ROUND((L30/$L$42)*100,1)+0.1","v":56.7},null,0,null,{"$f":"L30+P30","v":100302}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":4131069},null,null,null,{"$f":"SUM(L28:L30)","v":163970},null,{"$f":"ROUND((L31/$L$42)*100,1)","v":92.6},null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":163970}]
[11,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H31","v":4131069},null,null,null,{"$f":"L31+L25","v":168362},null,{"$f":"ROUND((L32/$L$42)*100,1)","v":95.1},null,{"$f":"P31+P25","v":0},null,{"$f":"R31+R25","v":168362}]
[]
[12,null,"RIDERS:"]
[13,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(H32*PRO_DSM_DIST,0)","v":10642},{"$f":"ROUND((K35/$L$42)*100,1)","v":0},{"$f":"ROUND((L35/$L$42)*100,1)","v":6},null,null,{"$f":"K35+O35","v":0},{"$f":"L35+P35","v":10642}]
[14,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R32*J36,0)","v":0},null,{"$f":"ROUND((L36/$L$42)*100,1)","v":0},null,null,null,0]
[15,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,0,null,{"$f":"PRO_DCI_DTS","v":0},null,{"$f":"ROUND(H37*J37,0)","v":0},null,{"$f":"ROUND((L37/$L$42)*100,1)","v":0},null,null,null,0]
[16,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DTS","v":0},null,{"$f":"ROUND(H32*J38,0)","v":0},null,{"$f":"ROUND((L38/$L$42)*100,1)","v":0},null,null,null,{"$f":"L38+P38","v":0}]
[17,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":-1884},null,{"$f":"ROUND((L39/$L$42)*100,1)","v":-1.1000000000000001},null,null,null,-1884]
[18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L39)","v":8758},null,{"$f":"ROUND((L40/$L$42)*100,1)","v":4.9000000000000004},null,{"$f":"SUM(P35:P39)","v":0},null,{"$f":"SUM(R35:R39)","v":8758}]
[]
[19,null," TOTAL RATE DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F32","v":24},null,{"$f":"H32","v":4131069},null,null,null,{"$f":"L40+L32","v":177120},null,100,null,{"$f":"P40+P32","v":0},null,{"$f":"R40+R32","v":177120}]
[]
[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,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____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,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE 10  OF  22"}]
[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,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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  RTP","TIME OF DAY SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[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,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y71*AC71,0)","v":4392},null,{"$f":"ROUND((AE71/$AE$89)*100,1)","v":3.1},null,{"$f":"L24-AE71","v":0},null,{"$f":"ROUND((AI71/AE71)*100,1)","v":0},null,null,null,{"$f":"AE71+AM71","v":4392},null,{"$f":"ROUND((AI71/AO71)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE71)","v":4392},null,{"$f":"ROUND((AE72/$AE$89)*100,1)","v":3.1},null,{"$f":"SUM(AI71)","v":0},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":0},null,null,null,{"$f":"SUM(AO71)","v":4392},null,{"$f":"ROUND((AI72/AO72)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":4131069},null,{"$f":"INPUT!C155","v":6.0530000000000002E-3},null,{"$f":"ROUND((AA75*AC75),0)","v":25005},null,{"$f":"ROUND((AE75/$AE$89)*100,1)","v":17.7},null,{"$f":"L28-AE75","v":38663},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":154.6},null,null,null,{"$f":"AE75+AM75","v":25005},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":154.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":4131069},null,{"$f":"INPUT!C159","v":7.6000000000000004E-4},null,{"$f":"ROUND((AA76*AC76),0)","v":3140},null,{"$f":"ROUND((AE76/$AE$89)*100,1)","v":2.2000000000000002},null,{"$f":"L29-AE76","v":-3140},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":-100},null,null,null,{"$f":"AE76+AM76","v":3140},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":-100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":4131069},null,{"$f":"INPUT!C164","v":2.4279999999999999E-2},null,{"$f":"ROUND((AA77*AC77),0)","v":100302},null,{"$f":"ROUND((AE77/$AE$89)*100,1)","v":70.8},null,{"$f":"L30-AE77","v":0},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":0},null,0,null,{"$f":"AE77+AM77","v":100302},null,{"$f":"ROUND((AI77/AO77)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":4131069},null,null,null,{"$f":"SUM(AE75:AE77)","v":128447},null,{"$f":"ROUND((AE78/$AE$89)*100,1)","v":90.7},null,{"$f":"SUM(AI75:AI77)","v":35523},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":27.7},null,{"$f":"AM77","v":0},null,{"$f":"SUM(AO75:AO77)","v":128447},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":27.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y71","v":24},null,{"$f":"AA78","v":4131069},null,null,null,{"$f":"AE78+AE72","v":132839},null,{"$f":"ROUND((AE79/$AE$89)*100,1)","v":93.8},null,{"$f":"AI78+AI72","v":35523},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":26.7},null,{"$f":"AM78+AM72","v":0},null,{"$f":"AO78+AO72","v":132839},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":26.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,{"$f":"C35","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA79*DSM_DIST,0)","v":10642},null,{"$f":"ROUND((AE82/$AE$89)*100,1)","v":7.5},null,{"$f":"L35-AE82","v":0},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":0},null,null,null,{"$f":"AE82+AM82","v":10642},null,{"$f":"ROUND((AI82/AO82)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,{"$f":"C36","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO79*AC83,0)","v":0},null,0,null,{"$f":"L36-AE83","v":0},null,{"$f":"IF(AE83=0,0,ROUND((AI83/AE83)*100,1))","v":0},null,null,null,{"$f":"AE83+AM83","v":0},null,{"$f":"IF(AO83=0,0,ROUND((AI83/AO83)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,{"$f":"C37","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,{"$f":"H37","v":0},null,{"$f":"CUR_DCI_DTS","v":0},null,{"$f":"ROUND(AA84*AC84,0)","v":0},null,0,null,{"$f":"L37-AE84","v":0},null,{"$f":"IF(AE84=0,0,ROUND((AI84/AE84)*100,1))","v":0},null,null,null,{"$f":"AE84+AM84","v":0},null,{"$f":"IF(AO84=0,0,ROUND((AI84/AO84)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"C38","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"CUR_FTR_DTS","v":0},null,{"$f":"ROUND(AA79*AC85,0)","v":0},null,0,null,{"$f":"L38-AE85","v":0},null,{"$f":"IF(AE85=0,0,ROUND((AI85/AE85)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO85=0,0,ROUND((AI85/AO85)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,{"$f":"C39","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA79*RS_PSM,0)","v":-1884},null,-1.3,null,{"$f":"L39-AE86","v":0},null,0,null,null,null,-1884,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE82:AE86)","v":8758},null,6.2,null,{"$f":"SUM(AI82:AI86)","v":0},null,0,null,{"$f":"SUM(AM82:AM86)","v":0},null,{"$f":"SUM(AO82:AO86)","v":8758},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":19},null,"  TOTAL RATE  DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F42","v":24},null,{"$f":"H42","v":4131069},null,null,null,{"$f":"AE87+AE79","v":141597},null,100,null,{"$f":"AI87+AI79","v":35523},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":25.1},null,{"$f":"AM87+AM79","v":0},null,{"$f":"AO87+AO79","v":141597},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":25.1}]
[]
[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."]

{"sheet":"Rate DS RTPM","index":18,"n_rows":85,"n_cols":43,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS RTP","SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D135","v":0},null,{"$f":"ROUND(F24*J24,0)","v":0},null,0,null,null,null,{"$f":"L24+P24","v":0}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L24)","v":0},null,0,null,null,null,{"$f":"SUM(R24:R24)","v":0}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,{"$f":"INPUT!D139","v":0},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D143","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!D147","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,0,null,{"$f":"ROUND(-H30*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L30+P30","v":0}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":0},null,null,null,{"$f":"SUM(L28:L30)","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":0}]
[11,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L31+L25","v":0},null,0,null,{"$f":"P31+P25","v":0},null,{"$f":"R31+R25","v":0}]
[]
[12,null,"RIDERS:"]
[13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(H32*PRO_DSM_DIST,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":0},null,0,null,{"$f":"SUM(P35:P36)","v":0},null,{"$f":"SUM(R35:R36)","v":0}]
[]
[16,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,null,null,{"$f":"L37+L32","v":0},null,100,null,{"$f":"P37+P32","v":0},null,{"$f":"R37+R32","v":0}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  xx  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DS  RTP","SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C135","v":198},null,{"$f":"ROUND(Y68*AC68,0)","v":0},null,{"$f":"ROUND((AE68/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE68+AM68","v":0},null,{"$f":"IF(AO68=0,\"0.0 \",ROUND((AI68/AO68)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE68:AE68)","v":0},null,{"$f":"ROUND((AE69/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI68:AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(AO68:AO68)","v":0},null,{"$f":"IF(AO69=0,\"0.0 \",ROUND((AI69/AO69)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C139","v":6.0530000000000002E-3},null,{"$f":"ROUND((AA72*AC72),0)","v":0},null,{"$f":"ROUND((AE72/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L28-AE72","v":0},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE72+AM72","v":0},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C143","v":7.6000000000000004E-4},null,{"$f":"ROUND((AA73*AC73),0)","v":0},null,{"$f":"ROUND((AE73/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE73+AM73","v":0},null,{"$f":"IF(AO73=0,\"0.0 \",ROUND((AI73/AO73)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C147","v":5.1858583333333333E-2},null,{"$f":"ROUND((AA74*AC74),0)","v":0},null,{"$f":"ROUND((AE74/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L30-AE74","v":0},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(-AA74*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"AE74+AM74","v":0},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":0},null,null,null,{"$f":"SUM(AE72:AE74)","v":0},null,{"$f":"ROUND((AE75/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI72:AI74)","v":0},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM74","v":0},null,{"$f":"SUM(AO72:AO74)","v":0},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"Y68","v":0},null,{"$f":"AA75","v":0},null,null,null,{"$f":"AE75+AE69","v":0},null,{"$f":"ROUND((AE76/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI75+AI69","v":0},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM75+AM69","v":0},null,{"$f":"AO75+AO69","v":0},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND(AA76*DSM_DIST,0)","v":0},null,{"$f":"ROUND((AE79/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L35-AE79","v":0},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE79+AM79","v":0},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA76*RS_PSM,0)","v":0},null,{"$f":"ROUND((AE80/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L36-AE80","v":0},null,{"$error":"#DIV/0!"},null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE79:AE80)","v":0},null,{"$f":"ROUND((AE81/AE$83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI79:AI80)","v":0},null,{"$error":"#DIV/0!"},null,{"$f":"SUM(AM79:AM80)","v":0},null,{"$f":"SUM(AO79:AO80)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"Y76","v":0},null,{"$f":"AA76","v":0},null,null,null,{"$f":"AE81+AE76","v":0},null,100,null,{"$f":"AI81+AI76","v":0},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AM81+AM76","v":0},null,{"$f":"AO81+AO76","v":0},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":"0.0 "}]
[]
[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."]

{"sheet":"Rate DS RTP","index":19,"n_rows":91,"n_cols":43,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  11  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS RTP","SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,36,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":6588},null,{"$f":"ROUND((L24/L$42)*100,1)","v":23.1},null,null,null,{"$f":"L24+P24","v":6588}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L24)","v":6588},null,{"$f":"ROUND((L25/L$42)*100,1)","v":23.1},null,null,null,{"$f":"SUM(R24:R24)","v":6588}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,299922,null,{"$f":"INPUT!D155","v":1.5412E-2},null,{"$f":"ROUND((H28*J28),0)","v":4622},null,{"$f":"ROUND((L28/L$42)*100,1)","v":16.2},null,null,null,{"$f":"L28+P28","v":4622}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":299922},null,{"$f":"INPUT!D159","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,{"$f":"ROUND((L29/L$42)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":299922},null,{"$f":"INPUT!D163","v":5.5529000000000002E-2},null,{"$f":"ROUND((H30*J30),0)","v":16654},null,{"$f":"ROUND((L30/L$42)*100,1)+0.1","v":58.5},null,0,null,{"$f":"L30+P30","v":16654}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":299922},null,null,null,{"$f":"SUM(L28:L30)","v":21276},null,{"$f":"ROUND((L31/L$42)*100,1)","v":74.7},null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":21276}]
[11,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":36},null,{"$f":"H31","v":299922},null,null,null,{"$f":"L31+L25","v":27864},null,{"$f":"ROUND((L32/L$42)*100,1)","v":97.8},null,{"$f":"P31+P25","v":0},null,{"$f":"R31+R25","v":27864}]
[]
[12,null,"RIDERS:"]
[13,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($H$32*J35,0)","v":773},null,{"$f":"ROUND((L35/L$42)*100,1)","v":2.7},null,null,null,{"$f":"L35+P35","v":773}]
[14,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R32*J36,0)","v":0},null,0,null,null,null,{"$f":"L36+P36","v":0}]
[15,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_DIST","v":0},null,{"$f":"ROUND(H37*J37,0)","v":0},null,0,null,null,null,{"$f":"L37+P37","v":0}]
[16,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_DIST","v":0},null,{"$f":"ROUND(H32*J38,0)","v":0},null,0,null,null,null,0]
[17,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":-137},null,-0.5,null,null,null,-137]
[18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L39)","v":636},null,2.2000000000000002,null,{"$f":"SUM(P35:P39)","v":0},null,{"$f":"SUM(R35:R39)","v":636}]
[]
[19,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"F32","v":36},null,{"$f":"H32","v":299922},null,null,null,{"$f":"L40+L32","v":28500},null,100,null,{"$f":"P40+P32","v":0},null,{"$f":"R40+R32","v":28500}]
[]
[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,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____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,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE  11  OF  22"}]
[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,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,"DS  RTP","SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[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,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":36},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y71*AC71,0)","v":6588},null,{"$f":"ROUND((AE71/AE$89)*100,1)","v":25.4},null,{"$f":"L24-AE71","v":0},null,{"$f":"ROUND((AI71/AE71)*100,1)","v":0},null,null,null,{"$f":"AE71+AM71","v":6588},null,{"$f":"IF(AO71=0,\"0.0 \",ROUND((AI71/AO71)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE71:AE71)","v":6588},null,{"$f":"ROUND((AE72/AE$89)*100,1)","v":25.4},null,{"$f":"SUM(AI71:AI71)","v":0},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":0},null,null,null,{"$f":"SUM(AO71:AO71)","v":6588},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":299922},null,{"$f":"INPUT!C155","v":6.0530000000000002E-3},null,{"$f":"ROUND((AA75*AC75),0)","v":1815},null,{"$f":"ROUND((AE75/AE$89)*100,1)","v":7},null,{"$f":"L28-AE75","v":2807},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":154.69999999999999},null,null,null,{"$f":"AE75+AM75","v":1815},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":154.69999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":299922},null,{"$f":"INPUT!C159","v":7.6000000000000004E-4},null,{"$f":"ROUND((AA76*AC76),0)","v":228},null,{"$f":"ROUND((AE76/AE$89)*100,1)","v":0.9},null,{"$f":"L29-AE76","v":-228},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":-100},null,null,null,{"$f":"AE76+AM76","v":228},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":-100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":299922},null,{"$f":"INPUT!C163","v":5.5529000000000002E-2},null,{"$f":"ROUND((AA77*AC77),0)","v":16654},null,{"$f":"ROUND((AE77/AE$89)*100,1)","v":64.2},null,{"$f":"L30-AE77","v":0},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":0},null,0,null,{"$f":"AE77+AM77","v":16654},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":299922},null,null,null,{"$f":"SUM(AE75:AE77)","v":18697},null,{"$f":"ROUND((AE78/AE$89)*100,1)","v":72.099999999999994},null,{"$f":"SUM(AI75:AI77)","v":2579},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":13.8},null,{"$f":"AM77","v":0},null,{"$f":"SUM(AO75:AO77)","v":18697},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":13.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"Y71","v":36},null,{"$f":"AA78","v":299922},null,null,null,{"$f":"AE78+AE72","v":25285},null,{"$f":"ROUND((AE79/AE$89)*100,1)","v":97.5},null,{"$f":"AI78+AI72","v":2579},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":10.199999999999999},null,{"$f":"AM78+AM72","v":0},null,{"$f":"AO78+AO72","v":25285},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":10.199999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,{"$f":"C35","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":2.5760000000000002E-3},null,{"$f":"ROUND($AA$79*AC82,0)","v":773},null,{"$f":"ROUND((AE82/AE$89)*100,1)","v":3},null,{"$f":"L35-AE82","v":0},null,{"$f":"IF(AE82=0,0,ROUND((AI82/AE82)*100,1))","v":0},null,null,null,{"$f":"AE82+AM82","v":773},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,{"$f":"C36","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO79*AC83,0)","v":0},null,0,null,{"$f":"L36-AE83","v":0},null,{"$f":"IF(AE83=0,0,ROUND((AI83/AE83)*100,1))","v":0},null,null,null,{"$f":"AE83+AM83","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,{"$f":"C37","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,{"$f":"H37","v":0},null,{"$f":"CUR_DCI_DIST","v":0},null,{"$f":"ROUND(AA84*AC84,0)","v":0},null,0,null,{"$f":"L37-AE84","v":0},null,{"$f":"IF(AE84=0,0,ROUND((AI84/AE84)*100,1))","v":0},null,null,null,{"$f":"AE84+AM84","v":0},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"C38","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"CUR_FTR_DIST","v":0},null,{"$f":"ROUND(AA79*AC85,0)","v":0},null,0,null,{"$f":"L38-AE85","v":0},null,0,null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,{"$f":"C39","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA79*RS_PSM,0)","v":-137},null,-0.5,null,{"$f":"L39-AE86","v":0},null,0,null,null,null,-137,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE82:AE86)","v":636},null,2.5,null,{"$f":"SUM(AI82:AI86)","v":0},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":0},null,{"$f":"SUM(AM82:AM86)","v":0},null,{"$f":"SUM(AO82:AO86)","v":636},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":19},null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"Y79","v":36},null,{"$f":"AA79","v":299922},null,null,null,{"$f":"AE87+AE79","v":25921},null,100,null,{"$f":"AI87+AI79","v":2579},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":9.9},null,{"$f":"AM87+AM79","v":0},null,{"$f":"AO87+AO79","v":25921},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":9.9}]
[]
[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."]

{"sheet":"Rate TT RTPM","index":20,"n_rows":87,"n_cols":43,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[2,null,null,"TRANSMISSION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D137","v":0},null,{"$f":"ROUND(F24*J24,0)","v":0},null,0,null,null,null,{"$f":"L24+P24","v":0}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":0},null,0,null,null,null,{"$f":"SUM(R24)","v":0}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,{"$f":"INPUT!D141","v":0},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D145","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!D149","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,0,null,{"$f":"ROUND(-H30*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L30+P30","v":0}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H29","v":0},null,null,null,{"$f":"SUM(L28:L30)","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":0}]
[11,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L31+L25","v":0},null,0,null,{"$f":"SUM(P31+P25)","v":0},null,{"$f":"R31+R25","v":0}]
[]
[12,null,"RIDERS:"]
[13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND(H32*PRO_DSM_TRANS,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":0},null,0,null,null,null,{"$f":"SUM(R35:R36)","v":0}]
[]
[16,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,null,null,{"$f":"L37+L32","v":0},null,100,null,{"$f":"P37+P32","v":0},null,{"$f":"R37+R32","v":0}]
[]
[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,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____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,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE  xx  OF  22"}]
[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,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,"TT  RTP","TIME OF DAY SERVICE AT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"TRANSMISSION VOLTAGE"]
[]
[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,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C137","v":683},null,{"$f":"ROUND(Y70*AC70,0)","v":0},null,{"$f":"ROUND((AE70/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L24-AE70","v":0},null,{"$f":"IF(AE70=0,\"0.0 \",ROUND((AI70/AE70)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE70+AM70","v":0},null,{"$f":"IF(AO70=0,\"0.0 \",ROUND((AI70/AO70)*100,1))","v":"0.0 "}]
[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,null,null,null,null,null,null,{"$f":"SUM(AE70)","v":0},null,{"$f":"ROUND((AE71/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L25-AE71","v":0},null,{"$f":"IF(AE71=0,\"0.0 \",ROUND((AI71/AE71)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE71+AM71","v":0},null,{"$f":"IF(AO71=0,\"0.0 \",ROUND((AI71/AO71)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C141","v":2.0079999999999998E-3},null,{"$f":"ROUND((AA74*AC74),0)","v":0},null,{"$f":"ROUND((AE74/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L28-AE74","v":0},null,{"$f":"IF(AE74=0,\"0.0 \",ROUND((AI74/AE74)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE74+AM74","v":0},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C145","v":7.2099999999999996E-4},null,{"$f":"ROUND((AA75*AC75),0)","v":0},null,{"$f":"ROUND((AE75/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L29-AE75","v":0},null,{"$f":"IF(AE75=0,\"0.0 \",ROUND((AI75/AE75)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE75+AM75","v":0},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C149","v":4.9195574999999998E-2},null,{"$f":"ROUND((AA76*AC76),0)","v":0},null,{"$f":"ROUND((AE76/AE$85)*100,1)-0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"L30-AE76","v":0},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":"0.0 "},null,{"$f":"ROUND(-AA76*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"AE76+AM76","v":0},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":0},null,null,null,{"$f":"SUM(AE74:AE76)","v":0},null,{"$f":"ROUND((AE77/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI74:AI76)","v":0},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":"0.0 "},null,{"$f":"AM76","v":0},null,{"$f":"SUM(AO74:AO76)","v":0},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"Y70","v":0},null,{"$f":"AA77","v":0},null,null,null,{"$f":"AE77+AE71","v":0},null,{"$f":"ROUND((AE78/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI77+AI71","v":0},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":"0.0 "},null,{"$f":"AM77+AM71","v":0},null,{"$f":"AO77+AO71","v":0},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"RIDERS:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L34-AE80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND(AA78*DSM_TRANS,0)","v":0},null,{"$f":"ROUND((AE81/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L35-AE81","v":0},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE81+AM81","v":0},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA78*RS_PSM,0)","v":0},null,{"$f":"ROUND((AE82/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"L36-AE82","v":0},null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE81:AE82)","v":0},null,{"$f":"ROUND((AE83/AE$85)*100,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI81:AI82)","v":0},null,"0.0 ",null,{"$f":"SUM(AM81:AM82)","v":0},null,{"$f":"SUM(AO81:AO82)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"Y78","v":0},null,{"$f":"AA78","v":0},null,null,null,{"$f":"AE83+AE78","v":0},null,100,null,{"$f":"AI83+AI78","v":0},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":"0.0 "},null,{"$f":"AM83+AM78","v":0},null,{"$f":"AO83+AO78","v":0},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":"0.0 "}]
[]
[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."]

{"sheet":"Rate TT RTP","index":21,"n_rows":91,"n_cols":43,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  12  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
["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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[2,null,null,"TRANSMISSION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/$L$41)*100,1)","v":0.9},null,null,null,{"$f":"L24+P24","v":4392}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":4392},null,{"$f":"ROUND((L25/$L$41)*100,1)","v":0.9},null,null,null,{"$f":"SUM(R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,12915280,null,{"$f":"INPUT!D157","v":6.4720000000000003E-3},null,{"$f":"ROUND((H28*J28),0)","v":83588},null,{"$f":"ROUND((L28/$L$41)*100,1)","v":18.100000000000001},null,null,null,{"$f":"L28+P28","v":83588}]
[8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H28","v":12915280},null,{"$f":"INPUT!D161","v":0},null,{"$f":"ROUND((H29*J29),0)","v":0},null,{"$f":"ROUND((L29/$L$41)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":0}]
[9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":12915280},null,{"$f":"INPUT!D165","v":2.9267999999999999E-2},null,{"$f":"ROUND((H30*J30),0)","v":378004},null,{"$f":"ROUND((L30/$L$41)*100,1)+0.1","v":81.8},null,0,null,{"$f":"L30+P30","v":378004}]
[10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H29","v":12915280},null,null,null,{"$f":"SUM(L28:L30)","v":461592},null,{"$f":"ROUND((L31/$L$41)*100,1)+0.1","v":99.899999999999991},null,{"$f":"P30","v":0},null,{"$f":"SUM(R28:R30)","v":461592}]
[11,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H31","v":12915280},null,null,null,{"$f":"L31+L25","v":465984},null,{"$f":"ROUND((L32/$L$41)*100,1)","v":100.8},null,{"$f":"SUM(P31+P25)","v":0},null,{"$f":"R31+R25","v":465984}]
[]
[12,null,"RIDERS:"]
[13,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND($H$32*J35,0)","v":2363},null,{"$f":"ROUND((L35/$L$41)*100,1)","v":0.5},null,null,null,{"$f":"L35+P35","v":2363}]
[14,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(R32*J36,0)","v":0},null,{"$f":"ROUND((L36/$L$41)*100,1)","v":0},null,null,null,{"$f":"L36+P36","v":0}]
[15,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_TT","v":0},null,{"$f":"ROUND(H31*J37,0)","v":0},null,0,null,null,null,0]
[16,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(H32*PRO_PSM,0)","v":-5889},null,{"$f":"ROUND((L38/$L$41)*100,1)","v":-1.3},null,null,null,-5889]
[17,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L38)","v":-3526},null,{"$f":"ROUND((L39/$L$41)*100,1)","v":-0.8},null,null,null,{"$f":"SUM(R35:R38)","v":-3526}]
[]
[18,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"F32","v":24},null,{"$f":"H32","v":12915280},null,null,null,{"$f":"L39+L32","v":462458},null,100,null,{"$f":"P39+P32","v":0},null,{"$f":"R39+R32","v":462458}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  12  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending May 31, 2017"}]
[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 ",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,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"TRANSMISSION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y72*AC72,0)","v":4392},null,{"$f":"ROUND((AE72/AE$89)*100,1)","v":1.1000000000000001},null,{"$f":"L24-AE72","v":0},null,{"$f":"IF(AE72=0,\"0.0 \",ROUND((AI72/AE72)*100,1))","v":0},null,null,null,{"$f":"AE72+AM72","v":4392},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE72)","v":4392},null,{"$f":"ROUND((AE73/AE$89)*100,1)","v":1.1000000000000001},null,{"$f":"L25-AE73","v":0},null,{"$f":"IF(AE73=0,\"0.0 \",ROUND((AI73/AE73)*100,1))","v":0},null,null,null,{"$f":"AE73+AM73","v":4392},null,{"$f":"IF(AO73=0,\"0.0 \",ROUND((AI73/AO73)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":12915280},null,{"$f":"INPUT!C157","v":2.0079999999999998E-3},null,{"$f":"ROUND((AA76*AC76),0)","v":25934},null,{"$f":"ROUND((AE76/AE$89)*100,1)","v":6.3},null,{"$f":"L28-AE76","v":57654},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":222.3},null,null,null,{"$f":"AE76+AM76","v":25934},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":222.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ANCILLARY SERVICES",null,null,null,null,{"$f":"H29","v":12915280},null,{"$f":"INPUT!C161","v":7.2099999999999996E-4},null,{"$f":"ROUND((AA77*AC77),0)","v":9312},null,{"$f":"ROUND((AE77/AE$89)*100,1)","v":2.2000000000000002},null,{"$f":"L29-AE77","v":-9312},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":-100},null,null,null,{"$f":"AE77+AM77","v":9312},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":-100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H30","v":12915280},null,{"$f":"INPUT!C165","v":2.9267999999999999E-2},null,{"$f":"ROUND((AA78*AC78),0)","v":378004},null,{"$f":"ROUND((AE78/AE$89)*100,1)","v":91.3},null,{"$f":"L30-AE78","v":0},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":0},null,0,null,{"$f":"AE78+AM78","v":378004},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":12915280},null,null,null,{"$f":"SUM(AE76:AE78)","v":413250},null,{"$f":"ROUND((AE79/AE$89)*100,1)","v":99.8},null,{"$f":"SUM(AI76:AI78)","v":48342},null,{"$f":"IF(AE79=0,\"0.0 \",ROUND((AI79/AE79)*100,1))","v":11.7},null,{"$f":"AM78","v":0},null,{"$f":"SUM(AO76:AO78)","v":413250},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":11.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"Y72","v":24},null,{"$f":"AA79","v":12915280},null,null,null,{"$f":"AE79+AE73","v":417642},null,{"$f":"ROUND((AE80/AE$89)*100,1)","v":100.9},null,{"$f":"AI79+AI73","v":48342},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":11.6},null,{"$f":"AM79+AM73","v":0},null,{"$f":"AO79+AO73","v":417642},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":11.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_TRANS","v":1.83E-4},null,{"$f":"ROUND($AA$80*AC83,0)","v":2363},null,{"$f":"ROUND((AE83/AE$89)*100,1)","v":0.6},null,{"$f":"L35-AE83","v":0},null,{"$f":"IF(AE83=0,\"0.0 \",ROUND((AI83/AE83)*100,1))","v":0},null,null,null,{"$f":"AE83+AM83","v":2363},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,{"$f":"C36","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(AO80*AC84,0)","v":0},null,{"$f":"ROUND((AE84/AE$89)*100,1)","v":0},null,{"$f":"L36-AE84","v":0},null,{"$f":"IF(AE84=0,\"0.0 \",ROUND((AI84/AE84)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE84+AM84","v":0},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_TT","v":0},null,{"$f":"ROUND(AA80*AC85,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(AA80*RS_PSM,0)","v":-5889},null,{"$f":"ROUND((AE86/AE$89)*100,1)-0.1","v":-1.5},null,{"$f":"L38-AE86","v":0},null,0,null,null,null,-5889,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE83:AE86)","v":-3526},null,{"$f":"ROUND((AE87/AE$89)*100,1)","v":-0.9},null,{"$f":"SUM(AI83:AI86)","v":0},null,0,null,{"$f":"SUM(AM83:AM86)","v":0},null,{"$f":"SUM(AO83:AO86)","v":-3526},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A41","v":18},null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"Y80","v":24},null,{"$f":"AA80","v":12915280},null,null,null,{"$f":"AE87+AE80","v":414116},null,100,null,{"$f":"AI87+AI80","v":48342},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":11.7},null,{"$f":"AM87+AM80","v":0},null,{"$f":"AO87+AO80","v":414116},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":11.7}]
[]
[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."]

{"sheet":"Rate SL","index":22,"n_rows":439,"n_cols":51,"rows_kept":439,"cut":false,"hidden":false,"merged":[[222,19,222,42],[288,19,288,42],[369,19,369,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,0.11884823885245975]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"},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,"Pole Rate Increases",null,null,null,null,null,null,null,"code"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w17",null,4.4000000000000004,null,{"$f":"ROUND(AC5*$AG$1,2)","v":0.52},null,{"$f":"AC5+AE5","v":4.92},null,3]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3",null,null,null,null,null,null,null,null,"w30",null,4.34,null,0.52,null,4.8599999999999994,null,4]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 13  OF  22",null,null,null,null,null,null,null,null,"w35",null,4.4000000000000004,null,0.52,null,4.92,null,5]
["WORK PAPER REFERENCE NO(S).:",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,"w40",null,5.27,null,0.63,null,5.8999999999999995,null,6]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"},null,null,null,null,null,null,null,null,"a12",null,11.97,null,1.42,null,13.39,null,7]
["PROPOSED 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,"a28",null,6.94,null,0.82,null,7.7600000000000007,null,8]
[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,"a28h",null,7.01,null,0.83,null,7.84,null,"8A"]
[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,"a30",null,13.86,null,1.65,null,15.51,null,9]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL",null,null,null,null,null,null,null,null,"f17",null,4.4000000000000004,null,0.52,null,4.92,null,10]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE",null,null,null,null,null,null,null,null,"f12",null,12.87,null,1.53,null,14.399999999999999,null,11]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)",null,null,null,null,null,null,null,null,"f30",null,8.3800000000000008,null,1,null,9.3800000000000008,null,12]
[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,null,"f35",null,8.6,null,1.02,null,9.6199999999999992,null,13]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,null,null,"s27",null,11.31,null,1.34,null,12.65,null,16]
[1,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s27h",null,17.05,null,2.0299999999999998,null,19.080000000000002,null,17]
[2,null,"OVERHEAD DISTRIBUTION:"]
[3,null,"MERCURY VAPOR :",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,"Annual kWh / Light"]
[4,null,"     7,000 LUMEN",null,null,67685,null,{"$f":"ROUND(F21*AC21/12,0)","v":4529255},null,{"$f":"ROUND(AC243+(AC243*$AG$1),2)","v":7.96},null,{"$f":"ROUND((F21*J21),0)","v":538773},null,{"$f":"ROUND((L21/L$211)*100,1)","v":36},null,{"$f":"ROUND($P$211/$H$211*H21,0)","v":4656},null,{"$f":"L21+P21","v":543429},null,null,null,null,null,null,null,null,null,null,803]
[5,null,"     7,000 LUMEN (OPEN)",null,null,61,null,{"$f":"ROUND(F22*AC22/12,0)","v":4336},null,{"$f":"ROUND(AC244+(AC244*$AG$1),2)","v":6.65},null,{"$f":"ROUND((F22*J22),0)","v":406},null,{"$f":"ROUND((L22/L$211)*100,1)","v":0},null,4,null,{"$f":"L22+P22","v":410},null,null,null,null,null,null,null,null,null,null,853]
[6,null,"     7,000 LUMEN (4)",null,null,36,null,2409,null,{"$f":"$J$21+$AG$6","v":12.82},null,462,null,0,null,2,null,{"$f":"L23+P23","v":464},null,null,null,null,null,null,null,null,null,null,803]
[7,null,"     7,000 LUMEN (5)",null,null,560,null,37473,null,{"$f":"$J$21+$AG$7","v":12.879999999999999},null,7213,null,0.5,null,39,null,7252,null,null,null,null,null,null,null,null,null,null,803]
[8,null,"     7,000 LUMEN (6)",null,null,119,null,7963,null,{"$f":"$J$21+$AG$8","v":13.86},null,1649,null,0.1,null,8,null,{"$f":"L25+P25","v":1657},null,null,null,null,null,null,null,null,null,null,803]
[9,null,"     7,000 LUMEN (8A)",null,null,132,null,8833,null,{"$f":"$J$21+$AG$11","v":15.8},null,2086,null,0.1,null,9,null,{"$f":"L26+P26","v":2095},null,null,null,null,null,null,null,null,null,null,803]
[10,null,"    10,000 LUMEN",null,null,{"$f":"2187+12","v":2199},null,209638,null,{"$f":"ROUND(AC249+(AC249*$AG$1),2)","v":9.19},null,20209,null,1.4,null,216,null,{"$f":"L27+P27","v":20425},null,null,null,null,null,null,null,null,null,null,1144]
[11,null,"    10,000 LUMEN (5)",null,null,7,null,667,null,{"$f":"$J$27+$AG$7","v":14.11},null,99,null,0,null,{"$f":"ROUND($P$211/$H$211*H28,0)+1","v":2},null,101,null,null,null,null,null,null,null,null,null,null,1144]
[12,null,"    21,000 LUMEN",null,null,9600,null,1431200,null,{"$f":"ROUND(AC251+(AC251*$AG$1),2)","v":12.3},null,118080,null,7.9,null,{"$f":"ROUND($P$211/$H$211*H29,0)","v":1471},null,{"$f":"L29+P29","v":119551},null,null,null,null,null,null,null,null,null,null,1789]
[13,null,"    21,000 LUMEN (5)",null,null,132,null,19679,null,{"$f":"$J$29+$AG$7","v":17.22},null,2273,null,0.2,null,{"$f":"ROUND($P$211/$H$211*H30,0)","v":20},null,2293,null,null,null,null,null,null,null,null,null,null,1789]
[14,null,"    21,000 LUMEN (6)",null,null,132,null,19679,null,{"$f":"$J$29+$AG$8","v":18.2},null,2402,null,0.2,null,{"$f":"ROUND($P$211/$H$211*H31,0)","v":20},null,2422,null,null,null,null,null,null,null,null,null,null,1789]
[15,null,"METAL HALIDE:"]
[16,null,"    14,000 LUMEN",null,null,336,null,{"$f":"ROUND(F33*AC33/12,0)","v":22484},null,{"$f":"ROUND(AC255+(AC255*$AG$1),2)","v":7.96},null,2675,null,{"$f":"ROUND((L33/L$211)*100,1)","v":0.2},null,{"$f":"ROUND($P$211/$H$211*H33,0)","v":23},null,{"$f":"L33+P33","v":2698},null,null,null,null,null,null,null,null,null,null,803]
[17,null,"    14,000 LUMEN (5)",null,null,48,null,3212,null,{"$f":"$J$33+$AG$7","v":12.879999999999999},null,618,null,0,null,3,null,{"$f":"L34+P34","v":621},null,null,null,null,null,null,null,null,null,null,803]
[18,null,"    14,000 LUMEN (6)",null,null,91,null,6089,null,{"$f":"$J$33+$AG$8","v":13.86},null,1261,null,0.1,null,6,null,{"$f":"L35+P35","v":1267},null,null,null,null,null,null,null,null,null,null,803]
[19,null,"    14,000 LUMEN (10)",null,null,12,null,803,null,{"$f":"$J$33+$AG$13","v":12.879999999999999},null,155,null,0,null,1,null,156,null,null,null,null,null,null,null,null,null,null,803]
[20,null,"    20,500 LUMEN",null,null,168,null,16016,null,{"$f":"ROUND(AC259+(AC259*$AG$1),2)","v":9.19},null,1544,null,0.1,null,16,null,{"$f":"L37+P37","v":1560},null,null,null,null,null,null,null,null,null,null,1144]
[21,null,"    20,500 LUMEN (6)",null,null,24,null,2288,null,{"$f":"$J$37+$AG$8","v":15.09},null,362,null,0,null,2,null,{"$f":"L38+P38","v":364},null,null,null,null,null,null,null,null,null,null,1144]
[22,null,"    36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC261+(AC261*$AG$1),2)","v":12.3},null,0,null,0,null,0,null,{"$f":"L39+P39","v":0},null,null,null,null,null,null,null,null,null,null,1789]
[23,null,"SODIUM VAPOR:"]
[24,null,"     9,500 LUMEN",null,null,19202,null,{"$f":"ROUND(F41*AC41/12,0)","v":779281},null,{"$f":"ROUND(AC263+(AC263*$AG$1),2)","v":8.81},null,169170,null,{"$f":"ROUND((L41/L$211)*100,1)","v":11.3},null,{"$f":"ROUND($P$211/$H$211*H41,0)","v":801},null,{"$f":"L41+P41","v":169971},null,null,null,null,null,null,null,null,null,null,487]
[25,null,"     9,500 LUMEN (OPEN)",null,null,120,null,4870,null,{"$f":"ROUND(AC264+(AC264*$AG$1),2)","v":6.61},null,793,null,0.1,null,5,null,{"$f":"L42+P42","v":798},null,null,null,null,null,null,null,null,null,null,487]
[26,null,"     9,500 LUMEN (4)",null,null,{"$f":"24+24","v":48},null,1948,null,{"$f":"$J$41+$AG$6","v":13.67},null,656,null,0,null,2,null,658,null,null,null,null,null,null,null,null,null,null,487]
[27,null,"     9,500 LUMEN (5)",null,null,685,null,27800,null,{"$f":"$J$41+$AG$7","v":13.73},null,9405,null,0.6,null,29,null,{"$f":"L44+P44","v":9434},null,null,null,null,null,null,null,null,null,null,487]
[28,null,"     9,500 LUMEN (6)",null,null,{"$f":"564+72+49","v":685},null,27800,null,{"$f":"$J$41+$AG$8","v":14.71},null,10076,null,0.7,null,29,null,{"$f":"L45+P45","v":10105},null,null,null,null,null,null,null,null,null,null,487]
[29,null,"   16,000 LUMEN",null,null,372,null,22041,null,{"$f":"ROUND(AC268+(AC268*$AG$1),2)","v":9.6},null,3571,null,0.2,null,23,null,3594,null,null,null,null,null,null,null,null,null,null,711]
[30,null,"   16,000 LUMEN (5)",null,null,12,null,711,null,{"$f":"$J$46+$AG$7","v":14.52},null,174,null,0,null,1,null,{"$f":"L47+P47","v":175},null,null,null,null,null,null,null,null,null,null,711]
[31,null,"   16,000 LUMEN (6)",null,null,108,null,6399,null,{"$f":"$J$46+$AG$8","v":15.5},null,1674,null,0.1,null,7,null,{"$f":"L48+P48","v":1681},null,null,null,null,null,null,null,null,null,null,711]
[32,null,"   22,000 LUMEN",null,null,5435,null,429365,null,{"$f":"ROUND(AC271+(AC271*$AG$1),2)","v":12.45},null,67666,null,4.5,null,441,null,68107,null,null,null,null,null,null,null,null,null,null,948]
[33,null,"   22,000 LUMEN (4)",null,null,36,null,2844,null,{"$f":"$J$49+$AG$6","v":17.309999999999999},null,623,null,0,null,3,null,626,null,null,null,null,null,null,null,null,null,null,948]
[34,null,"   22,000 LUMEN (5)",null,null,219,null,17301,null,{"$f":"$J$49+$AG$7","v":17.369999999999997},null,3804,null,0.3,null,18,null,{"$f":"L51+P51","v":3822},null,null,null,null,null,null,null,null,null,null,948]
[35,null,"   22,000 LUMEN (6)",null,null,72,null,5688,null,{"$f":"$J$49+$AG$8","v":18.349999999999998},null,1321,null,0.1,null,6,null,1327,null,null,null,null,null,null,null,null,null,null,948]
[36,null,"   22,000 LUMEN (8)",null,null,12,null,948,null,{"$f":"$J$49+$AG$10","v":20.21},null,243,null,0,null,1,null,244,null,null,null,null,null,null,null,null,null,null,948]
[37,null,"   27,500 LUMEN",null,null,96,null,7584,null,{"$f":"ROUND(AC276+(AC276*$AG$1),2)","v":12.45},null,1195,null,0.1,null,8,null,1203,null,null,null,null,null,null,null,null,null,null,948]
[38,null,"   27,500 LUMEN (6)",null,null,12,null,948,null,{"$f":"$J$54+$AG$8","v":18.349999999999998},null,220,null,0,null,1,null,221,null,null,null,null,null,null,null,null,null,null,948]
[39,null,"   50,000 LUMEN",null,null,{"$f":"10356+13","v":10369},null,1692739,null,{"$f":"ROUND(AC278+(AC278*$AG$1),2)","v":16.73},null,173473,null,11.6,null,1740,null,175213,null,null,null,null,null,null,null,null,null,null,1959]
[40,null,"   50,000 LUMEN (5)",null,null,312,null,50934,null,{"$f":"$J$56+$AG$7","v":21.65},null,6755,null,0.5,null,52,null,6807,null,null,null,null,null,null,null,null,null,null,1959]
[41,null,"   50,000 LUMEN (6)",null,null,619,null,101052,null,{"$f":"$J$56+$AG$8","v":22.63},null,14008,null,0.9,null,104,null,14112,null,null,null,null,null,null,null,null,null,null,1959]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 14  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["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(1A)",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,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[44,null,"DECORATIVE SODIUM VAPOR:"]
[45,null,"     9,500 LUMEN RECTILINEAR",null,null,0,null,{"$f":"ROUND(F87*AC87/12,0)","v":0},null,{"$f":"ROUND(AC309+(AC309*$AG$1),2)","v":10.94},null,{"$f":"ROUND((F87*J87),0)","v":0},null,{"$f":"ROUND((L87/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H87,0)","v":0},null,{"$f":"L87+P87","v":0},null,null,null,null,null,null,null,null,null,null,487]
[46,null,"   22,000 LUMEN RECTILINEAR",null,null,12,null,1023,null,{"$f":"ROUND(AC310+(AC310*$AG$1),2)","v":13.53},null,162,null,0,null,1,null,{"$f":"L88+P88","v":163},null,null,null,null,null,null,null,null,null,null,1023]
[47,null,"   50,000 LUMEN RECTILINEAR",null,null,132,null,21549,null,{"$f":"ROUND(AC311+(AC311*$AG$1),2)","v":17.899999999999999},null,2363,null,0.2,null,22,null,2385,null,null,null,null,null,null,null,null,null,null,1959]
[48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,180,null,29385,null,{"$f":"$J$89+$AG$7","v":22.82},null,4108,null,0.3,null,30,null,4138,null,null,null,null,null,null,null,null,null,null,1959]
[49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"$J$89+$AG$8","v":23.799999999999997},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959]
[50,null,"   50,000 LUMEN SETBACK",null,null,216,null,35262,null,{"$f":"ROUND(AC314+(AC314*$AG$1),2)","v":26.62},null,5750,null,0.4,null,36,null,5786,null,null,null,null,null,null,null,null,null,null,1959]
[51,null,"   50,000 LUMEN SETBACK (6)",null,null,36,null,5877,null,{"$f":"$J$92+$AG$8","v":32.520000000000003},null,1171,null,0.1,null,6,null,1177,null,null,null,null,null,null,null,null,null,null,1959]
[52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(F21:F93)","v":120332},null,{"$f":"SUM(H21:H93)","v":9595373},null,null,null,{"$f":"SUM(L21:L93)","v":1178648},null,78.8,null,{"$f":"ROUND(H94*CUR_FAC,0)","v":9864},null,{"$f":"SUM(R21:R93)","v":1188512}]
[]
[53,null,"UNDERGROUND DISTRIBUTION:"]
[54,null,"MERCURY VAPOR:"]
[55,null,"     7,000 LUMEN",null,null,60,null,{"$f":"ROUND(F98*AC98/12,0)","v":4370},null,{"$f":"ROUND(AC320+(AC320*$AG$1),2)","v":8.1},null,{"$f":"ROUND((F98*J98),0)","v":486},null,{"$f":"ROUND((L98/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H98,0)","v":4},null,{"$f":"L98+P98","v":490},null,null,null,null,null,null,null,null,null,null,874]
[56,null,"     7,000 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC321+(AC321*$AG$1),2)","v":6.65},null,0,null,{"$f":"ROUND((L99/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H99,0)","v":0},null,{"$f":"L99+P99","v":0},null,null,null,null,null,null,null,null,null,null,853]
[57,null,"     7,000 LUMEN (4)",null,null,600,null,43700,null,{"$f":"$J$98+$AG$6","v":12.959999999999999},null,7776,null,0.5,null,{"$f":"ROUND($P$211/$H$211*H100,0)","v":45},null,7821,null,null,null,null,null,null,null,null,null,null,874]
[58,null,"     7,000 LUMEN (5)",null,null,12,null,874,null,{"$f":"$J$98+$AG$7","v":13.02},null,156,null,0,null,1,null,157,null,null,null,null,null,null,null,null,null,null,874]
[59,null,"     7,000 LUMEN (8)",null,null,360,null,26220,null,{"$f":"$J$98+$AG$10","v":15.86},null,5710,null,0.4,null,27,null,5737,null,null,null,null,null,null,null,null,null,null,874]
[60,null,"  10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC325+(AC325*$AG$1),2)","v":9.35},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1215]
[61,null,"  10,000 LUMEN (4)",null,null,84,null,8505,null,{"$f":"$J$103+$AG$6","v":14.209999999999999},null,1194,null,0.1,null,9,null,1203,null,null,null,null,null,null,null,null,null,null,1215]
[62,null,"  10,000 LUMEN (8)",null,null,156,null,15795,null,{"$f":"$J$103+$AG$10","v":17.11},null,2669,null,0.2,null,16,null,2685,null,null,null,null,null,null,null,null,null,null,1215]
[63,null,"  21,000 LUMEN",null,null,96,null,15312,null,{"$f":"ROUND(AC328+(AC328*$AG$1),2)","v":12.59},null,1209,null,0.1,null,16,null,1225,null,null,null,null,null,null,null,null,null,null,1914]
[64,null,"  21,000 LUMEN (8)",null,null,132,null,21054,null,{"$f":"$J$106+$AG$10","v":20.350000000000001},null,2686,null,0.2,null,{"$f":"ROUND($P$211/$H$211*H107,0)","v":22},null,2708,null,null,null,null,null,null,null,null,null,null,1914]
[65,null,"METAL HALIDE:"]
[66,null,"    14,000 LUMEN",null,null,0,null,{"$f":"ROUND(F109*AC109/12,0)","v":0},null,{"$f":"ROUND(AC331+(AC331*$AG$1),2)","v":8.1},null,0,null,{"$f":"ROUND((L109/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H109,0)","v":0},null,{"$f":"L109+P109","v":0},null,null,null,null,null,null,null,null,null,null,874]
[67,null,"    20,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC332+(AC332*$AG$1),2)","v":9.35},null,0,null,{"$f":"ROUND((L110/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H110,0)","v":0},null,{"$f":"L110+P110","v":0},null,null,null,null,null,null,null,null,null,null,1215]
[68,null,"    36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC333+(AC333*$AG$1),2)","v":12.59},null,0,null,{"$f":"ROUND((L111/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H111,0)","v":0},null,{"$f":"L111+P111","v":0},null,null,null,null,null,null,null,null,null,null,1914]
[69,null,"SODIUM VAPOR:",null,null,null,null,null,null,null,null,0]
[70,null,"     9,500 LUMEN ",null,null,0,null,{"$f":"ROUND(F113*AC113/12,0)","v":0},null,{"$f":"ROUND(AC335+(AC335*$AG$1),2)","v":8.81},null,0,null,{"$f":"ROUND((L113/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H113,0)","v":0},null,{"$f":"L113+P113","v":0},null,null,null,null,null,null,null,null,null,null,487]
[71,null,"     9,500 LUMEN (6) ",null,null,24,null,974,null,{"$f":"$J$113+$AG$8","v":14.71},null,353,null,0,null,1,null,354,null,null,null,null,null,null,null,null,null,null,487]
[72,null,"     9,500 LUMEN (8)",null,null,588,null,23863,null,{"$f":"$J$113+$AG$10","v":16.57},null,9743,null,0.7,null,25,null,{"$f":"L115+P115","v":9768},null,null,null,null,null,null,null,null,null,null,487]
[73,null,"     9,500 LUMEN (10)",null,null,24,null,974,null,{"$f":"$J$113+$AG$13","v":13.73},null,330,null,0,null,1,null,{"$f":"L116+P116","v":331},null,null,null,null,null,null,null,null,null,null,487]
[74,null,"     9,500 LUMEN (13)",null,null,12,null,487,null,{"$f":"$J$113+$AG$16","v":18.43},null,221,null,0,null,1,null,222,null,null,null,null,null,null,null,null,null,null,487]
[75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC340+(AC340*$AG$1),2)","v":6.7},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[76,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC341+(AC341*$AG$1),2)","v":9.57},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,711]
[77,null,"   16,000 LUMEN (6)",null,null,25,null,1481,null,{"$f":"$J$119+$AG$8","v":15.469999999999999},null,387,null,0,null,{"$f":"ROUND($P$211/$H$211*H120,0)","v":2},null,{"$f":"L120+P120","v":389},null,null,null,null,null,null,null,null,null,null,711]
[78,null,"   22,000 LUMEN",null,null,228,null,18012,null,{"$f":"ROUND(AC343+(AC343*$AG$1),2)","v":12.45},null,2839,null,0.2,null,{"$f":"ROUND($P$211/$H$211*H121,0)","v":19},null,2858,null,null,null,null,null,null,null,null,null,null,948]
[79,null,"   22,000 LUMEN (5)",null,null,60,null,4740,null,{"$f":"$J$121+$AG$7","v":17.369999999999997},null,1042,null,0.1,null,5,null,1047,null,null,null,null,null,null,null,null,null,null,948]
[80,null,"   22,000 LUMEN (8)",null,null,528,null,41712,null,{"$f":"$J$121+$AG$10","v":20.21},null,10671,null,0.7,null,43,null,{"$f":"L123+P123","v":10714},null,null,null,null,null,null,null,null,null,null,948]
[81,null,"   22,000 LUMEN (8A)",null,null,48,null,3792,null,{"$f":"$J$121+$AG$11","v":20.29},null,974,null,0.1,null,4,null,{"$f":"L124+P124","v":978},null,null,null,null,null,null,null,null,null,null,948]
[82,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC347+(AC347*$AG$1),2)","v":12.45},null,0,null,0,null,0,null,{"$f":"L125+P125","v":0},null,null,null,null,null,null,null,null,null,null,948]
[83,null,"   27,500 LUMEN (9)",null,null,252,null,19908,null,{"$f":"$J$125+$AG$12","v":27.96},null,7046,null,0.5,null,20,null,7066,null,null,null,null,null,null,null,null,null,null,948]
[84,null,"   50,000 LUMEN",null,null,336,null,54852,null,{"$f":"ROUND(AC349+(AC349*$AG$1),2)","v":16.73},null,5621,null,0.4,null,56,null,5677,null,null,null,null,null,null,null,null,null,null,1959]
[85,null,"   50,000 LUMEN (8)",null,null,72,null,11754,null,{"$f":"$J$127+$AG$10","v":24.490000000000002},null,1763,null,0.1,null,12,null,{"$f":"L128+P128","v":1775},null,null,null,null,null,null,null,null,null,null,1959]
[86,null,"   50,000 LUMEN (9)",null,null,132,null,21549,null,{"$f":"$J$127+$AG$12","v":32.24},null,4256,null,0.3,null,22,null,{"$f":"L129+P129","v":4278},null,null,null,null,null,null,null,null,null,null,1959]
[87,null,"DECORATIVE MERCURY VAPOR:"]
[88,null,"  7,000 LUMEN  TOWN & COUNTRY",null,null,0,null,{"$f":"ROUND(F131*AC131/12,0)","v":0},null,{"$f":"ROUND(AC353+(AC353*$AG$1),2)","v":8.3699999999999992},null,0,null,{"$f":"ROUND((L131/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H131,0)","v":0},null,{"$f":"L131+P131","v":0},null,null,null,null,null,null,null,null,null,null,853]
[89,null,"  7,000 LUMEN TOWN & COUNTRY (3)",null,null,216,null,15354,null,{"$f":"$J$131+$AG$5","v":13.29},null,2871,null,0.2,null,16,null,{"$f":"L132+P132","v":2887},null,null,null,null,null,null,null,null,null,null,853]
[90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,5888,null,418539,null,{"$f":"$J$131+$AG$13","v":13.29},null,78252,null,{"$f":"ROUND((L133/L$211)*100,1)-0.1","v":5.1000000000000005},null,430,null,78682,null,null,null,null,null,null,null,null,null,null,853]
[91,null,"  7,000 LUMEN HOLOPHANE",null,null,24,null,1748,null,{"$f":"ROUND(AC356+(AC356*$AG$1),2)","v":10.52},null,252,null,0,null,2,null,254,null,null,null,null,null,null,null,null,null,null,874]
[92,null,"  7,000 LUMEN HOLOPHANE (10)",null,null,1909,null,139039,null,{"$f":"$J$134+$AG$13","v":15.44},null,29475,null,2,null,143,null,29618,null,null,null,null,null,null,null,null,null,null,874]
[93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,96,null,6992,null,{"$f":"ROUND(AC358+(AC358*$AG$1),2)","v":37.43},null,3593,null,0.2,null,7,null,3600,null,null,null,null,null,null,null,null,null,null,874]
[94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,{"$f":"ROUND(AC359+(AC359*$AG$1),2)","v":8.4600000000000009},null,0,null,0,null,{"$f":"ROUND($P$211/$H$211*H137,0)","v":0},null,{"$f":"L137+P137","v":0},null,null,null,null,null,null,null,null,null,null,853]
[95,null,"  7,000 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$137+$AG$9","v":21.85},null,0,null,0,null,{"$f":"ROUND($P$211/$H$211*H138,0)","v":0},null,{"$f":"L138+P138","v":0},null,null,null,null,null,null,null,null,null,null,853]
[96,null,"  7,000 LUMEN ASPEN",null,null,24,null,1748,null,{"$f":"ROUND(AC361+(AC361*$AG$1),2)","v":15.23},null,366,null,0,null,{"$f":"ROUND($P$211/$H$211*H139,0)","v":2},null,368,null,null,null,null,null,null,null,null,null,null,874]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 15  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["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(1A)",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,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[99,null,"DECORATIVE METAL HALIDE:"]
[100,null," 14,000 LUMEN TRADITIONAIRE",null,null,0,null,{"$f":"ROUND(F168*AC168/12,0)","v":0},null,{"$f":"ROUND(AC390+(AC390*$AG$1),2)","v":8.3699999999999992},null,{"$f":"ROUND((F168*J168),0)","v":0},null,{"$f":"ROUND((L168/L$211)*100,1)","v":0},null,{"$f":"ROUND($P$211/$H$211*H168,0)","v":0},null,{"$f":"L168+P168","v":0},null,null,null,null,null,null,null,null,null,null,853]
[101,null," 14,000 LUMEN TRADITIONAIRE (7)",null,null,60,null,4265,null,{"$f":"$J$168+$AG$9","v":21.759999999999998},null,1306,null,0.1,null,4,null,1310,null,null,null,null,null,null,null,null,null,null,853]
[102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,468,null,33267,null,{"$f":"$J$168+$AG$13","v":13.29},null,6220,null,0.4,null,34,null,6254,null,null,null,null,null,null,null,null,null,null,853]
[103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,{"$f":"ROUND(AC393+(AC393*$AG$1),2)","v":15.23},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[104,null," 14,000 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$171+$AG$14","v":29.63},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC395+(AC395*$AG$1),2)","v":24.13},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,{"$f":"ROUND(AC396+(AC396*$AG$1),2)","v":24.13},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[107,null," 14,500 LUMEN GAS REPLICA (7)",null,null,240,null,17480,null,{"$f":"$J$174+$AG$9","v":37.519999999999996},null,9005,null,0.6,null,18,null,9023,null,null,null,null,null,null,null,null,null,null,874]
[108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,60,null,4370,null,{"$f":"$J$174+$AG$13","v":29.049999999999997},null,1743,null,0.1,null,4,null,1747,null,null,null,null,null,null,null,null,null,null,874]
[]
[109,null,"DECORATIVE SODIUM VAPOR:"]
[110,null,"  9,500 LUMEN TOWN & COUNTRY",null,null,98,null,{"$f":"ROUND(F179*AC179/12,0)","v":3977},null,{"$f":"ROUND(AC401+(AC401*$AG$1),2)","v":12.23},null,{"$f":"ROUND((F179*J179),0)","v":1199},null,{"$f":"ROUND((L179/L$211)*100,1)","v":0.1},null,{"$f":"ROUND($P$211/$H$211*H179,0)","v":4},null,{"$f":"L179+P179","v":1203},null,null,null,null,null,null,null,null,null,null,487]
[111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1896,null,76946,null,{"$f":"$J$179+$AG$13","v":17.149999999999999},null,32516,null,2.2000000000000002,null,{"$f":"ROUND($P$211/$H$211*H180,0)","v":79},null,{"$f":"L180+P180","v":32595},null,null,null,null,null,null,null,null,null,null,487]
[112,null,"  9,500 LUMEN HOLOPHANE",null,null,576,null,25536,null,{"$f":"ROUND(AC403+(AC403*$AG$1),2)","v":13.25},null,7632,null,0.5,null,{"$f":"ROUND($P$211/$H$211*H181,0)","v":26},null,{"$f":"L181+P181","v":7658},null,null,null,null,null,null,null,null,null,null,532]
[113,null,"  9,500 LUMEN HOLOPHANE (10)",null,null,312,null,13832,null,{"$f":"$J$181+$AG$13","v":18.170000000000002},null,5669,null,0.4,null,{"$f":"ROUND($P$211/$H$211*H182,0)","v":14},null,5683,null,null,null,null,null,null,null,null,null,null,532]
[114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,132,null,5852,null,{"$f":"ROUND(AC405+(AC405*$AG$1),2)","v":38.299999999999997},null,5056,null,0.3,null,{"$f":"ROUND($P$211/$H$211*H183,0)","v":6},null,{"$f":"L183+P183","v":5062},null,null,null,null,null,null,null,null,null,null,532]
[115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,12,null,532,null,{"$f":"ROUND(AC406+(AC406*$AG$1),2)","v":29.83},null,358,null,0,null,{"$f":"ROUND($P$211/$H$211*H184,0)","v":1},null,{"$f":"L184+P184","v":359},null,null,null,null,null,null,null,null,null,null,532]
[116,null,"  9,500 LUMEN GAS REPLICA (11)",null,null,312,null,13832,null,39.31,null,12265,null,0.8,null,14,null,12279,null,null,null,null,null,null,null,null,null,null,532]
[117,null,"  9,500 LUMEN ASPEN (7)",null,null,888,null,39368,null,15.43,null,13702,null,0.9,null,40,null,13742,null,null,null,null,null,null,null,null,null,null,532]
[118,null,"  9,500 LUMEN TRADITIONAIRE",null,null,0,null,0,null,12.23,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,696,null,28246,null,{"$f":"$J$187+$AG$13","v":17.149999999999999},null,11936,null,0.8,null,29,null,11965,null,null,null,null,null,null,null,null,null,null,487]
[120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,15.43,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[121,null,"  9,500 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$189+$AG$9","v":28.82},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$J$189+$AG$13","v":20.350000000000001},null,0,null,0,null,0,null,{"$f":"L191+P191","v":0},null,null,null,null,null,null,null,null,null,null,532]
[123,null,"  9,500 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$189+$AG$14","v":29.83},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC415+(AC415*$AG$1),2)","v":13.59},null,0,null,0,null,0,null,{"$f":"L193+P193","v":0},null,null,null,null,null,null,null,null,null,null,1023]
[125,null,"  22,000 LUMEN RECTILINEAR (12)",null,null,169,null,14407,null,{"$f":"$J$193+$AG$15","v":22.97},null,3882,null,0.3,null,15,null,3897,null,null,null,null,null,null,null,null,null,null,1023]
[126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC417+(AC417*$AG$1),2)","v":17.97},null,0,null,0,null,0,null,{"$f":"L195+P195","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[127,null,"  50,000 LUMEN RECTILINEAR (12)",null,null,36,null,5877,null,{"$f":"$J$195+$AG$15","v":27.35},null,985,null,0.1,null,6,null,{"$f":"L196+P196","v":991},null,null,null,null,null,null,null,null,null,null,1959]
[128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,204,null,33303,null,{"$f":"$J$195+$AG$16","v":27.589999999999996},null,5628,null,0.4,null,34,null,{"$f":"L197+P197","v":5662},null,null,null,null,null,null,null,null,null,null,1959]
[129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,{"$f":"ROUND(AC420+(AC420*$AG$1),2)","v":26.62},null,0,null,0,null,0,null,{"$f":"L198+P198","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(F98:F198)","v":18145},null,{"$f":"SUM(H98:H198)","v":1244438},null,null,null,{"$f":"SUM(L98:L198)","v":301043},null,{"$f":"ROUND((L199/L$211)*100,1)","v":20.100000000000001},null,{"$f":"ROUND(H199*CUR_FAC,0)","v":1279},null,{"$f":"SUM(R98:R198)","v":302322}]
[131,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[132,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND(($R$199+$R$94)*J201,0)","v":0},null,{"$f":"ROUND((L201/L$211)*100,1)","v":0},null,null,null,{"$f":"L201+P201","v":0}]
[133,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND(($H$199+$H$94)*J202,0)","v":0},null,0,null,null,null,0]
[134,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND(($H$199+$H$94)*J203,0)","v":0},null,0,null,null,null,0]
[135,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(($H$199+$H$94)*J204,0)","v":-4943},null,{"$f":"ROUND((L204/L$211)*100,1)","v":-0.3},null,null,null,{"$f":"L204+P204","v":-4943}]
[136,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L201:L204)","v":-4943},null,{"$f":"ROUND((L205/L$211)*100,1)","v":-0.3},null,null,null,{"$f":"SUM(R201:R204)","v":-4943}]
[]
[137,null,"ADD'L FACILITIES CHARGE:"]
[138,null,"    OVERHEAD",null,null,5647,null,null,null,{"$f":"ROUND(AC430+(AC430*$AG$1),2)","v":0.57999999999999996},null,{"$f":"ROUND((F208*J208),0)","v":3275},null,{"$f":"ROUND((L208/L$211)*100,1)","v":0.2},null,null,null,{"$f":"L208+P208","v":3275}]
[139,null,"    UNDERGROUND",null,null,20991,null,null,null,{"$f":"ROUND(AC431+(AC431*$AG$1),2)","v":0.84},null,17632,null,{"$f":"ROUND((L209/L$211)*100,1)","v":1.2},null,null,null,{"$f":"L209+P209","v":17632}]
[140,null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(F208:F209)","v":26638},null,null,null,null,null,{"$f":"SUM(L208:L209)","v":20907},null,{"$f":"ROUND((L210/L$211)*100,1)","v":1.4},null,0,null,{"$f":"SUM(R208:R209)","v":20907}]
[141,null,"TOTAL RATE SL INCLUDING RIDERS",null,null,{"$f":"F94+F199","v":138477},null,{"$f":"H94+H199","v":10839811},null,null,null,{"$f":"L94+L199+L205+L210","v":1495655},null,100,null,{"$f":"ROUND(H211*CUR_FAC,0)","v":11143},null,{"$f":"R94+R199+R205+R210","v":1506798}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE 13  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Lighting rate on",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"Tariff Sheet",null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,"less Base Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)",null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.3837000000000001E-2},{"$f":"PRO_BASE_FUEL","v":2.3837000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"OVERHEAD DISTRIBUTION:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"MERCURY VAPOR :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"C21","v":"     7,000 LUMEN"},null,null,{"$f":"F21","v":67685},null,{"$f":"H21","v":4529255},null,7.11,null,{"$f":"ROUND((Y243*AC243),0)","v":481240},null,{"$f":"ROUND((AE243/AE$433)*100,1)","v":36},null,{"$f":"L21-AE243","v":57533},null,{"$f":"IF(AE243=0,\"0.0 \",ROUND((AI243/AE243)*100,1))","v":12},null,{"$f":"ROUND($AM$433/$AA$433*AA243,0)+1","v":4657},null,{"$f":"AE243+AM243","v":485897},null,{"$f":"IF(AO243=0,\"0.0 \",ROUND((AI243/AO243)*100,1))","v":11.8},null,null,{"$f":"AC243-AX243","v":5.51},null,null,{"$f":"803","v":803},{"$f":"ROUND((AW243/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW243/12)*PRO_BASE_FUEL,2)","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"C22","v":"     7,000 LUMEN (OPEN)"},null,null,61,null,4336,null,5.94,null,{"$f":"ROUND((Y244*AC244),0)","v":362},null,0,null,44,null,{"$f":"IF(AE244=0,\"0.0 \",ROUND((AI244/AE244)*100,1))","v":12.2},null,{"$f":"ROUND($AM$433/$AA$433*AA244,0)","v":4},null,{"$f":"AE244+AM244","v":366},null,{"$f":"IF(AO244=0,\"0.0 \",ROUND((AI244/AO244)*100,1))","v":12},null,null,{"$f":"AC244-AX244","v":4.25},null,null,{"$f":"853","v":853},{"$f":"ROUND((AW244/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW244/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"     7,000 LUMEN (4)",null,null,36,null,2409,null,{"$f":"AC243+$AC$6","v":11.45},null,412,null,0,null,50,null,{"$f":"IF(AE245=0,\"0.0 \",ROUND((AI245/AE245)*100,1))","v":12.1},null,2,null,414,null,12.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"     7,000 LUMEN (5)",null,null,560,null,37473,null,{"$f":"AC243+$AC$7","v":11.510000000000002},null,6446,null,0.5,null,767,null,{"$f":"IF(AE246=0,\"0.0 \",ROUND((AI246/AE246)*100,1))","v":11.9},null,39,null,6485,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"     7,000 LUMEN (6)",null,null,119,null,7963,null,{"$f":"AC243+$AC$8","v":12.379999999999999},null,1473,null,0.1,null,176,null,11.9,null,8,null,1481,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"     7,000 LUMEN (8A)",null,null,132,null,8833,null,{"$f":"AC243+$AC$11","v":14.120000000000001},null,1864,null,0.1,null,222,null,11.9,null,9,null,1873,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    10,000 LUMEN",null,null,2199,null,209638,null,8.2100000000000009,null,18054,null,1.4,null,2155,null,{"$f":"IF(AE249=0,\"0.0 \",ROUND((AI249/AE249)*100,1))","v":11.9},null,216,null,18270,null,{"$f":"IF(AO249=0,\"0.0 \",ROUND((AI249/AO249)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"    10,000 LUMEN (5)",null,null,7,null,667,null,{"$f":"AC249+$AC$7","v":12.610000000000001},null,{"$f":"ROUND((Y250*AC250),0)","v":88},null,0,null,11,null,12.5,null,{"$f":"ROUND($AM$433/$AA$433*AA250,0)","v":1},null,89,null,12.4,null,null,{"$f":"AC250-AX250","v":10.340000000000002},null,null,1144,2.27,2.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"    21,000 LUMEN",null,null,9600,null,1431200,null,10.99,null,{"$f":"ROUND((Y251*AC251),0)","v":105504},null,7.9,null,12576,null,{"$f":"IF(AE251=0,\"0.0 \",ROUND((AI251/AE251)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA251,0)","v":1471},null,106975,null,{"$f":"IF(AO251=0,\"0.0 \",ROUND((AI251/AO251)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    21,000 LUMEN (5)",null,null,132,null,19679,null,{"$f":"AC251+$AC$7","v":15.39},null,2031,null,0.2,null,242,null,{"$f":"IF(AE252=0,\"0.0 \",ROUND((AI252/AE252)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA252,0)","v":20},null,2051,null,11.8,null,null,{"$f":"AC252-AX252","v":11.84},null,null,1789,3.55,3.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"    21,000 LUMEN (6)",null,null,132,null,19679,null,{"$f":"AC251+$AC$8","v":16.259999999999998},null,{"$f":"ROUND((Y253*AC253),0)","v":2146},null,0.2,null,256,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA253,0)","v":20},null,{"$f":"AE253+AM253","v":2166},null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"    14,000 LUMEN",null,null,{"$f":"F33","v":336},null,{"$f":"H33","v":22484},null,7.11,null,{"$f":"ROUND((Y255*AC255),0)","v":2389},null,{"$f":"ROUND((AE255/AE$433)*100,1)","v":0.2},null,{"$f":"L33-AE255","v":286},null,{"$f":"IF(AE255=0,\"0.0 \",ROUND((AI255/AE255)*100,1))","v":12},null,{"$f":"ROUND($AM$433/$AA$433*AA255,0)","v":23},null,{"$f":"AE255+AM255","v":2412},null,{"$f":"IF(AO255=0,\"0.0 \",ROUND((AI255/AO255)*100,1))","v":11.9},null,null,{"$f":"AC255-AX255","v":5.51},null,null,803,{"$f":"ROUND((AW255/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW255/12)*PRO_BASE_FUEL,2)","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"    14,000 LUMEN (5)",null,null,48,null,3212,null,{"$f":"$AC$255+$AC$7","v":11.510000000000002},null,{"$f":"ROUND((Y256*AC256),0)","v":552},null,0,null,66,null,{"$f":"IF(AE256=0,\"0.0 \",ROUND((AI256/AE256)*100,1))","v":12},null,3,null,{"$f":"AE256+AM256","v":555},null,{"$f":"IF(AO256=0,\"0.0 \",ROUND((AI256/AO256)*100,1))","v":11.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    14,000 LUMEN (6)",null,null,91,null,6089,null,{"$f":"$AC$255+$AC$8","v":12.379999999999999},null,1127,null,0.1,null,134,null,11.9,null,6,null,1133,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    14,000 LUMEN (10)",null,null,12,null,803,null,{"$f":"$AC$255+$AC$13","v":11.510000000000002},null,138,null,0,null,17,null,12.3,null,1,null,139,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    20,500 LUMEN",null,null,168,null,16016,null,8.2100000000000009,null,{"$f":"ROUND((Y259*AC259),0)","v":1379},null,0.1,null,165,null,{"$f":"IF(AE259=0,\"0.0 \",ROUND((AI259/AE259)*100,1))","v":12},null,16,null,{"$f":"AE259+AM259","v":1395},null,{"$f":"IF(AO259=0,\"0.0 \",ROUND((AI259/AO259)*100,1))","v":11.8},null,null,{"$f":"AC259-AX259","v":5.9400000000000013},null,null,1144,{"$f":"ROUND((AW259/12)*CUR_BASE_FUEL,2)","v":2.27},{"$f":"ROUND((AW259/12)*PRO_BASE_FUEL,2)","v":2.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"    20,500 LUMEN (6)",null,null,24,null,2288,null,{"$f":"$AC$259+$AC$8","v":13.48},null,{"$f":"ROUND((Y260*AC260),0)","v":324},null,0,null,38,null,{"$f":"IF(AE260=0,\"0.0 \",ROUND((AI260/AE260)*100,1))","v":11.7},null,2,null,{"$f":"AE260+AM260","v":326},null,{"$f":"IF(AO260=0,\"0.0 \",ROUND((AI260/AO260)*100,1))","v":11.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    36,000 LUMEN",null,null,0,null,0,null,10.99,null,{"$f":"ROUND((Y261*AC261),0)","v":0},null,0,null,0,null,{"$f":"IF(AE261=0,\"0.0 \",ROUND((AI261/AE261)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE261+AM261","v":0},null,{"$f":"IF(AO261=0,\"0.0 \",ROUND((AI261/AO261)*100,1))","v":"0.0 "},null,null,{"$f":"AC261-AX261","v":7.44},null,null,1789,{"$f":"ROUND((AW261/12)*CUR_BASE_FUEL,2)","v":3.55},{"$f":"ROUND((AW261/12)*PRO_BASE_FUEL,2)","v":3.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"     9,500 LUMEN",null,null,{"$f":"F41","v":19202},null,{"$f":"H41","v":779281},null,7.87,null,{"$f":"ROUND((Y263*AC263),0)","v":151120},null,{"$f":"ROUND((AE263/AE$433)*100,1)","v":11.3},null,{"$f":"L41-AE263","v":18050},null,{"$f":"IF(AE263=0,\"0.0 \",ROUND((AI263/AE263)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA263,0)","v":801},null,{"$f":"AE263+AM263","v":151921},null,{"$f":"IF(AO263=0,\"0.0 \",ROUND((AI263/AO263)*100,1))","v":11.9},null,null,{"$f":"AC263-AX263","v":6.9},null,null,487,{"$f":"ROUND((AW263/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW263/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"     9,500 LUMEN (OPEN)",null,null,120,null,4870,null,5.91,null,709,null,0.1,null,84,null,11.8,null,5,null,714,null,11.8,null,null,{"$f":"AC264-AX264","v":4.9400000000000004},null,null,487,{"$f":"ROUND((AW264/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW264/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"     9,500 LUMEN (4)",null,null,48,null,1948,null,{"$f":"AC263+$AC$6","v":12.21},null,586,null,0,null,70,null,11.9,null,2,null,588,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"     9,500 LUMEN (5)",null,null,685,null,27800,null,{"$f":"AC263+$AC$7","v":12.27},null,8405,null,0.6,null,1000,null,11.9,null,29,null,8434,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"     9,500 LUMEN (6)",null,null,685,null,27800,null,{"$f":"AC263+$AC$8","v":13.14},null,9001,null,0.7,null,1075,null,11.9,null,29,null,9030,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"   16,000 LUMEN",null,null,372,null,22041,null,8.58,null,3192,null,0.2,null,379,null,11.9,null,23,null,3215,null,11.8,null,null,{"$f":"AC268-AX268","v":7.17},null,null,711,1.41,1.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"   16,000 LUMEN (5)",null,null,12,null,711,null,{"$f":"$AC$268+$AC$7","v":12.98},null,{"$f":"ROUND((Y269*AC269),0)","v":156},null,0,null,18,null,{"$f":"IF(AE269=0,\"0.0 \",ROUND((AI269/AE269)*100,1))","v":11.5},null,1,null,{"$f":"AE269+AM269","v":157},null,{"$f":"IF(AO269=0,\"0.0 \",ROUND((AI269/AO269)*100,1))","v":11.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"   16,000 LUMEN (6)",null,null,108,null,6399,null,{"$f":"$AC$268+$AC$8","v":13.85},null,{"$f":"ROUND((Y270*AC270),0)","v":1496},null,0.1,null,178,null,{"$f":"IF(AE270=0,\"0.0 \",ROUND((AI270/AE270)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA270,0)","v":7},null,{"$f":"AE270+AM270","v":1503},null,{"$f":"IF(AO270=0,\"0.0 \",ROUND((AI270/AO270)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"   22,000 LUMEN",null,null,5435,null,429365,null,11.13,null,60492,null,4.5,null,7174,null,{"$f":"IF(AE271=0,\"0.0 \",ROUND((AI271/AE271)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA271,0)","v":441},null,60933,null,11.8,null,null,{"$f":"AC271-AX271","v":9.25},null,null,948,1.88,1.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"   22,000 LUMEN (4)",null,null,36,null,2844,null,{"$f":"AC271+$AC$6","v":15.47},null,{"$f":"ROUND((Y272*AC272),0)","v":557},null,0,null,66,null,11.8,null,3,null,{"$f":"AE272+AM272","v":560},null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"   22,000 LUMEN (5)",null,null,219,null,17301,null,{"$f":"AC271+$AC$7","v":15.530000000000001},null,3401,null,0.3,null,403,null,11.8,null,18,null,3419,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"   22,000 LUMEN (6)",null,null,72,null,5688,null,{"$f":"AC271+$AC$8","v":16.399999999999999},null,1181,null,0.1,null,140,null,11.9,null,6,null,1187,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"   22,000 LUMEN (8)",null,null,12,null,948,null,{"$f":"AC271+$AC$10","v":18.07},null,217,null,0,null,26,null,{"$f":"IF(AE275=0,\"0.0 \",ROUND((AI275/AE275)*100,1))","v":12},null,1,null,{"$f":"AE275+AM275","v":218},null,{"$f":"IF(AO275=0,\"0.0 \",ROUND((AI275/AO275)*100,1))","v":11.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"   27,500 LUMEN",null,null,96,null,7584,null,11.13,null,1068,null,0.1,null,127,null,{"$f":"IF(AE276=0,\"0.0 \",ROUND((AI276/AE276)*100,1))","v":11.9},null,8,null,{"$f":"AE276+AM276","v":1076},null,{"$f":"IF(AO276=0,\"0.0 \",ROUND((AI276/AO276)*100,1))","v":11.8},null,null,{"$f":"AC276-AX276","v":9.25},null,null,948,1.88,1.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"   27,500 LUMEN (6)",null,null,12,null,948,null,{"$f":"AC276+$AC$8","v":16.399999999999999},null,197,null,0,null,23,null,11.7,null,1,null,198,null,11.6,null,null,{"$f":"AC277-AX277","v":12.509999999999998},null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,"   50,000 LUMEN",null,null,10369,null,1692739,null,14.95,null,155017,null,11.6,null,18456,null,{"$f":"IF(AE278=0,\"0.0 \",ROUND((AI278/AE278)*100,1))","v":11.9},null,1740,null,156757,null,{"$f":"IF(AO278=0,\"0.0 \",ROUND((AI278/AO278)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"   50,000 LUMEN (5)",null,null,312,null,50934,null,{"$f":"AC278+$AC$7","v":19.350000000000001},null,{"$f":"ROUND((Y279*AC279),0)","v":6037},null,0.5,null,718,null,11.9,null,52,{"$f":"SUM(AN245:AN277)","v":0},6089,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"   50,000 LUMEN (6)",null,null,619,null,101052,null,{"$f":"AC278+$AC$8","v":20.22},null,12516,null,0.9,null,1492,null,{"$f":"IF(AE280=0,\"0.0 \",ROUND((AI280/AE280)*100,1))","v":11.9},null,104,null,12620,null,11.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R73","v":"PAGE 14  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,{"$f":"C87","v":"     9,500 LUMEN RECTILINEAR"},null,null,{"$f":"F87","v":0},null,{"$f":"H87","v":0},null,9.7799999999999994,null,{"$f":"ROUND((Y309*AC309),0)","v":0},null,{"$f":"ROUND((AE309/AE$433)*100,1)","v":0},null,{"$f":"L87-AE309","v":0},null,{"$f":"IF(AE309=0,\"0.0 \",ROUND((AI309/AE309)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA309,0)","v":0},null,{"$f":"AE309+AM309","v":0},null,{"$f":"IF(AO309=0,\"0.0 \",ROUND((AI309/AO309)*100,1))","v":"0.0 "},null,null,{"$f":"AC309-AX309","v":8.8099999999999987},null,null,487,{"$f":"ROUND((AW309/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW309/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,{"$f":"C88","v":"   22,000 LUMEN RECTILINEAR"},null,null,12,null,1023,null,12.09,null,145,null,0,null,17,null,11.7,null,1,null,{"$f":"AE310+AM310","v":146},null,11.6,null,null,{"$f":"AC310-AX310","v":10.06},null,null,1023,2.0299999999999998,2.0299999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,"   50,000 LUMEN RECTILINEAR",null,null,132,null,21549,null,16,null,2112,null,0.2,null,251,null,11.9,null,22,null,2134,null,11.8,null,null,{"$f":"AC311-AX311","v":12.11},null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,180,null,29385,null,{"$f":"AC311+$AC$7","v":20.399999999999999},null,3672,null,0.3,null,436,null,11.9,null,30,null,3702,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"AC311+$AC$8","v":21.27},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   50,000 LUMEN SETBACK",null,null,216,null,35262,null,23.79,null,5139,null,0.4,null,611,null,11.9,null,36,null,5175,null,11.8,null,null,{"$f":"AC314-AX314","v":19.899999999999999},null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,"   50,000 LUMEN SETBACK (6)",null,null,36,null,5877,null,{"$f":"AC314+$AC$8","v":29.06},null,1046,null,0.1,null,125,null,12,null,6,null,1052,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(Y243:Y315)","v":120332},null,{"$f":"SUM(AA243:AA315)","v":9595373},null,null,null,{"$f":"SUM(AE243:AE315)","v":1052991},null,78.8,null,{"$f":"SUM(AI243:AI315)","v":125657},null,11.9,null,{"$f":"ROUND(AA316*CUR_FAC,0)","v":9864},null,{"$f":"SUM(AO243:AO315)","v":1062855},null,11.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"UNDERGROUND DISTRIBUTION:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,{"$f":"C98","v":"     7,000 LUMEN"},null,null,{"$f":"F98","v":60},null,{"$f":"H98","v":4370},null,7.24,null,{"$f":"ROUND((Y320*AC320),0)","v":434},null,{"$f":"ROUND((AE320/AE$433)*100,1)","v":0},null,{"$f":"L98-AE320","v":52},null,{"$f":"IF(AE320=0,\"0.0 \",ROUND((AI320/AE320)*100,1))","v":12},null,{"$f":"ROUND($AM$433/$AA$433*AA320,0)","v":4},null,{"$f":"AE320+AM320","v":438},null,{"$f":"IF(AO320=0,\"0.0 \",ROUND((AI320/AO320)*100,1))","v":11.9},null,null,{"$f":"AC320-AX320","v":5.5},null,null,874,{"$f":"ROUND((AW320/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW320/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,"     7,000 LUMEN (OPEN)",null,null,0,null,0,null,5.94,null,{"$f":"ROUND((Y321*AC321),0)","v":0},null,0,null,0,null,{"$f":"IF(AE321=0,\"0.0 \",ROUND((AI321/AE321)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA321,0)","v":0},null,{"$f":"AE321+AM321","v":0},null,{"$f":"IF(AO321=0,\"0.0 \",ROUND((AI321/AO321)*100,1))","v":"0.0 "},null,null,{"$f":"AC321-AX321","v":4.25},null,null,853,{"$f":"ROUND((AW321/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW321/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,"     7,000 LUMEN (4)",null,null,600,null,43700,null,{"$f":"AC320+$AC$6","v":11.58},null,6948,null,0.5,null,828,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA322,0)","v":45},null,6993,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,"     7,000 LUMEN (5)",null,null,12,null,874,null,{"$f":"AC320+$AC$7","v":11.64},null,140,null,0,null,16,null,11.4,null,1,null,141,null,11.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,"     7,000 LUMEN (8)",null,null,360,null,26220,null,{"$f":"AC320+$AC$10","v":14.18},null,5105,null,0.4,null,605,null,11.9,null,27,null,5132,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"  10,000 LUMEN",null,null,0,null,0,null,8.36,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC325-AX325","v":5.9499999999999993},null,null,1215,2.41,2.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,"  10,000 LUMEN (4)",null,null,84,null,8505,null,{"$f":"AC325+$AC$6","v":12.7},null,1067,null,0.1,null,127,null,11.9,null,9,null,1076,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"  10,000 LUMEN (8)",null,null,156,null,15795,null,{"$f":"AC325+$AC$10","v":15.3},null,2387,null,0.2,null,282,null,11.8,null,16,null,{"$f":"AE327+AM327","v":2403},null,11.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,"  21,000 LUMEN",null,null,96,null,15312,null,11.25,null,1080,null,0.1,null,129,null,11.9,null,16,null,1096,null,11.8,null,null,{"$f":"AC328-AX328","v":7.45},null,null,1914,3.8,3.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,"  21,000 LUMEN (8)",null,null,132,null,21054,null,{"$f":"AC328+$AC$10","v":18.190000000000001},null,2401,null,0.2,null,285,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA329,0)","v":22},null,2423,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,{"$f":"C109","v":"    14,000 LUMEN"},null,null,{"$f":"F109","v":0},null,{"$f":"H109","v":0},null,7.24,null,{"$f":"ROUND((Y331*AC331),0)","v":0},null,{"$f":"ROUND((AE331/AE$433)*100,1)","v":0},null,{"$f":"L109-AE331","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$433/$AA$433*AA331,0)","v":0},null,{"$f":"AE331+AM331","v":0},null,{"$f":"IF(AO331=0,\"0.0 \",ROUND((AI331/AO331)*100,1))","v":"0.0 "},null,null,{"$f":"AC331-AX331","v":5.5},null,null,874,{"$f":"ROUND((AW331/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW331/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,"    20,500 LUMEN",null,null,{"$f":"F110","v":0},null,{"$f":"H110","v":0},null,8.36,null,{"$f":"ROUND((Y332*AC332),0)","v":0},null,{"$f":"ROUND((AE332/AE$433)*100,1)","v":0},null,{"$f":"L110-AE332","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$433/$AA$433*AA332,0)","v":0},null,{"$f":"AE332+AM332","v":0},null,{"$f":"IF(AO332=0,\"0.0 \",ROUND((AI332/AO332)*100,1))","v":"0.0 "},null,null,{"$f":"AC332-AX332","v":5.9499999999999993},null,null,1215,{"$f":"ROUND((AW332/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW332/12)*PRO_BASE_FUEL,2)","v":2.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,"    36,000 LUMEN",null,null,{"$f":"F111","v":0},null,{"$f":"H111","v":0},null,11.25,null,{"$f":"ROUND((Y333*AC333),0)","v":0},null,{"$f":"ROUND((AE333/AE$433)*100,1)","v":0},null,{"$f":"L111-AE333","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$433/$AA$433*AA333,0)","v":0},null,{"$f":"AE333+AM333","v":0},null,{"$f":"IF(AO333=0,\"0.0 \",ROUND((AI333/AO333)*100,1))","v":"0.0 "},null,null,{"$f":"AC333-AX333","v":7.45},null,null,1914,{"$f":"ROUND((AW333/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW333/12)*PRO_BASE_FUEL,2)","v":3.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,"SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,{"$f":"C113","v":"     9,500 LUMEN "},null,null,{"$f":"F113","v":0},null,{"$f":"H113","v":0},null,7.87,null,{"$f":"ROUND((Y335*AC335),0)","v":0},null,{"$f":"ROUND((AE335/AE$433)*100,1)","v":0},null,{"$f":"L113-AE335","v":0},null,{"$f":"IF(AE335=0,\"0.0 \",ROUND((AI335/AE335)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA335,0)","v":0},null,{"$f":"AE335+AM335","v":0},null,{"$f":"IF(AO335=0,\"0.0 \",ROUND((AI335/AO335)*100,1))","v":"0.0 "},null,null,{"$f":"AC335-AX335","v":6.9},null,null,487,{"$f":"ROUND((AW335/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW335/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,"     9,500 LUMEN (6) ",null,null,{"$f":"F114","v":24},null,{"$f":"H114","v":974},null,{"$f":"$AC$335+$AC$8","v":13.14},null,315,null,0,null,38,null,12.1,null,1,null,316,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,"     9,500 LUMEN (8)",null,null,{"$f":"F115","v":588},null,{"$f":"H115","v":23863},null,{"$f":"$AC$335+$AC$10","v":14.81},null,{"$f":"ROUND((Y337*AC337),0)","v":8708},null,0.7,null,1035,null,{"$f":"IF(AE337=0,\"0.0 \",ROUND((AI337/AE337)*100,1))","v":11.9},null,25,null,8733,null,11.9,null,null,{"$f":"AC337-AX337","v":13.84},null,null,487,{"$f":"ROUND((AW337/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW337/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,"     9,500 LUMEN (10)",null,null,{"$f":"F116","v":24},null,{"$f":"H116","v":974},null,{"$f":"$AC$335+$AC$13","v":12.27},null,{"$f":"ROUND((Y338*AC338),0)","v":294},null,0,null,36,null,{"$f":"IF(AE338=0,\"0.0 \",ROUND((AI338/AE338)*100,1))","v":12.2},null,1,null,{"$f":"AE338+AM338","v":295},null,{"$f":"IF(AO338=0,\"0.0 \",ROUND((AI338/AO338)*100,1))","v":12.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,"     9,500 LUMEN (13)",null,null,{"$f":"F117","v":12},null,{"$f":"H117","v":487},null,{"$f":"$AC$335+$AC$16","v":16.47},null,198,null,0,null,23,null,11.6,null,1,null,199,null,11.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"     9,500 LUMEN (OPEN)",null,null,{"$f":"F118","v":0},null,{"$f":"H118","v":0},null,5.99,null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE340+AM340","v":0},null,{"$f":"IF(AO340=0,\"0.0 \",ROUND((AI340/AO340)*100,1))","v":"0.0 "},null,null,{"$f":"AC340-AX340","v":5.0200000000000005},null,null,487,0.97,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,"   16,000 LUMEN",null,null,{"$f":"F119","v":0},null,{"$f":"H119","v":0},null,8.5500000000000007,null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE341+AM341","v":0},null,{"$f":"IF(AO341=0,\"0.0 \",ROUND((AI341/AO341)*100,1))","v":"0.0 "},null,null,{"$f":"AC341-AX341","v":7.1400000000000006},null,null,711,1.41,1.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,"   16,000 LUMEN (6)",null,null,{"$f":"F120","v":25},null,{"$f":"H120","v":1481},null,{"$f":"$AC$341+$AC$8","v":13.82},null,{"$f":"ROUND((Y342*AC342),0)","v":346},null,0,null,41,null,{"$f":"IF(AE342=0,\"0.0 \",ROUND((AI342/AE342)*100,1))","v":11.8},null,{"$f":"ROUND($AM$433/$AA$433*AA342,0)","v":2},null,{"$f":"AE342+AM342","v":348},null,{"$f":"IF(AO342=0,\"0.0 \",ROUND((AI342/AO342)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"   22,000 LUMEN",null,null,{"$f":"F121","v":228},null,{"$f":"H121","v":18012},null,11.13,null,2538,null,0.2,null,301,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA343,0)","v":19},null,2557,null,11.8,null,null,{"$f":"AC343-AX343","v":9.25},null,null,948,1.88,1.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,"   22,000 LUMEN (5)",null,null,60,null,4740,null,{"$f":"AC343+$AC$7","v":15.530000000000001},null,932,null,0.1,null,110,null,11.8,null,5,null,937,null,11.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"   22,000 LUMEN (8)",null,null,528,null,41712,null,{"$f":"AC343+$AC$10","v":18.07},null,9541,null,0.7,null,1130,null,11.8,null,43,null,{"$f":"AE345+AM345","v":9584},null,{"$f":"IF(AO345=0,\"0.0 \",ROUND((AI345/AO345)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,"   22,000 LUMEN (8A)",null,null,48,null,3792,null,{"$f":"AC343+$AC$11","v":18.14},null,{"$f":"ROUND((Y346*AC346),0)","v":871},null,0.1,null,103,null,{"$f":"IF(AE346=0,\"0.0 \",ROUND((AI346/AE346)*100,1))","v":11.8},null,4,null,{"$f":"AE346+AM346","v":875},null,{"$f":"IF(AO346=0,\"0.0 \",ROUND((AI346/AO346)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,"   27,500 LUMEN",null,null,0,null,0,null,11.13,null,{"$f":"ROUND((Y347*AC347),0)","v":0},null,0,null,0,null,{"$f":"IF(AE347=0,\"0.0 \",ROUND((AI347/AE347)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE347+AM347","v":0},null,{"$f":"IF(AO347=0,\"0.0 \",ROUND((AI347/AO347)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"   27,500 LUMEN (9)",null,null,252,null,19908,null,{"$f":"$AC$347+$AC$12","v":24.990000000000002},null,{"$f":"ROUND((Y348*AC348),0)","v":6297},null,0.5,null,749,null,{"$f":"IF(AE348=0,\"0.0 \",ROUND((AI348/AE348)*100,1))","v":11.9},null,20,null,{"$f":"AE348+AM348","v":6317},null,{"$f":"IF(AO348=0,\"0.0 \",ROUND((AI348/AO348)*100,1))","v":11.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,"   50,000 LUMEN",null,null,336,null,54852,null,14.95,null,5023,null,0.4,null,598,null,11.9,null,56,null,{"$f":"AE349+AM349","v":5079},null,{"$f":"IF(AO349=0,\"0.0 \",ROUND((AI349/AO349)*100,1))","v":11.8},null,null,{"$f":"AC349-AX349","v":11.059999999999999},null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,"   50,000 LUMEN (8)",null,null,72,null,11754,null,{"$f":"AC349+$AC$10","v":21.89},null,1576,null,0.1,null,187,null,11.9,null,12,null,{"$f":"AE350+AM350","v":1588},null,{"$f":"IF(AO350=0,\"0.0 \",ROUND((AI350/AO350)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,"   50,000 LUMEN (9)",null,null,132,null,21549,null,{"$f":"AC349+$AC$12","v":28.81},null,3803,null,0.3,null,453,null,11.9,null,22,null,{"$f":"AE351+AM351","v":3825},null,{"$f":"IF(AO351=0,\"0.0 \",ROUND((AI351/AO351)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,"DECORATIVE MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,"  7,000 LUMEN  TOWN & COUNTRY",null,null,{"$f":"F131","v":0},null,{"$f":"H131","v":0},null,7.48,null,{"$f":"ROUND((Y353*AC353),0)","v":0},null,{"$f":"ROUND((AE353/AE$433)*100,1)","v":0},null,{"$f":"L131-AE353","v":0},null,{"$f":"IF(AE353=0,\"0.0 \",ROUND((AI353/AE353)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA353,0)","v":0},null,{"$f":"AE353+AM353","v":0},null,"0.0 ",null,null,{"$f":"AC353-AX353","v":5.7900000000000009},null,null,853,{"$f":"ROUND((AW353/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW353/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"  7,000 LUMEN TOWN & COUNTRY (3)",null,null,216,null,15354,null,{"$f":"AC353+$AC$5","v":11.88},null,2566,null,0.2,null,305,null,11.9,null,16,null,2582,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,5888,null,418539,null,{"$f":"AC353+$AC$13","v":11.88},null,69949,null,5.2,null,8303,null,11.9,null,430,null,70379,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,"  7,000 LUMEN HOLOPHANE",null,null,24,null,1748,null,9.4,null,226,null,0,null,26,null,11.5,null,2,null,228,null,11.4,null,null,{"$f":"AC356-AX356","v":7.66},null,null,874,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,"  7,000 LUMEN HOLOPHANE (10)",null,null,1909,null,139039,null,{"$f":"AC356+$AC$13","v":13.8},null,26344,null,2,null,3131,null,11.9,null,143,null,26487,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,96,null,6992,null,{"$f":"21.48+AC9","v":33.450000000000003},null,3211,null,0.2,null,382,null,11.9,null,7,null,3218,null,11.9,null,null,{"$f":"AC358-AX358","v":31.710000000000004},null,null,874,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,7.56,null,{"$f":"ROUND((Y359*AC359),0)","v":0},null,0,null,0,null,{"$f":"IF(AE359=0,\"0.0 \",ROUND((AI359/AE359)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA359,0)","v":0},null,{"$f":"AE359+AM359","v":0},null,{"$f":"IF(AO359=0,\"0.0 \",ROUND((AI359/AO359)*100,1))","v":"0.0 "},null,null,{"$f":"AC359-AX359","v":5.8699999999999992},null,null,853,{"$f":"ROUND((AW359/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW359/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"  7,000 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"AC359+$AC$9","v":19.53},null,{"$f":"ROUND((Y360*AC360),0)","v":0},null,0,null,0,null,"0.0 ",null,{"$f":"ROUND($AM$433/$AA$433*AA360,0)","v":0},null,{"$f":"AE360+AM360","v":0},null,{"$f":"IF(AO360=0,\"0.0 \",ROUND((AI360/AO360)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,"  7,000 LUMEN ASPEN",null,null,24,null,1748,null,13.61,null,327,null,0,null,39,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA361,0)","v":2},null,329,null,11.9,null,null,{"$f":"AC361-AX361","v":11.87},null,null,874,1.74,1.74]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R154","v":"PAGE 15  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"DECORATIVE METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,{"$f":"C168","v":" 14,000 LUMEN TRADITIONAIRE"},null,null,{"$f":"F168","v":0},null,{"$f":"H168","v":0},null,7.48,null,{"$f":"ROUND((Y390*AC390),0)","v":0},null,{"$f":"ROUND((AE390/AE$433)*100,1)","v":0},null,{"$f":"L168-AE390","v":0},null,{"$f":"IF(AE390=0,\"0.0 \",ROUND((AI390/AE390)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$433/$AA$433*AA390,0)","v":0},null,{"$f":"AE390+AM390","v":0},null,{"$f":"IF(AO390=0,\"0.0 \",ROUND((AI390/AO390)*100,1))","v":"0.0 "},null,null,{"$f":"AC390-AX390","v":5.7900000000000009},null,null,853,{"$f":"ROUND((AW390/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW390/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,{"$f":"C169","v":" 14,000 LUMEN TRADITIONAIRE (7)"},null,null,60,null,4265,null,{"$f":"$AC$390+$AC$9","v":19.450000000000003},null,1167,null,0.1,null,139,null,11.9,null,4,null,1171,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,468,null,33267,null,{"$f":"AC390+$AC$13","v":11.88},null,5560,null,0.4,null,660,null,11.9,null,34,null,5594,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,13.61,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC393-AX393","v":11.87},null,null,874,{"$f":"ROUND((AW393/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW393/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,null," 14,000 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$AC$393+$AC$14","v":26.479999999999997},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,21.57,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC395-AX395","v":19.830000000000002},null,null,874,{"$f":"ROUND((AW395/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW395/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,21.57,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null," 14,500 LUMEN GAS REPLICA (7)",null,null,240,null,17480,null,{"$f":"$AC$396+$AC$9","v":33.54},null,8050,null,0.6,null,955,null,11.9,null,18,null,8068,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,60,null,4370,null,{"$f":"$AC$396+$AC$13","v":25.97},null,1558,null,0.1,null,185,null,11.9,null,4,null,1562,null,11.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,{"$f":"C179","v":"  9,500 LUMEN TOWN & COUNTRY"},null,null,{"$f":"F179","v":98},null,{"$f":"H179","v":3977},null,10.93,null,{"$f":"ROUND((Y401*AC401),0)","v":1071},null,{"$f":"ROUND((AE401/AE$433)*100,1)","v":0.1},null,{"$f":"L179-AE401","v":128},null,{"$f":"IF(AE401=0,\"0.0 \",ROUND((AI401/AE401)*100,1))","v":12},null,{"$f":"ROUND($AM$433/$AA$433*AA401,0)","v":4},null,{"$f":"AE401+AM401","v":1075},null,11.9,null,null,{"$f":"AC401-AX401","v":9.9599999999999991},null,null,487,{"$f":"ROUND((AW401/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW401/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1896,null,76946,null,{"$f":"AC401+$AC$13","v":15.33},null,29066,null,2.2000000000000002,null,3450,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA402,0)","v":79},null,29145,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"  9,500 LUMEN HOLOPHANE",null,null,576,null,25536,null,11.84,null,6820,null,0.5,null,812,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA403,0)","v":26},null,6846,null,11.9,null,null,{"$f":"AC403-AX403","v":10.78},null,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,"  9,500 LUMEN HOLOPHANE (10)",null,null,312,null,13832,null,{"$f":"AC403+$AC$13","v":16.240000000000002},null,5067,null,0.4,null,602,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA404,0)","v":14},null,5081,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,132,null,5852,null,{"$f":"22.26+AC9","v":34.230000000000004},null,{"$f":"ROUND((Y405*AC405),0)","v":4518},null,0.3,null,538,null,{"$f":"IF(AE405=0,\"0.0 \",ROUND((AI405/AE405)*100,1))","v":11.9},null,{"$f":"ROUND($AM$433/$AA$433*AA405,0)","v":6},null,{"$f":"AE405+AM405","v":4524},null,{"$f":"IF(AO405=0,\"0.0 \",ROUND((AI405/AO405)*100,1))","v":11.9},null,null,{"$f":"AC405-AX405","v":33.260000000000005},null,null,487,{"$f":"ROUND((AW405/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW405/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,12,null,532,null,{"$f":"22.26+AC13","v":26.660000000000004},null,{"$f":"ROUND((Y406*AC406),0)","v":320},null,0,null,38,null,11.9,null,{"$f":"ROUND($AM$433/$AA$433*AA406,0)","v":1},null,{"$f":"AE406+AM406","v":321},null,{"$f":"IF(AO406=0,\"0.0 \",ROUND((AI406/AO406)*100,1))","v":11.8},null,null,{"$f":"AC406-AX406","v":25.600000000000005},null,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,"  9,500 LUMEN GAS REPLICA (11)",null,null,312,null,13832,null,{"$f":"22.26+AC14","v":35.130000000000003},null,10961,null,0.8,null,1304,null,{"$f":"IF(AE407=0,\"0.0 \",ROUND((AI407/AE407)*100,1))","v":11.9},null,14,null,10975,null,11.9,null,null,{"$f":"AC407-AX407","v":34.07},null,null,532,{"$f":"ROUND((AW407/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW407/12)*PRO_BASE_FUEL,2)","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,"  9,500 LUMEN ASPEN (7)",null,null,888,null,39368,null,13.79,null,12246,null,0.9,null,1456,null,{"$f":"IF(AE408=0,\"0.0 \",ROUND((AI408/AE408)*100,1))","v":11.9},null,40,null,12286,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,"  9,500 LUMEN TRADITIONAIRE",null,null,0,null,0,null,10.93,null,0,null,0,null,0,null,{"$f":"IF(AE409=0,\"0.0 \",ROUND((AI409/AE409)*100,1))","v":"0.0 "},null,0,null,0,null,"0.0 ",null,null,{"$f":"AC409-AX409","v":9.9599999999999991},null,null,487,{"$f":"ROUND((AW409/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW409/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,696,null,28246,null,{"$f":"AC409+$AC$13","v":15.33},null,10670,null,0.8,null,1266,null,{"$f":"IF(AE410=0,\"0.0 \",ROUND((AI410/AE410)*100,1))","v":11.9},null,29,null,10699,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,13.79,null,0,null,0,null,0,null,{"$f":"IF(AE411=0,\"0.0 \",ROUND((AI411/AE411)*100,1))","v":"0.0 "},null,0,null,0,null,"0.0 ",null,null,{"$f":"AC411-AX411","v":12.729999999999999},null,null,532,{"$f":"ROUND((AW411/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW411/12)*PRO_BASE_FUEL,2)","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,"  9,500 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$AC$411+$AC$9","v":25.759999999999998},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$AC$411+$AC$13","v":18.189999999999998},null,{"$f":"ROUND((Y413*AC413),0)","v":0},null,0,null,0,null,{"$f":"IF(AE413=0,\"0.0 \",ROUND((AI413/AE413)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE413+AM413","v":0},null,{"$f":"IF(AO413=0,\"0.0 \",ROUND((AI413/AO413)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,"  9,500 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$AC$411+$AC$14","v":26.659999999999997},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,12.15,null,0,null,0,null,0,null,{"$f":"IF(AE415=0,\"0.0 \",ROUND((AI415/AE415)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO415=0,\"0.0 \",ROUND((AI415/AO415)*100,1))","v":"0.0 "},null,null,{"$f":"AC415-AX415","v":10.120000000000001},null,null,1023,{"$f":"ROUND((AW415/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW415/12)*PRO_BASE_FUEL,2)","v":2.0299999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,"  22,000 LUMEN RECTILINEAR (12)",null,null,169,null,14407,null,{"$f":"AC415+$AC$15","v":20.53},null,3470,null,0.3,null,412,null,{"$f":"IF(AE416=0,\"0.0 \",ROUND((AI416/AE416)*100,1))","v":11.9},null,15,null,3485,null,{"$f":"IF(AO416=0,\"0.0 \",ROUND((AI416/AO416)*100,1))","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,"  50,000 LUMEN RECTILINEAR",null,null,{"$f":"F195","v":0},null,{"$f":"H195","v":0},null,16.059999999999999,null,0,null,0,null,0,null,{"$f":"IF(AE417=0,\"0.0 \",ROUND((AI417/AE417)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO417=0,\"0.0 \",ROUND((AI417/AO417)*100,1))","v":"0.0 "},null,null,{"$f":"AC417-AX417","v":12.169999999999998},null,null,1959,{"$f":"ROUND((AW417/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW417/12)*PRO_BASE_FUEL,2)","v":3.89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,"  50,000 LUMEN RECTILINEAR (12)",null,null,{"$f":"F196","v":36},null,{"$f":"H196","v":5877},null,{"$f":"AC417+$AC$15","v":24.439999999999998},null,880,null,0.1,null,105,null,11.9,null,6,null,886,null,11.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,{"$f":"F197","v":204},null,{"$f":"H197","v":33303},null,{"$f":"AC417+$AC$16","v":24.659999999999997},null,5031,null,0.4,null,597,null,11.9,null,34,null,5065,null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"  50,000 LUMEN SETBACK",null,null,{"$f":"F198","v":0},null,{"$f":"H198","v":0},null,23.79,null,0,null,{"$f":"ROUND((AE420/AE$433)*100,1)","v":0},null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,19.899999999999999,null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(Y320:Y420)","v":18145},null,{"$f":"SUM(AA320:AA420)","v":1244438},null,null,null,{"$f":"SUM(AE320:AE420)","v":269082},null,{"$f":"ROUND((AE421/AE$433)*100,1)+0.1","v":20.200000000000003},null,{"$f":"SUM(AI320:AI420)","v":31961},null,11.9,null,{"$f":"ROUND(AA421*CUR_FAC,0)","v":1279},null,{"$f":"SUM(AO320:AO420)","v":270361},null,11.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A200","v":131},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A201","v":132},null,{"$f":"C201","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND(($AO$421+$AO$316)*AC423,0)","v":0},null,{"$f":"ROUND((AE423/AE$433)*100,1)","v":0},null,{"$f":"L201-AE423","v":0},null,{"$f":"IF(AE423=0,\"0.0 \",ROUND((AI423/AE423)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE423+AM423","v":0},null,{"$f":"IF(AO423=0,\"0.0 \",ROUND((AI423/AO423)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND(($AA$421+$AA$316)*AC424,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,{"$f":"ROUND(($AA$421+$AA$316)*AC425,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,{"$f":"C204","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND(($AA$421+$AA$316)*AC426,0)","v":-4943},null,{"$f":"ROUND((AE426/AE$433)*100,1)","v":-0.4},null,{"$f":"L204-AE426","v":0},null,{"$f":"IF(AE426=0,\"0.0 \",ROUND((AI426/AE426)*100,1))","v":0},null,null,null,{"$f":"AE426+AM426","v":-4943},null,{"$f":"IF(AO426=0,\"0.0 \",ROUND((AI426/AO426)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE423:AE426)","v":-4943},null,-0.4,null,{"$f":"SUM(AI423:AI426)","v":0},null,{"$f":"IF(AE427=0,\"0.0 \",ROUND((AI427/AE427)*100,1))","v":0},null,null,null,{"$f":"SUM(AO423:AO426)","v":-4943},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,"ADD'L FACILITIES CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,"    OVERHEAD",null,null,{"$f":"F208","v":5647},null,null,null,0.52,null,{"$f":"ROUND((Y430*AC430),0)","v":2936},null,{"$f":"ROUND((AE430/AE$433)*100,1)","v":0.2},null,{"$f":"L208-AE430","v":339},null,{"$f":"IF(AE430=0,\"0.0 \",ROUND((AI430/AE430)*100,1))","v":11.5},null,null,null,{"$f":"AE430+AM430","v":2936},null,{"$f":"IF(AO430=0,\"0.0 \",ROUND((AI430/AO430)*100,1))","v":11.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,"    UNDERGROUND",null,null,{"$f":"F209","v":20991},null,null,null,0.75,null,{"$f":"ROUND((Y431*AC431),0)","v":15743},null,{"$f":"ROUND((AE431/AE$433)*100,1)","v":1.2},null,{"$f":"L209-AE431","v":1889},null,{"$f":"IF(AE431=0,\"0.0 \",ROUND((AI431/AE431)*100,1))","v":12},null,null,null,{"$f":"AE431+AM431","v":15743},null,{"$f":"IF(AO431=0,\"0.0 \",ROUND((AI431/AO431)*100,1))","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(Y430:Y431)","v":26638},null,null,null,null,null,{"$f":"SUM(AE430:AE431)","v":18679},null,{"$f":"ROUND((AE432/AE$433)*100,1)","v":1.4},null,{"$f":"SUM(AI430:AI431)","v":2228},null,11.9,null,0,null,{"$f":"SUM(AO430:AO431)","v":18679},null,{"$f":"IF(AO432=0,\"0.0 \",ROUND((AI432/AO432)*100,1))","v":11.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A211","v":141},null,"TOTAL RATE SLI NCLUDING RIDERS ",null,null,{"$f":"Y316+Y421","v":138477},null,{"$f":"AA316+AA421","v":10839811},null,null,null,{"$f":"AE316+AE421+AE427+AE432","v":1335809},null,100,null,{"$f":"AI316+AI421+AI427+AI432","v":159846},null,12,null,{"$f":"ROUND(AA433*CUR_FAC,0)","v":11143},null,{"$f":"AO316+AO421+AO427+AO432","v":1346952},null,11.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]

{"sheet":"Rate TL","index":23,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[[62,19,62,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 16  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TL","TRAFFIC LIGHTING"]
[2,null,null,"    SERVICE"]
[]
[3,null,"(A) WHERE COMPANY"]
[4,null,"SUPPLIES ENERGY ONLY (3):"]
[]
[5,null,"  ALL CONSUMPTION",null,null,76019,null,680382,null,{"$f":"ROUND(AC77+(AC77*LT_COS_RATE),6)","v":4.2590000000000003E-2},null,{"$f":"ROUND((H24*J24),0)","v":28977},null,{"$f":"ROUND((L24/L$49)*100,1)","v":36.9},null,{"$f":"ROUND($P$49/$H$49*H24,0)","v":700},null,{"$f":"L24+P24","v":29677}]
[]
[6,null,"(B) WHERE COMPANY"]
[7,null,"SUPPLIES ENERGY FROM A"]
[8,null,"SEPARATELY METERED SOURCE"]
[9,null,"AND PROVIDES LIMITED"]
[10,null,"MAINTENANCE:"]
[]
[11,null,"  ALL CONSUMPTION",null,null,0,null,0,null,{"$f":"ROUND(AC85+(AC85*LT_COS_RATE),6)","v":2.3583E-2},null,0,null,{"$f":"ROUND((L32/L$49)*100,1)","v":0},null,{"$f":"ROUND($P$49/$H$49*H32,0)","v":0},null,{"$f":"L32+P32","v":0}]
[]
[12,null,"(C) WHERE COMPANY"]
[13,null,"SUPPLIES ENERGY AND"]
[14,null,"PROVIDES LIMITED"]
[15,null,"MAINTENANCE (3):"]
[]
[16,null,"  ALL CONSUMPTION",null,null,18876,null,758083,null,{"$f":"ROUND(AC92+(AC92*LT_COS_RATE),6)","v":6.6173999999999997E-2},null,{"$f":"ROUND((H39*J39),0)","v":50165},null,{"$f":"ROUND((L39/L$49)*100,1)","v":63.9},null,{"$f":"ROUND($P$49/$H$49*H39,0)","v":779},null,{"$f":"L39+P39","v":50944}]
[17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$f":"F39+F32+F24","v":94895},null,{"$f":"H39+H32+H24","v":1438465},null,null,null,{"$f":"L39+L32+L24","v":79142},null,{"$f":"ROUND((L40/L$49)*100,1)","v":100.8},null,{"$f":"P39+P32+P24","v":1479},null,{"$f":"R39+R32+R24","v":80621}]
[]
[18,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[19,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($R$40*J43,0)","v":0},null,{"$f":"ROUND((L43/L$49)*100,1)","v":0},null,null,null,{"$f":"L43+P43","v":0}]
[20,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND($H$40*J44,0)","v":0},null,0,null,null,null,0]
[21,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND($H$40*J45,0)","v":0},null,0,null,null,null,0]
[22,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$40*J46,0)","v":-656},null,{"$f":"ROUND((L46/L$49)*100,1)","v":-0.8},null,null,null,{"$f":"L46+P46","v":-656}]
[23,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L46)","v":-656},null,{"$f":"ROUND((L47/L$49)*100,1)","v":-0.8},null,null,null,{"$f":"SUM(R43:R46)","v":-656}]
[]
[24,null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"F40","v":94895},null,{"$f":"H40","v":1438465},null,null,null,{"$f":"L47+L40","v":78486},null,100,null,{"$f":"ROUND(H49*CUR_FAC,0)","v":1479},null,{"$f":"R47+R40","v":79965}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE 16  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,"TL","TRAFFIC LIGHTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"    SERVICE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"(A) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"SUPPLIES ENERGY ONLY (3):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ALL CONSUMPTION",null,null,{"$f":"F24","v":76019},null,{"$f":"H24","v":680382},null,3.8066000000000003E-2,null,{"$f":"ROUND((AA77*AC77),0)","v":25899},null,{"$f":"ROUND((AE77/AE$102)*100,1)","v":37},null,{"$f":"L24-AE77","v":3078},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":11.9},null,{"$f":"ROUND($AM$102/$AA$102*AA77,0)","v":700},null,{"$f":"AE77+AM77","v":26599},null,{"$f":"ROUND((AI77/AO77)*100,1)","v":11.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(B) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"SUPPLIES ENERGY FROM A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"SEPARATELY METERED SOURCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"AND PROVIDES LIMITED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"MAINTENANCE:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ALL CONSUMPTION",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,2.1078E-2,null,0,null,{"$f":"ROUND((AE85/AE$102)*100,1)","v":0},null,{"$f":"L32-AE85","v":0},null,0,null,{"$f":"ROUND($AM$102/$AA$102*AA85,0)","v":0},null,{"$f":"AE85+AM85","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"(B) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"SUPPLIES ENERGY AND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROVIDES LIMITED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"MAINTENANCE (3):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  ALL CONSUMPTION",null,null,{"$f":"F39","v":18876},null,{"$f":"H39","v":758083},null,5.9145000000000003E-2,null,{"$f":"ROUND((AA92*AC92),0)","v":44837},null,{"$f":"ROUND((AE92/AE$102)*100,1)-0.1","v":63.9},null,{"$f":"L39-AE92","v":5328},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":11.9},null,{"$f":"ROUND($AM$102/$AA$102*AA92,0)","v":779},null,{"$f":"AE92+AM92","v":45616},null,{"$f":"ROUND((AI92/AO92)*100,1)","v":11.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$f":"Y92+Y85+Y77","v":94895},null,{"$f":"AA92+AA85+AA77","v":1438465},null,null,null,{"$f":"AE92+AE85+AE77","v":70736},null,{"$f":"ROUND((AE93/AE$102)*100,1)","v":100.9},null,{"$f":"AI92+AI85+AI77","v":8406},null,{"$f":"ROUND((AI93/AE93)*100,1)","v":11.9},null,{"$f":"AM92+AM85+AM77","v":1479},null,{"$f":"AO92+AO85+AO77","v":72215},null,{"$f":"ROUND((AI93/AO93)*100,1)","v":11.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":18},null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":19},null,{"$f":"C43","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AO$93*AC96,0)","v":0},null,{"$f":"ROUND((AE96/AE$102)*100,1)","v":0},null,{"$f":"L43-AE96","v":0},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":0},null,null,null,{"$f":"AE96+AM96","v":0},null,{"$f":"IF(AO96=0,0,ROUND((AI96/AO96)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND($AA$93*AC97,0)","v":0},null,0,null,0,null,{"$f":"IF(AE97=0,0,ROUND((AI97/AE97)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO97=0,0,ROUND((AI97/AO97)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,{"$f":"ROUND($AA$93*AC98,0)","v":0},null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"C46","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$93*AC99,0)","v":-656},null,{"$f":"ROUND((AE99/AE$102)*100,1)","v":-0.9},null,{"$f":"L46-AE99","v":0},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":0},null,null,null,{"$f":"AE99+AM99","v":-656},null,{"$f":"ROUND((AI99/AO99)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE96:AE99)","v":-656},null,{"$f":"ROUND((AE100/AE$102)*100,1)","v":-0.9},null,{"$f":"SUM(AI96:AI99)","v":0},null,{"$f":"ROUND((AI100/AE100)*100,1)","v":0},null,null,null,{"$f":"SUM(AO96:AO99)","v":-656},null,{"$f":"ROUND((AI100/AO100)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A49","v":24},null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"Y93","v":94895},null,{"$f":"AA93","v":1438465},null,null,null,{"$f":"AE100+AE93","v":70080},null,100,null,{"$f":"AI100+AI93","v":8406},null,{"$f":"ROUND((AI102/AE102)*100,1)","v":12},null,{"$f":"ROUND(AA102*CUR_FAC,0)","v":1479},null,{"$f":"AO100+AO93","v":71559},null,{"$f":"ROUND((AI102/AO102)*100,1)","v":11.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate UOLS","index":24,"n_rows":71,"n_cols":51,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  17  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[]
[1,null,"UOLS","UNMETERED OUTDOOR LIGHTING SERV"]
[]
[2,null,"BASE RATE",null,null,83973,null,5308606,null,{"$f":"ROUND(AC58+(AC58*LT_COS_RATE),6)","v":4.1936000000000001E-2},null,{"$f":"ROUND((H21*J21),0)","v":222622},null,{"$f":"ROUND((L21/L$30)*100,1)","v":101.1},null,{"$f":"P30","v":5457},null,{"$f":"P21+L21","v":228079}]
[]
[3,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[4,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($R$21*J24,0)","v":0},null,{"$f":"ROUND((L24/L$30)*100,1)","v":0},null,null,null,{"$f":"P24+L24","v":0}]
[5,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND($H$21*J25,0)","v":0},null,0,null,null,null,0]
[6,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND($H$21*J26,0)","v":0},null,0,null,null,null,0]
[7,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$21*J27,0)","v":-2421},null,{"$f":"ROUND((L27/L$30)*100,1)","v":-1.1000000000000001},null,null,null,{"$f":"P27+L27","v":-2421}]
[8,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L27)","v":-2421},null,{"$f":"ROUND((L28/L$30)*100,1)","v":-1.1000000000000001},null,null,null,{"$f":"SUM(R24:R27)","v":-2421}]
[]
[9,null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"F21","v":83973},null,{"$f":"H21","v":5308606},null,null,null,{"$f":"L21+L28","v":220201},null,{"$f":"SUM(N21,N28)","v":100},null,{"$f":"ROUND(H30*CUR_FAC,0)","v":5457},null,{"$f":"R21+R28","v":225658}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  17  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"less Base Fuel",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,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,{"$f":"CUR_BASE_FUEL","v":2.3837000000000001E-2},{"$f":"PRO_BASE_FUEL","v":2.3837000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"UOLS","UNMETERED OUTDOOR LIGHTING SERV"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"BASE RATE",null,null,{"$f":"F21","v":83973},null,{"$f":"H21","v":5308606},null,3.7481E-2,null,{"$f":"ROUND((AA58*AC58),0)","v":198972},null,{"$f":"ROUND((AE58/AE$67)*100,1)","v":101.2},null,{"$f":"L21-AE58","v":23650},null,{"$f":"ROUND((AI58/AE58)*100,1)","v":11.9},null,{"$f":"ROUND($AM$67/$AA$67*AA58,0)","v":5457},null,{"$f":"AE58+AM58","v":204429},null,{"$f":"ROUND((AI58/AO58)*100,1)","v":11.6},null,null,null,{"$f":"AC58-CUR_BASE_FUEL","v":1.3644E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":3},null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A24","v":4},null,{"$f":"C24","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AO$58*AC61,0)","v":0},null,{"$f":"ROUND((AE61/AE$67)*100,1)","v":0},null,{"$f":"L24-AE61","v":0},null,{"$f":"IF(AE61=0,0,ROUND((AI61/AE61)*100,1))","v":0},null,null,null,{"$f":"AE61+AM61","v":0},null,{"$f":"IF(AO61=0,0,ROUND((AI61/AO61)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND($AA$58*AC62,0)","v":0},null,{"$f":"ROUND((AE62/AE$67)*100,1)","v":0},null,0,null,{"$f":"IF(AE62=0,0,ROUND((AI62/AE62)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO62=0,0,ROUND((AI62/AO62)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,{"$f":"ROUND($AA$58*AC63,0)","v":0},null,{"$f":"ROUND((AE63/AE$67)*100,1)","v":0},null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,{"$f":"C27","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$58*AC64,0)","v":-2421},null,{"$f":"ROUND((AE64/AE$67)*100,1)","v":-1.2},null,{"$f":"L27-AE64","v":0},null,{"$f":"ROUND((AI64/AE64)*100,1)","v":0},null,null,null,{"$f":"AE64+AM64","v":-2421},null,{"$f":"ROUND((AI64/AO64)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE61:AE64)","v":-2421},null,{"$f":"ROUND((AE65/AE$67)*100,1)","v":-1.2},null,{"$f":"SUM(AI61:AI64)","v":0},null,0,null,null,null,{"$f":"SUM(AO61:AO64)","v":-2421},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":9},null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"Y58","v":83973},null,{"$f":"AA58","v":5308606},null,null,null,{"$f":"AE65+AE58","v":196551},null,100,null,{"$f":"AI58+AI65","v":23650},null,{"$f":"ROUND((AI67/AE67)*100,1)","v":12},null,{"$f":"ROUND(AA67*CUR_FAC,0)","v":5457},null,{"$f":"AO65+AO58","v":202008},null,{"$f":"ROUND((AI67/AO67)*100,1)","v":11.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate OL","index":25,"n_rows":169,"n_cols":51,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  18  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"OL"]
[2,null,"(A) PRIVATE OUTDOOR LIGHTING UNITS:"]
[3,null,"  MERCURY VAPOR:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kwh"]
[4,null,"     7,000 LUMEN (OPEN)",null,null,248,null,{"$f":"ROUND(F21*AC21/12,0)","v":17629},null,{"$f":"ROUND(AC107+AC107*LT_COS_RATE,2)","v":9.77},null,{"$f":"ROUND((F21*J21),0)","v":2423},null,{"$f":"ROUND((L21/L$79)*100,1)","v":13},null,{"$f":"ROUND($P$57/$H$57*H21,0)-1","v":17},null,{"$f":"L21+P21","v":2440},null,null,null,null,null,null,null,null,null,null,853]
[5,null,"     7,000 LUMEN",null,null,{"$f":"1+24","v":25},null,{"$f":"ROUND(F22*AC22/12,0)","v":1821},null,{"$f":"ROUND(AC108+AC108*LT_COS_RATE,2)","v":12.5},null,{"$f":"ROUND((F22*J22),0)","v":313},null,{"$f":"ROUND((L22/L$79)*100,1)","v":1.7},null,{"$f":"ROUND($P$57/$H$57*H22,0)","v":2},null,{"$f":"L22+P22","v":315},null,null,null,null,null,null,null,null,null,null,874]
[6,null,"    10,000 LUMEN",null,null,70,null,7088,null,{"$f":"ROUND(AC109+AC109*LT_COS_RATE,2)","v":14.59},null,{"$f":"ROUND((F23*J23),0)","v":1021},null,{"$f":"ROUND((L23/L$79)*100,1)","v":5.5},null,{"$f":"ROUND($P$57/$H$57*H23,0)","v":7},null,{"$f":"L23+P23","v":1028},null,null,null,null,null,null,null,null,null,null,1215]
[7,null,"    21,000 LUMEN",null,null,{"$f":"1+69","v":70},null,11165,null,{"$f":"ROUND(AC110+AC110*LT_COS_RATE,2)","v":18.739999999999998},null,{"$f":"ROUND((F24*J24),0)","v":1312},null,{"$f":"ROUND((L24/L$79)*100,1)","v":7},null,{"$f":"ROUND($P$57/$H$57*H24,0)","v":12},null,{"$f":"L24+P24","v":1324},null,null,null,null,null,null,null,null,null,null,1914]
[]
[8,null,"  METAL HALIDE"]
[9,null,"    14,000 LUMEN",null,null,3,null,{"$f":"ROUND(F27*AC27/12,0)","v":219},null,{"$f":"ROUND(AC113+AC113*LT_COS_RATE,2)","v":12.5},null,{"$f":"ROUND((F27*J27),0)","v":38},null,{"$f":"ROUND((L27/L$79)*100,1)","v":0.2},null,{"$f":"ROUND($P$57/$H$57*H27,0)","v":0},null,{"$f":"L27+P27","v":38},null,null,null,null,null,null,null,null,null,null,874]
[10,null,"    20,500 LUMEN",null,null,5,null,506,null,{"$f":"ROUND(AC114+AC114*LT_COS_RATE,2)","v":14.61},null,{"$f":"ROUND((F28*J28),0)","v":73},null,{"$f":"ROUND((L28/L$79)*100,1)","v":0.4},null,{"$f":"ROUND($P$57/$H$57*H28,0)","v":1},null,{"$f":"L28+P28","v":74},null,null,null,null,null,null,null,null,null,null,1215]
[11,null,"    36,000 LUMEN",null,null,4,null,638,null,{"$f":"ROUND(AC115+AC115*LT_COS_RATE,2)","v":18.739999999999998},null,{"$f":"ROUND((F29*J29),0)","v":75},null,{"$f":"ROUND((L29/L$79)*100,1)","v":0.4},null,{"$f":"ROUND($P$57/$H$57*H29,0)","v":1},null,{"$f":"L29+P29","v":76},null,null,null,null,null,null,null,null,null,null,1914]
[]
[12,null,"  SODIUM VAPOR (OH)"]
[13,null,"     9,500 LUMEN  (OPEN)",null,null,266,null,{"$f":"ROUND(F32*AC32/12,0)","v":10795},null,{"$f":"ROUND(AC118+AC118*LT_COS_RATE,2)","v":8.59},null,{"$f":"ROUND((F32*J32),0)","v":2285},null,{"$f":"ROUND((L32/L$79)*100,1)","v":12.2},null,{"$f":"ROUND($P$57/$H$57*H32,0)","v":11},null,{"$f":"L32+P32","v":2296},null,null,null,null,null,null,null,null,null,null,487]
[14,null,"     9,500 LUMEN",null,null,{"$f":"34+30","v":64},null,2597,null,11.18,null,716,null,3.8,null,{"$f":"ROUND($P$57/$H$57*H33,0)","v":3},null,719,null,null,null,null,null,null,null,null,null,null,487]
[15,null,"   16,000 LUMEN",null,null,7,null,415,null,12.61,null,88,null,0.5,null,0,null,88,null,null,null,null,null,null,null,null,null,null,711]
[16,null,"    22,000 LUMEN",null,null,57,null,4503,null,13.95,null,795,null,4.3,null,5,null,800,null,null,null,null,null,null,null,null,null,null,948]
[17,null,"    27,500 LUMEN",null,null,2,null,158,null,13.95,null,28,null,0.1,null,0,null,28,null,null,null,null,null,null,null,null,null,null,948]
[18,null,"    50,000 LUMEN",null,null,{"$f":"8+58","v":66},null,10775,null,16.260000000000002,null,1073,null,5.7,null,{"$f":"ROUND($P$57/$H$57*H37,0)","v":11},null,1084,null,null,null,null,null,null,null,null,null,null,1959]
[]
[19,null,"DECORATIVE MV 7,000 LUMEN:"]
[20,null,"     TOWN & COUNTRY",null,null,{"$f":"23+13","v":36},null,{"$f":"ROUND(F40*AC40/12,0)","v":2559},null,{"$f":"ROUND(AC126+AC126*LT_COS_RATE,2)","v":14.97},null,{"$f":"ROUND((F40*J40),0)","v":539},null,{"$f":"ROUND((L40/L$79)*100,1)","v":2.9},null,{"$f":"ROUND($P$57/$H$57*H40,0)","v":3},null,{"$f":"L40+P40","v":542},null,null,null,null,null,null,null,null,null,null,853]
[21,null,"     HOLOPHANE",null,null,3,null,219,null,{"$f":"ROUND(AC127+AC127*LT_COS_RATE,2)","v":19.29},null,{"$f":"ROUND((F41*J41),0)","v":58},null,{"$f":"ROUND((L41/L$79)*100,1)","v":0.3},null,{"$f":"ROUND($P$57/$H$57*H41,0)","v":0},null,{"$f":"L41+P41","v":58},null,null,null,null,null,null,null,null,null,null,874]
[22,null,"     GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC128+AC128*LT_COS_RATE,2)","v":46.61},null,{"$f":"ROUND((F42*J42),0)","v":0},null,{"$f":"ROUND((L42/L$79)*100,1)","v":0},null,{"$f":"ROUND($P$57/$H$57*H42,0)","v":0},null,{"$f":"L42+P42","v":0},null,null,null,null,null,null,null,null,null,null,874]
[23,null,"     ASPEN",null,null,0,null,0,null,{"$f":"ROUND(AC129+AC129*LT_COS_RATE,2)","v":28.83},null,{"$f":"ROUND((F43*J43),0)","v":0},null,{"$f":"ROUND((L43/L$79)*100,1)","v":0},null,{"$f":"ROUND($P$57/$H$57*H43,0)","v":0},null,{"$f":"L43+P43","v":0},null,null,null,null,null,null,null,null,null,null,874]
[]
[24,null,"DECORATIVE SV 9,500 LUMEN:"]
[25,null,"     TOWN & COUNTRY",null,null,18,null,{"$f":"ROUND(F46*AC46/12,0)","v":731},null,{"$f":"ROUND(AC132+AC132*LT_COS_RATE,2)","v":23.61},null,{"$f":"ROUND((F46*J46),0)","v":425},null,{"$f":"ROUND((L46/L$79)*100,1)","v":2.2999999999999998},null,{"$f":"ROUND($P$57/$H$57*H46,0)","v":1},null,{"$f":"L46+P46","v":426},null,null,null,null,null,null,null,null,null,null,487]
[26,null,"     HOLOPHANE",null,null,0,null,0,null,25.58,null,0,null,0,null,{"$f":"ROUND($P$57/$H$57*H47,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,532]
[27,null,"     RECTILINEAR",null,null,0,null,0,null,21.02,null,0,null,0,null,{"$f":"ROUND($P$57/$H$57*H48,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,487]
[28,null,"     GAS REPLICA",null,null,0,null,0,null,49.16,null,0,null,0,null,{"$f":"ROUND($P$57/$H$57*H49,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,532]
[29,null,"     ASPEN",null,null,0,null,0,null,29.79,null,0,null,0,null,{"$f":"ROUND($P$57/$H$57*H50,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,532]
[30,null,"     TRADITIONAIRE",null,null,0,null,0,null,23.61,null,{"$f":"ROUND((F51*J51),0)","v":0},null,0,null,{"$f":"ROUND($P$57/$H$57*H51,0)","v":0},null,{"$f":"L51+P51","v":0},null,null,null,null,null,null,null,null,null,null,487]
[31,null,"     GRANVILLE ACORN",null,null,0,null,0,null,29.79,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[32,null,"DECORATIVE SV :"]
[33,null,"    22,000 LUMEN (RECTILINEAR)",null,null,0,null,{"$f":"ROUND(F54*AC54/12,0)","v":0},null,{"$f":"ROUND(AC140+AC140*LT_COS_RATE,2)","v":25.03},null,0,null,{"$f":"ROUND((L54/L$79)*100,1)","v":0},null,{"$f":"ROUND($P$57/$H$57*H54,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,1023]
[34,null,"    50,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC141+AC141*LT_COS_RATE,2)","v":31.75},null,{"$f":"ROUND((F55*J55),0)","v":0},null,{"$f":"ROUND((L55/L$79)*100,1)","v":0},null,{"$f":"ROUND($P$57/$H$57*H55,0)","v":0},null,{"$f":"L55+P55","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[35,null,"    50,000 LUMEN (SETBACK)",null,null,4,null,653,null,{"$f":"ROUND(AC142+AC142*LT_COS_RATE,2)","v":49.4},null,{"$f":"ROUND((F56*J56),0)","v":198},null,{"$f":"ROUND((L56/L$79)*100,1)","v":1.1000000000000001},null,{"$f":"ROUND($P$57/$H$57*H56,0)","v":1},null,{"$f":"L56+P56","v":199},null,null,null,null,null,null,null,null,null,null,1959]
[36,null,"       TOTAL POL UNITS",null,null,{"$f":"SUM(F21:F56)","v":948},null,{"$f":"SUM(H21:H56)","v":72471},null,null,null,{"$f":"SUM(L21:L56)","v":11460},null,{"$f":"ROUND((L57/L$79)*100,1)","v":61.4},null,{"$f":"ROUND($P$79/$H$79*H57,0)","v":75},null,{"$f":"SUM(R21:R56)","v":11535}]
[]
[37,null,"(B) FLOODLIGHTING UNITS:"]
[38,null,"  MERCURY VAPOR:"]
[39,null,"    21,000 LUMEN",null,null,21,null,{"$f":"ROUND(F61*AC61/12,0)","v":3350},null,{"$f":"ROUND(AC147+AC147*LT_COS_RATE,2)","v":18.75},null,{"$f":"ROUND((F61*J61),0)","v":394},null,{"$f":"ROUND((L61/L$79)*100,1)","v":2.1},null,{"$f":"ROUND($P$69/$H$69*H61,0)","v":3},null,{"$f":"L61+P61","v":397},null,null,null,null,null,null,null,null,null,null,1914]
[40,null,"  METAL HALIDE:"]
[41,null,"    20,500 LUMEN ",null,null,4,null,{"$f":"ROUND(F63*AC63/12,0)","v":405},null,{"$f":"ROUND(AC149+AC149*LT_COS_RATE,2)","v":14.59},null,{"$f":"ROUND((F63*J63),0)","v":58},null,{"$f":"ROUND((L63/L$79)*100,1)","v":0.3},null,{"$f":"ROUND($P$69/$H$69*H63,0)","v":0},null,{"$f":"L63+P63","v":58},null,null,null,null,null,null,null,null,null,null,1215]
[42,null,"    36,000 LUMEN",null,null,26,null,4147,null,{"$f":"ROUND(AC150+AC150*LT_COS_RATE,2)","v":18.75},null,{"$f":"ROUND((F64*J64),0)","v":488},null,{"$f":"ROUND((L64/L$79)*100,1)","v":2.6},null,{"$f":"ROUND($P$69/$H$69*H64,0)","v":4},null,{"$f":"L64+P64","v":492},null,null,null,null,null,null,null,null,null,null,1914]
[43,null,"  SODIUM VAPOR:"]
[44,null,"    22,000 LUMEN ",null,null,63,null,{"$f":"ROUND(F66*AC66/12,0)","v":5371},null,{"$f":"ROUND(AC152+AC152*LT_COS_RATE,2)","v":13.85},null,{"$f":"ROUND((F66*J66),0)","v":873},null,{"$f":"ROUND((L66/L$79)*100,1)","v":4.7},null,{"$f":"ROUND($P$69/$H$69*H66,0)","v":5},null,{"$f":"L66+P66","v":878},null,null,null,null,null,null,null,null,null,null,1023]
[45,null,"    30,000 LUMEN",null,null,11,null,938,null,{"$f":"ROUND(AC153+AC153*LT_COS_RATE,2)","v":13.85},null,{"$f":"ROUND((F67*J67),0)","v":152},null,{"$f":"ROUND((L67/L$79)*100,1)","v":0.8},null,{"$f":"ROUND($P$69/$H$69*H67,0)","v":1},null,{"$f":"L67+P67","v":153},null,null,null,null,null,null,null,null,null,null,1023]
[46,null,"    50,000 LUMEN",null,null,309,null,51423,null,{"$f":"ROUND(AC154+AC154*LT_COS_RATE,2)","v":17.170000000000002},null,{"$f":"ROUND((F68*J68),0)","v":5306},null,{"$f":"ROUND((L68/L$79)*100,1)","v":28.4},null,{"$f":"ROUND($P$69/$H$69*H68,0)+2","v":54},null,{"$f":"L68+P68","v":5360},null,null,null,null,null,null,null,null,null,null,1997]
[47,null,"       TOTAL FL UNITS",null,null,{"$f":"SUM(F61:F68)","v":434},null,{"$f":"SUM(H61:H68)","v":65634},null,null,null,{"$f":"SUM(L61:L68)","v":7271},null,{"$f":"ROUND((L69/L$79)*100,1)","v":38.9},null,{"$f":"ROUND($P$79/$H$79*H69,0)","v":67},null,{"$f":"SUM(R61:R68)","v":7338}]
[48,null,"  TOTAL RATE OL  EXCLUDING RIDERS",null,null,{"$f":"F69+F57","v":1382},null,{"$f":"H69+H57","v":138105},null,null,null,{"$f":"L69+L57","v":18731},null,{"$f":"ROUND((L70/L$79)*100,1)","v":100.3},null,{"$f":"P69+P57","v":142},null,{"$f":"R69+R57","v":18873}]
[]
[49,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[50,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($H$70*J73,0)","v":0},null,{"$f":"ROUND((L73/L$79)*100,1)","v":0},null,null,null,{"$f":"L73+P73","v":0}]
[51,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,0,null,0,null,null,null,0]
[52,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,0,null,0,null,null,null,0]
[53,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$70*J76,0)","v":-63},null,{"$f":"ROUND((L76/L$79)*100,1)","v":-0.3},null,null,null,{"$f":"L76+P76","v":-63}]
[54,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L73:L76)","v":-63},null,{"$f":"ROUND((L77/L$79)*100,1)","v":-0.3},null,null,null,{"$f":"SUM(R73:R76)","v":-63}]
[]
[55,null,"TOTAL RATE OL INCLUDING RIDERS",null,null,{"$f":"F70","v":1382},null,{"$f":"H70","v":138105},null,null,null,{"$f":"L77+L70","v":18668},null,100,null,{"$f":"ROUND(H79*CUR_FAC,0)","v":142},null,{"$f":"R77+R70","v":18810}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  18  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,null,"tariff sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,null,"rates less"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"base fuel",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,"OL","OUTDOOR LIGHTING SERV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"(A) PRIVATE OUTDOOR LIGHTING UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"  MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"     7,000 LUMEN (OPEN)",null,null,{"$f":"F21","v":248},null,{"$f":"H21","v":17629},null,8.73,null,{"$f":"ROUND((Y107*AC107),0)","v":2165},null,{"$f":"ROUND((AE107/AE$165)*100,1)","v":13},null,{"$f":"L21-AE107","v":258},null,{"$f":"ROUND((AI107/AE107)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA107,0)","v":18},null,{"$f":"AE107+AM107","v":2183},null,{"$f":"ROUND((AI107/AO107)*100,1)","v":11.8},null,null,null,{"$f":"AC107-AX107","v":7.0400000000000009},null,853,{"$f":"ROUND((AW107/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW107/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN",null,null,{"$f":"F22","v":25},null,{"$f":"H22","v":1821},null,11.17,null,{"$f":"ROUND((Y108*AC108),0)","v":279},null,{"$f":"ROUND((AE108/AE$165)*100,1)","v":1.7},null,{"$f":"L22-AE108","v":34},null,{"$f":"ROUND((AI108/AE108)*100,1)","v":12.2},null,{"$f":"ROUND($AM$165/$AA$165*AA108,0)","v":2},null,{"$f":"AE108+AM108","v":281},null,{"$f":"ROUND((AI108/AO108)*100,1)","v":12.1},null,null,null,{"$f":"AC108-AX108","v":9.43},null,874,{"$f":"ROUND((AW108/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW108/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"    10,000 LUMEN",null,null,{"$f":"F23","v":70},null,{"$f":"H23","v":7088},null,13.04,null,{"$f":"ROUND((Y109*AC109),0)","v":913},null,{"$f":"ROUND((AE109/AE$165)*100,1)","v":5.5},null,{"$f":"L23-AE109","v":108},null,{"$f":"ROUND((AI109/AE109)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA109,0)","v":7},null,{"$f":"AE109+AM109","v":920},null,{"$f":"ROUND((AI109/AO109)*100,1)","v":11.7},null,null,null,{"$f":"AC109-AX109","v":10.629999999999999},null,1215,{"$f":"ROUND((AW109/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW109/12)*PRO_BASE_FUEL,2)","v":2.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"    21,000 LUMEN",null,null,{"$f":"F24","v":70},null,{"$f":"H24","v":11165},null,16.75,null,{"$f":"ROUND((Y110*AC110),0)","v":1173},null,{"$f":"ROUND((AE110/AE$165)*100,1)","v":7},null,{"$f":"L24-AE110","v":139},null,{"$f":"ROUND((AI110/AE110)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA110,0)","v":11},null,{"$f":"AE110+AM110","v":1184},null,{"$f":"ROUND((AI110/AO110)*100,1)","v":11.7},null,null,null,{"$f":"AC110-AX110","v":12.95},null,1914,{"$f":"ROUND((AW110/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW110/12)*PRO_BASE_FUEL,2)","v":3.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  METAL HALIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"    14,000 LUMEN",null,null,{"$f":"F27","v":3},null,{"$f":"H27","v":219},null,11.17,null,{"$f":"ROUND((Y113*AC113),0)","v":34},null,{"$f":"ROUND((AE113/AE$165)*100,1)","v":0.2},null,{"$f":"L27-AE113","v":4},null,{"$f":"ROUND((AI113/AE113)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA113,0)","v":0},null,{"$f":"AE113+AM113","v":34},null,{"$f":"ROUND((AI113/AO113)*100,1)","v":11.8},null,null,null,{"$f":"AC113-AX113","v":9.43},null,874,{"$f":"ROUND((AW113/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW113/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    20,500 LUMEN",null,null,{"$f":"F28","v":5},null,{"$f":"H28","v":506},null,13.06,null,{"$f":"ROUND((Y114*AC114),0)","v":65},null,{"$f":"ROUND((AE114/AE$165)*100,1)","v":0.4},null,{"$f":"L28-AE114","v":8},null,{"$f":"ROUND((AI114/AE114)*100,1)","v":12.3},null,{"$f":"ROUND($AM$165/$AA$165*AA114,0)","v":1},null,{"$f":"AE114+AM114","v":66},null,{"$f":"ROUND((AI114/AO114)*100,1)","v":12.1},null,null,null,{"$f":"AC114-AX114","v":10.65},null,1215,{"$f":"ROUND((AW114/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW114/12)*PRO_BASE_FUEL,2)","v":2.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"    36,000 LUMEN",null,null,{"$f":"F29","v":4},null,{"$f":"H29","v":638},null,16.75,null,{"$f":"ROUND((Y115*AC115),0)","v":67},null,{"$f":"ROUND((AE115/AE$165)*100,1)","v":0.4},null,{"$f":"L29-AE115","v":8},null,{"$f":"ROUND((AI115/AE115)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA115,0)","v":1},null,{"$f":"AE115+AM115","v":68},null,{"$f":"ROUND((AI115/AO115)*100,1)","v":11.8},null,null,null,{"$f":"AC115-AX115","v":12.95},null,1914,{"$f":"ROUND((AW115/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW115/12)*PRO_BASE_FUEL,2)","v":3.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  SODIUM VAPOR (OH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"     9,500 LUMEN  (OPEN)",null,null,{"$f":"F32","v":266},null,{"$f":"H32","v":10795},null,7.68,null,{"$f":"ROUND((Y118*AC118),0)","v":2043},null,{"$f":"ROUND((AE118/AE$165)*100,1)","v":12.2},null,{"$f":"L32-AE118","v":242},null,{"$f":"ROUND((AI118/AE118)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA118,0)","v":11},null,{"$f":"AE118+AM118","v":2054},null,{"$f":"ROUND((AI118/AO118)*100,1)","v":11.8},null,null,null,{"$f":"AC118-AX118","v":6.71},null,487,{"$f":"ROUND((AW118/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW118/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"     9,500 LUMEN",null,null,64,null,2597,null,9.99,null,639,null,{"$f":"ROUND((AE119/AE$165)*100,1)","v":3.8},null,77,null,12.1,null,{"$f":"ROUND($AM$165/$AA$165*AA119,0)","v":3},null,642,null,12,null,null,null,9.02,null,487,0.97,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"   16,000 LUMEN",null,null,7,null,415,null,11.27,null,79,null,0.5,null,9,null,11.4,null,0,null,79,null,11.4,null,null,null,9.86,null,711,1.41,1.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"    22,000 LUMEN",null,null,57,null,4503,null,12.47,null,711,null,4.3,null,84,null,11.8,null,5,null,716,null,11.7,null,null,null,10.59,null,948,1.88,1.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"    27,500 LUMEN",null,null,2,null,158,null,12.47,null,25,null,0.1,null,3,null,12,null,0,null,25,null,12,null,null,null,10.59,null,948,1.88,1.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    50,000 LUMEN",null,null,66,null,10775,null,14.53,null,959,null,5.7,null,114,null,11.9,null,{"$f":"ROUND($AM$165/$AA$165*AA123,0)","v":11},null,970,null,11.8,null,null,null,10.639999999999999,null,1959,3.89,3.89]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"DECORATIVE MV 7,000 LUMEN:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"     TOWN & COUNTRY",null,null,{"$f":"F40","v":36},null,{"$f":"H40","v":2559},null,13.38,null,{"$f":"ROUND((Y126*AC126),0)","v":482},null,{"$f":"ROUND((AE126/AE$165)*100,1)","v":2.9},null,{"$f":"L40-AE126","v":57},null,{"$f":"ROUND((AI126/AE126)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA126,0)","v":3},null,{"$f":"AE126+AM126","v":485},null,{"$f":"ROUND((AI126/AO126)*100,1)","v":11.8},null,null,null,{"$f":"AC126-AX126","v":11.690000000000001},null,853,{"$f":"ROUND((AW126/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW126/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"     HOLOPHANE",null,null,{"$f":"F41","v":3},null,{"$f":"H41","v":219},null,17.239999999999998,null,{"$f":"ROUND((Y127*AC127),0)","v":52},null,{"$f":"ROUND((AE127/AE$165)*100,1)","v":0.3},null,{"$f":"L41-AE127","v":6},null,{"$f":"ROUND((AI127/AE127)*100,1)","v":11.5},null,{"$f":"ROUND($AM$165/$AA$165*AA127,0)","v":0},null,{"$f":"AE127+AM127","v":52},null,{"$f":"ROUND((AI127/AO127)*100,1)","v":11.5},null,null,null,{"$f":"AC127-AX127","v":15.499999999999998},null,874,{"$f":"ROUND((AW127/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW127/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"     GAS REPLICA",null,null,{"$f":"F42","v":0},null,{"$f":"H42","v":0},null,41.66,null,{"$f":"ROUND((Y128*AC128),0)","v":0},null,{"$f":"ROUND((AE128/AE$165)*100,1)","v":0},null,{"$f":"L42-AE128","v":0},null,{"$f":"IF(AE128=0,\"0.0 \",ROUND((AI128/AE128)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$165/$AA$165*AA128,0)","v":0},null,{"$f":"AE128+AM128","v":0},null,{"$f":"IF(AO128=0,\"0.0 \",ROUND((AI128/AO128)*100,1))","v":"0.0 "},null,null,null,{"$f":"AC128-AX128","v":39.919999999999995},null,874,{"$f":"ROUND((AW128/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW128/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"     ASPEN",null,null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,25.77,null,{"$f":"ROUND((Y129*AC129),0)","v":0},null,{"$f":"ROUND((AE129/AE$165)*100,1)","v":0},null,{"$f":"L43-AE129","v":0},null,{"$f":"IF(AE129=0,\"0.0 \",ROUND((AI129/AE129)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$165/$AA$165*AA129,0)","v":0},null,{"$f":"AE129+AM129","v":0},null,{"$f":"IF(AO129=0,\"0.0 \",ROUND((AI129/AO129)*100,1))","v":"0.0 "},null,null,null,{"$f":"AC129-AX129","v":24.03},null,874,{"$f":"ROUND((AW129/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW129/12)*PRO_BASE_FUEL,2)","v":1.74}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"DECORATIVE SV 9,500 LUMEN:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"     TOWN & COUNTRY",null,null,{"$f":"F46","v":18},null,{"$f":"H46","v":731},null,21.1,null,{"$f":"ROUND((Y132*AC132),0)","v":380},null,{"$f":"ROUND((AE132/AE$165)*100,1)","v":2.2999999999999998},null,{"$f":"L46-AE132","v":45},null,{"$f":"ROUND((AI132/AE132)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA132,0)","v":1},null,{"$f":"AE132+AM132","v":381},null,{"$f":"ROUND((AI132/AO132)*100,1)","v":11.8},null,null,null,{"$f":"AC132-AX132","v":20.130000000000003},null,487,{"$f":"ROUND((AW132/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW132/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"     HOLOPHANE",null,null,0,null,0,null,22.86,null,0,null,0,null,0,null,{"$f":"IF(AE133=0,\"0.0 \",ROUND((AI133/AE133)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO133=0,\"0.0 \",ROUND((AI133/AO133)*100,1))","v":"0.0 "},null,null,null,21.8,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"     RECTILINEAR",null,null,0,null,0,null,18.79,null,0,null,0,null,0,null,{"$f":"IF(AE134=0,\"0.0 \",ROUND((AI134/AE134)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO134=0,\"0.0 \",ROUND((AI134/AO134)*100,1))","v":"0.0 "},null,null,null,17.82,null,487,0.97,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"     GAS REPLICA",null,null,0,null,0,null,43.94,null,0,null,0,null,0,null,{"$f":"IF(AE135=0,\"0.0 \",ROUND((AI135/AE135)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO135=0,\"0.0 \",ROUND((AI135/AO135)*100,1))","v":"0.0 "},null,null,null,42.879999999999995,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"     ASPEN",null,null,0,null,0,null,26.63,null,0,null,0,null,0,null,{"$f":"IF(AE136=0,\"0.0 \",ROUND((AI136/AE136)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO136=0,\"0.0 \",ROUND((AI136/AO136)*100,1))","v":"0.0 "},null,null,null,25.57,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"     TRADITIONAIRE",null,null,0,null,0,null,21.1,null,{"$f":"ROUND((Y137*AC137),0)","v":0},null,0,null,0,null,"0.0 ",null,{"$f":"ROUND($AM$165/$AA$165*AA137,0)","v":0},null,{"$f":"AE137+AM137","v":0},null,"0.0 ",null,null,null,{"$f":"AC137-AX137","v":20.130000000000003},null,487,{"$f":"ROUND((AW137/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW137/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"     GRANVILLE ACORN",null,null,0,null,0,null,26.63,null,{"$f":"ROUND((Y138*AC138),0)","v":0},null,0,null,0,null,"0.0 ",null,{"$f":"ROUND($AM$165/$AA$165*AA138,0)","v":0},null,{"$f":"AE138+AM138","v":0},null,"0.0 ",null,null,null,{"$f":"AC138-AX138","v":25.57},null,532,{"$f":"ROUND((AW138/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW138/12)*PRO_BASE_FUEL,2)","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"DECORATIVE SV :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"    22,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F54","v":0},null,{"$f":"H54","v":0},null,22.37,null,0,null,{"$f":"ROUND((AE140/AE$165)*100,1)","v":0},null,{"$f":"L54-AE140","v":0},null,{"$f":"IF(AE140=0,\"0.0 \",ROUND((AI140/AE140)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO140=0,\"0.0 \",ROUND((AI140/AO140)*100,1))","v":"0.0 "},null,null,null,20.34,null,1023,2.0299999999999998,2.0299999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"    50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F55","v":0},null,{"$f":"H55","v":0},null,28.38,null,0,null,{"$f":"ROUND((AE141/AE$165)*100,1)","v":0},null,{"$f":"L55-AE141","v":0},null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,null,24.49,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"    50,000 LUMEN (SETBACK)",null,null,{"$f":"F56","v":4},null,{"$f":"H56","v":653},null,44.15,null,177,null,{"$f":"ROUND((AE142/AE$165)*100,1)","v":1.1000000000000001},null,{"$f":"L56-AE142","v":21},null,11.9,null,1,null,178,null,11.8,null,null,null,40.26,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"       TOTAL POL UNITS",null,null,{"$f":"SUM(Y107:Y142)","v":948},null,{"$f":"SUM(AA107:AA142)","v":72471},null,null,null,{"$f":"SUM(AE107:AE142)","v":10243},null,{"$f":"ROUND((AE143/AE$165)*100,1)","v":61.4},null,{"$f":"SUM(AI107:AI142)","v":1217},null,11.9,null,{"$f":"ROUND($AM$165/$AA$165*AA143,0)","v":75},null,{"$f":"SUM(AO107:AO142)","v":10318},null,11.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"(B) FLOODLIGHTING UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"  MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,"    21,000 LUMEN",null,null,{"$f":"F61","v":21},null,{"$f":"H61","v":3350},null,16.760000000000002,null,{"$f":"ROUND((Y147*AC147),0)","v":352},null,{"$f":"ROUND((AE147/AE$165)*100,1)","v":2.1},null,{"$f":"L61-AE147","v":42},null,{"$f":"ROUND((AI147/AE147)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA147,0)","v":3},null,{"$f":"AE147+AM147","v":355},null,{"$f":"ROUND((AI147/AO147)*100,1)","v":11.8},null,null,null,{"$f":"AC147-AX147","v":12.96},null,1914,{"$f":"ROUND((AW147/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW147/12)*PRO_BASE_FUEL,2)","v":3.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"  METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"    20,500 LUMEN ",null,null,{"$f":"F63","v":4},null,{"$f":"H63","v":405},null,13.04,null,{"$f":"ROUND((Y149*AC149),0)","v":52},null,{"$f":"ROUND((AE149/AE$165)*100,1)","v":0.3},null,{"$f":"L63-AE149","v":6},null,{"$f":"ROUND((AI149/AE149)*100,1)","v":11.5},null,{"$f":"ROUND($AM$165/$AA$165*AA149,0)","v":0},null,{"$f":"AE149+AM149","v":52},null,{"$f":"ROUND((AI149/AO149)*100,1)","v":11.5},null,null,null,{"$f":"AC149-AX149","v":10.629999999999999},null,1215,{"$f":"ROUND((AW149/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW149/12)*PRO_BASE_FUEL,2)","v":2.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"    36,000 LUMEN",null,null,{"$f":"F64","v":26},null,{"$f":"H64","v":4147},null,16.760000000000002,null,{"$f":"ROUND((Y150*AC150),0)","v":436},null,{"$f":"ROUND((AE150/AE$165)*100,1)","v":2.6},null,{"$f":"L64-AE150","v":52},null,{"$f":"ROUND((AI150/AE150)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA150,0)","v":4},null,{"$f":"AE150+AM150","v":440},null,{"$f":"ROUND((AI150/AO150)*100,1)","v":11.8},null,null,null,12.96,null,1914,{"$f":"ROUND((AW150/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW150/12)*PRO_BASE_FUEL,2)","v":3.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"  SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"    22,000 LUMEN ",null,null,{"$f":"F66","v":63},null,{"$f":"H66","v":5371},null,12.38,null,{"$f":"ROUND((Y152*AC152),0)","v":780},null,{"$f":"ROUND((AE152/AE$165)*100,1)","v":4.7},null,{"$f":"L66-AE152","v":93},null,{"$f":"ROUND((AI152/AE152)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA152,0)","v":6},null,{"$f":"AE152+AM152","v":786},null,{"$f":"ROUND((AI152/AO152)*100,1)","v":11.8},null,null,null,10.350000000000001,null,1023,{"$f":"ROUND((AW152/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW152/12)*PRO_BASE_FUEL,2)","v":2.0299999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"    30,000 LUMEN",null,null,{"$f":"F67","v":11},null,{"$f":"H67","v":938},null,12.38,null,{"$f":"ROUND((Y153*AC153),0)","v":136},null,{"$f":"ROUND((AE153/AE$165)*100,1)","v":0.8},null,{"$f":"L67-AE153","v":16},null,{"$f":"ROUND((AI153/AE153)*100,1)","v":11.8},null,{"$f":"ROUND($AM$165/$AA$165*AA153,0)","v":1},null,{"$f":"AE153+AM153","v":137},null,{"$f":"ROUND((AI153/AO153)*100,1)","v":11.7},null,null,null,10.350000000000001,null,1023,{"$f":"ROUND((AW153/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW153/12)*PRO_BASE_FUEL,2)","v":2.0299999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,"    50,000 LUMEN",null,null,{"$f":"F68","v":309},null,{"$f":"H68","v":51423},null,15.35,null,{"$f":"ROUND((Y154*AC154),0)","v":4743},null,{"$f":"ROUND((AE154/AE$165)*100,1)+0.1","v":28.5},null,{"$f":"L68-AE154","v":563},null,{"$f":"ROUND((AI154/AE154)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA154,0)","v":53},null,{"$f":"AE154+AM154","v":4796},null,{"$f":"ROUND((AI154/AO154)*100,1)","v":11.7},null,null,null,11.379999999999999,null,1997,{"$f":"ROUND((AW154/12)*CUR_BASE_FUEL,2)","v":3.97},{"$f":"ROUND((AW154/12)*PRO_BASE_FUEL,2)","v":3.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,"       TOTAL FL UNITS",null,null,{"$f":"SUM(Y147:Y154)","v":434},null,{"$f":"SUM(AA147:AA154)","v":65634},null,null,null,{"$f":"SUM(AE147:AE154)","v":6499},null,{"$f":"ROUND((AE155/AE$165)*100,1)","v":39},null,{"$f":"SUM(AI147:AI154)","v":772},null,{"$f":"ROUND((AI155/AE155)*100,1)","v":11.9},null,{"$f":"ROUND($AM$165/$AA$165*AA155,0)","v":67},null,{"$f":"SUM(AO147:AO154)","v":6566},null,{"$f":"ROUND((AI155/AO155)*100,1)","v":11.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,"  TOTAL RATE OL  EXCLUDING RIDERS",null,null,{"$f":"Y155+Y143","v":1382},null,{"$f":"AA155+AA143","v":138105},null,null,null,{"$f":"AE155+AE143","v":16742},null,{"$f":"ROUND((AE156/AE$165)*100,1)","v":100.4},null,{"$f":"AI155+AI143","v":1989},null,{"$f":"ROUND((AI156/AE156)*100,1)","v":11.9},null,{"$f":"AM155+AM143","v":142},null,{"$f":"AO155+AO143","v":16884},null,{"$f":"ROUND((AI156/AO156)*100,1)","v":11.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A72","v":49},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A73","v":50},null,{"$f":"C73","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AA$156*AC159,0)","v":0},null,{"$f":"ROUND((AE159/AE$165)*100,1)","v":0},null,{"$f":"L73-AE159","v":0},null,{"$f":"IF(AE159=0,0,ROUND((AI159/AE159)*100,1))","v":0},null,null,null,{"$f":"AE159+AM159","v":0},null,{"$f":"IF(AO159=0,0,ROUND((AI159/AO159)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,0,null,0,null,0,null,{"$f":"IF(AE160=0,0,ROUND((AI160/AE160)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO160=0,0,ROUND((AI160/AO160)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,{"$f":"C76","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$156*AC162,0)","v":-63},null,{"$f":"ROUND((AE162/AE$165)*100,1)","v":-0.4},null,{"$f":"L76-AE162","v":0},null,{"$f":"ROUND((AI162/AE162)*100,1)","v":0},null,null,null,{"$f":"AE162+AM162","v":-63},null,{"$f":"ROUND((AI162/AO162)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE159:AE162)","v":-63},null,-0.4,null,{"$f":"SUM(AI159:AI162)","v":0},null,0,null,null,null,{"$f":"SUM(AO159:AO162)","v":-63},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A79","v":55},null,"TOTAL RATE OL INCLUDING RIDERS",null,null,{"$f":"Y156","v":1382},null,{"$f":"AA156","v":138105},null,null,null,{"$f":"AE163+AE156","v":16679},null,100,null,{"$f":"AI163+AI156","v":1989},null,{"$f":"ROUND((AI165/AE165)*100,1)","v":11.9},null,{"$f":"ROUND(AA165*CUR_FAC,0)","v":142},null,{"$f":"AO163+AO156","v":16821},null,{"$f":"ROUND((AI165/AO165)*100,1)","v":11.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate NSU","index":26,"n_rows":103,"n_cols":49,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  19  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"NSU","NON STANDARD STREET LIGHT UNITS"]
[]
[2,null,"(A) COMPANY OWNED"]
[3,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[4,null,"  2,500 LUMEN SERIES",null,null,0,null,{"$f":"ROUND(F22*786/12,0)","v":0},null,{"$f":"ROUND(AC74+(AC74*LT_COS_RATE),2)","v":10.32},null,{"$f":"ROUND((F22*J22),0)","v":0},null,{"$f":"ROUND((L22/L$47)*100,1)","v":0},null,{"$f":"ROUND($P$47/$H$47*H22,0)","v":0},null,{"$f":"L22+P22","v":0}]
[5,null,"  2,500 LUMEN MULTIPLE",null,null,144,null,{"$f":"ROUND(F23*786/12,0)","v":9432},null,{"$f":"ROUND(AC75+(AC75*LT_COS_RATE),2)","v":8.01},null,{"$f":"ROUND((F23*J23),0)","v":1153},null,{"$f":"ROUND((L23/L$47)*100,1)","v":1.7},null,{"$f":"ROUND($P$47/$H$47*H23,0)","v":10},null,{"$f":"L23+P23","v":1163}]
[6,null,"(2) HOLOPHANE DECORATIVE:"]
[7,null,"  10,000 LUMEN MV W "]
[8,null,"     17' FIBERGLASS POLE",null,null,372,null,{"$f":"ROUND(F26*1215/12,0)","v":37665},null,{"$f":"ROUND(AC78+(AC78*LT_COS_RATE),2)","v":18.79},null,{"$f":"ROUND((F26*J26),0)","v":6990},null,{"$f":"ROUND((L26/L$47)*100,1)","v":10.1},null,{"$f":"ROUND($P$47/$H$47*H26,0)","v":39},null,{"$f":"L26+P26","v":7029}]
[9,null,"(3) STREET LGT UNITS (OH)"]
[10,null,"    2,500 LUMEN INDANDESCENT",null,null,372,null,{"$f":"ROUND(F28*786/12,0)","v":24366},null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":7.94},null,{"$f":"ROUND((F28*J28),0)","v":2954},null,{"$f":"ROUND((L28/L$47)*100,1)","v":4.3},null,{"$f":"ROUND($P$47/$H$47*H28,0)","v":25},null,{"$f":"L28+P28","v":2979}]
[11,null,"    2,500 LUMEN MERCURY VAPOR",null,null,7008,null,{"$f":"ROUND(F29*453/12,0)","v":264552},null,{"$f":"ROUND(AC81+(AC81*LT_COS_RATE),2)","v":7.52},null,{"$f":"ROUND((F29*J29),0)","v":52700},null,{"$f":"ROUND((L29/L$47)*100,1)","v":76.400000000000006},null,{"$f":"ROUND($P$47/$H$47*H29,0)","v":272},null,{"$f":"L29+P29","v":52972}]
[12,null,"  21,000 LUMEN MERCURY VAPOR",null,null,408,null,{"$f":"ROUND(F30*1914/12,0)","v":65076},null,{"$f":"ROUND(AC82+(AC82*LT_COS_RATE),2)","v":11.93},null,{"$f":"ROUND((F30*J30),0)","v":4867},null,{"$f":"ROUND((L30/L$47)*100,1)","v":7.1},null,{"$f":"P31-P22-P23-P26-P28-P29","v":66},null,{"$f":"L30+P30","v":4933}]
[13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(F22:F30)","v":8304},null,{"$f":"SUM(H22:H30)","v":401091},null,null,null,{"$f":"SUM(L22:L30)","v":68664},null,{"$f":"ROUND((L31/L$47)*100,1)","v":99.6},null,{"$f":"ROUND($P$47/$H$47*H31,0)","v":412},null,{"$f":"SUM(R22:R30)","v":69076}]
[]
[14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[16,null,"  2,500 LUMEN SERIES",null,null,0,null,{"$f":"ROUND(F35*616/12,0)","v":0},null,{"$f":"ROUND(AC87+(AC87*LT_COS_RATE),2)","v":6.09},null,{"$f":"ROUND((F35*J35),0)","v":0},null,{"$f":"ROUND((L35/L$47)*100,1)","v":0},null,{"$f":"ROUND($P$47/$H$47*H35,0)","v":0},null,{"$f":"L35+P35","v":0}]
[17,null,"  2,500 LUMEN MULTIPLE",null,null,60,null,{"$f":"ROUND(F36*786/12,0)","v":3930},null,{"$f":"ROUND(AC88+(AC88*LT_COS_RATE),2)","v":7.74},null,{"$f":"ROUND((F36*J36),0)","v":464},null,{"$f":"N37-N35","v":0.7},null,{"$f":"ROUND($P$47/$H$47*H36,0)","v":4},null,{"$f":"L36+P36","v":468}]
[18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(F35:F36)","v":60},null,{"$f":"SUM(H35:H36)","v":3930},null,null,null,{"$f":"SUM(L35:L36)","v":464},null,{"$f":"ROUND((L37/L$47)*100,1)","v":0.7},null,{"$f":"ROUND($P$47/$H$47*H37,0)","v":4},null,{"$f":"SUM(R35:R36)","v":468}]
[19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"F37+F31","v":8364},null,{"$f":"H37+H31","v":405021},null,null,null,{"$f":"L37+L31","v":69128},null,{"$f":"ROUND((L38/L$47)*100,1)","v":100.3},null,{"$f":"P37+P31","v":416},null,{"$f":"R37+R31","v":69544}]
[]
[20,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[21,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($R$38*J41,0)","v":0},null,{"$f":"ROUND((L41/L$47)*100,1)","v":0},null,null,null,{"$f":"L41+P41","v":0}]
[22,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND($H$38*J42,0)","v":0},null,0,null,null,null,0]
[23,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND($H$38*J43,0)","v":0},null,0,null,null,null,0]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$38*J44,0)","v":-185},null,{"$f":"ROUND((L44/L$47)*100,1)","v":-0.3},null,null,null,{"$f":"L44+P44","v":-185}]
[25,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L41:L44)","v":-185},null,{"$f":"ROUND((L45/L$47)*100,1)","v":-0.3},null,null,null,{"$f":"SUM(R41:R44)","v":-185}]
[]
[26,null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"F31+F37","v":8364},null,{"$f":"H31+H37","v":405021},null,null,null,{"$f":"L45+L38","v":68943},null,100,null,{"$f":"ROUND(H47*CUR_FAC,0)","v":416},null,{"$f":"R45+R38","v":69359}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  19  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,"NSU","NON STANDARD STREET LIGHT UNITS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"(A) COMPANY OWNED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  2,500 LUMEN SERIES",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,9.2200000000000006,null,{"$f":"ROUND((Y74*AC74),0)","v":0},null,{"$f":"ROUND((AE74/AE$99)*100,1)","v":0},null,{"$f":"L22-AE74","v":0},null,{"$f":"IF(AE74=0,0,ROUND((AI74/AE74)*100,1))","v":0},null,{"$f":"ROUND($AM$99/$AA$99*AA74,0)","v":0},null,{"$f":"AE74+AM74","v":0},null,{"$f":"IF(AO74=0,0,ROUND((AI74/AO74)*100,1))","v":0},null,null,null,null,null,616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"F23","v":144},null,{"$f":"H23","v":9432},null,7.16,null,{"$f":"ROUND((Y75*AC75),0)","v":1031},null,{"$f":"ROUND((AE75/AE$99)*100,1)","v":1.7},null,{"$f":"L23-AE75","v":122},null,11.8,null,{"$f":"ROUND($AM$99/$AA$99*AA75,0)","v":10},null,{"$f":"AE75+AM75","v":1041},null,11.7,null,null,null,null,null,786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(2) HOLOPHANE DECORATIVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  10,000 LUMEN MV W "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"     17' FIBERGLASS POLE",null,null,{"$f":"F26","v":372},null,{"$f":"H26","v":37665},null,16.79,null,{"$f":"ROUND((Y78*AC78),0)","v":6246},null,{"$f":"ROUND((AE78/AE$99)*100,1)","v":10.1},null,{"$f":"L26-AE78","v":744},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":11.9},null,{"$f":"ROUND($AM$99/$AA$99*AA78,0)","v":39},null,{"$f":"AE78+AM78","v":6285},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":11.8},null,null,null,null,null,1215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"(3) STREET LGT UNITS (OH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    2,500 LUMEN INDANDESCENT",null,null,{"$f":"F28","v":372},null,{"$f":"H28","v":24366},null,7.1,null,{"$f":"ROUND((Y80*AC80),0)","v":2641},null,{"$f":"ROUND((AE80/AE$99)*100,1)","v":4.3},null,{"$f":"L28-AE80","v":313},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":11.9},null,{"$f":"ROUND($AM$99/$AA$99*AA80,0)","v":25},null,{"$f":"AE80+AM80","v":2666},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":11.7},null,null,null,null,null,786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"    2,500 LUMEN MERCURY VAPOR",null,null,{"$f":"F29","v":7008},null,{"$f":"H29","v":264552},null,6.72,null,{"$f":"ROUND((Y81*AC81),0)","v":47094},null,{"$f":"ROUND((AE81/AE$99)*100,1)-0.1","v":76.400000000000006},null,{"$f":"L29-AE81","v":5606},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":11.9},null,{"$f":"ROUND($AM$99/$AA$99*AA81,0)-1","v":271},null,{"$f":"AE81+AM81","v":47365},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":11.8},null,null,null,null,null,453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  21,000 LUMEN MERCURY VAPOR",null,null,{"$f":"F30","v":408},null,{"$f":"H30","v":65076},null,10.66,null,{"$f":"ROUND((Y82*AC82),0)","v":4349},null,{"$f":"ROUND((AE82/AE$99)*100,1)","v":7.1},null,{"$f":"L30-AE82","v":518},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":11.9},null,{"$f":"ROUND($AM$99/$AA$99*AA82,0)","v":67},null,{"$f":"AE82+AM82","v":4416},null,{"$f":"ROUND((AI82/AO82)*100,1)","v":11.7},null,null,null,null,null,1914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(Y74:Y82)","v":8304},null,{"$f":"SUM(AA74:AA82)","v":401091},null,null,null,{"$f":"SUM(AE74:AE82)","v":61361},null,{"$f":"SUM(AG74:AG82)","v":99.6},null,{"$f":"SUM(AI74:AI82)","v":7303},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":11.9},null,{"$f":"ROUND($AM$99/$AA$99*AA83,0)","v":412},null,{"$f":"AE83+AM83","v":61773},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":11.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  2,500 LUMEN SERIES",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,5.44,null,{"$f":"ROUND((Y87*AC87),0)","v":0},null,{"$f":"ROUND((AE87/AE$99)*100,1)","v":0},null,{"$f":"L35-AE87","v":0},null,{"$f":"IF(AE87=0,0,ROUND((AI87/AE87)*100,1))","v":0},null,{"$f":"ROUND($AM$99/$AA$99*AA87,0)","v":0},null,{"$f":"AE87+AM87","v":0},null,{"$f":"IF(AO87=0,0,ROUND((AI87/AO87)*100,1))","v":0},null,null,null,null,null,616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"F36","v":60},null,{"$f":"H36","v":3930},null,6.92,null,{"$f":"ROUND((Y88*AC88),0)","v":415},null,{"$f":"ROUND((AE88/AE$99)*100,1)","v":0.7},null,{"$f":"L36-AE88","v":49},null,0,null,{"$f":"ROUND($AM$99/$AA$99*AA88,0)","v":4},null,{"$f":"AE88+AM88","v":419},null,11.7,null,null,null,null,null,786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(Y87:Y88)","v":60},null,{"$f":"SUM(AA87:AA88)","v":3930},null,null,null,{"$f":"SUM(AE87:AE88)","v":415},null,{"$f":"ROUND((AE89/AE$99)*100,1)","v":0.7},null,{"$f":"SUM(AI87:AI88)","v":49},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":11.8},null,{"$f":"ROUND($AM$99/$AA$99*AA89,0)","v":4},null,{"$f":"SUM(AO87:AO88)","v":419},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":11.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"Y89+Y83","v":8364},null,{"$f":"AA89+AA83","v":405021},null,null,null,{"$f":"AE89+AE83","v":61776},null,{"$f":"ROUND((AE90/AE$99)*100,1)","v":100.3},null,{"$f":"AI89+AI83","v":7352},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":11.9},null,{"$f":"AM89+AM83","v":416},null,{"$f":"AO89+AO83","v":62192},null,{"$f":"ROUND((AI90/AO90)*100,1)","v":11.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":20},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A41","v":21},null,{"$f":"C41","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AO$90*AC93,0)","v":0},null,{"$f":"ROUND((AE93/AE$99)*100,1)","v":0},null,{"$f":"L41-AE93","v":0},null,{"$f":"IF(AE93=0,0,ROUND((AI93/AE93)*100,1))","v":0},null,null,null,{"$f":"AE93+AM93","v":0},null,{"$f":"IF(AO93=0,0,ROUND((AI93/AO93)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND($AA$90*AC94,0)","v":0},null,0,null,0,null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO94=0,0,ROUND((AI94/AO94)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":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,24,null,{"$f":"C44","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$90*AC96,0)","v":-185},null,{"$f":"ROUND((AE96/AE$99)*100,1)","v":-0.3},null,{"$f":"L44-AE96","v":0},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":0},null,null,null,{"$f":"AE96+AM96","v":-185},null,{"$f":"ROUND((AI96/AO96)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE93:AE96)","v":-185},null,{"$f":"ROUND((AE97/AE$99)*100,1)","v":-0.3},null,{"$f":"SUM(AI93:AI96)","v":0},null,0,null,null,null,{"$f":"SUM(AO93:AO96)","v":-185},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":26},null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"Y90","v":8364},null,{"$f":"AA90","v":405021},null,null,null,{"$f":"AE90+AE97","v":61591},null,100,null,{"$f":"AI90+AI97","v":7352},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":11.9},null,{"$f":"ROUND(AA99*CUR_FAC,0)","v":416},null,{"$f":"AO90+AO97","v":62007},null,{"$f":"ROUND((AI99/AO99)*100,1)","v":11.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate NSP","index":27,"n_rows":127,"n_cols":49,"rows_kept":127,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  20  OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"NSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel"]
[2,null,"POL","(A) PRIVATE OUTDOOR LIGHT UNITS:"]
[3,null,"   2,500 LUMEN MERCURY (OPEN)",null,null,73,null,{"$f":"ROUND(F21*478/12,0)","v":2908},null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":8.7200000000000006},null,{"$f":"ROUND((F21*J21),0)","v":637},null,{"$f":"ROUND((L21/L$58)*100,1)","v":39.299999999999997},null,{"$f":"ROUND($P$58/$H$58*H21,0)+1","v":4},null,{"$f":"L21+P21","v":641},null,null,null,null,null,null,{"$f":"J21-AY86","v":8.7200000000000006}]
[4,null,"   2,500 LUMEN MERCURY (ENCL)",null,null,11,null,{"$f":"ROUND(F22*478/12,0)","v":438},null,{"$f":"ROUND(AC87+(AC87*LT_COS_RATE),2)","v":11.93},null,{"$f":"ROUND((F22*J22),0)","v":131},null,{"$f":"ROUND((L22/L$58)*100,1)","v":8.1},null,{"$f":"ROUND($P$58/$H$58*H22,0)","v":0},null,{"$f":"L22+P22","v":131},null,null,null,null,null,null,{"$f":"J22-AY87","v":11.93}]
[5,null,"TOTAL RATE POL",null,null,{"$f":"SUM(F21:F22)","v":84},null,{"$f":"SUM(H21:H22)","v":3346},null,null,null,{"$f":"SUM(L21:L22)","v":768},null,{"$f":"ROUND((L23/L$58)*100,1)+0.1","v":47.4},null,{"$f":"ROUND($P$58/$H$58*H23,0)","v":4},null,{"$f":"SUM(R21:R22)","v":772}]
[]
[6,null,"URD","(B) OUTDOOR LIGHTING UNITS "]
[7,null,null,"      -- SERVED UG RES DIST AREAS:"]
[8,null,"MERCURY VAPOR"]
[9,null,"  7,000 LUMEN, WITH"]
[10,null,"  17' FIBERGLASS POLE",null,null,0,null,{"$f":"ROUND(F29*853/12,0)","v":0},null,{"$f":"ROUND(AC94+(AC94*LT_COS_RATE),2)","v":16.27},null,{"$f":"ROUND((F29*J29),0)","v":0},null,{"$f":"ROUND((L29/L$58)*100,1)","v":0},null,{"$f":"ROUND($P$58/$H$58*H29,0)","v":0},null,{"$f":"L29+P29","v":0},null,null,null,null,null,null,{"$f":"J29-AY94","v":16.27}]
[11,null,"  7,000 LUMEN, WITH"]
[12,null,"  17' WOOD LAM POLE",null,null,20,null,{"$f":"ROUND(F31*853/12,0)","v":1422},null,{"$f":"ROUND(AC96+(AC96*LT_COS_RATE),2)","v":16.27},null,{"$f":"ROUND((F31*J31),0)","v":325},null,{"$f":"ROUND((L31/L$58)*100,1)","v":20},null,{"$f":"ROUND($P$58/$H$58*H31,0)","v":1},null,{"$f":"L31+P31","v":326},null,null,null,null,null,null,{"$f":"J31-AY96","v":16.27}]
[13,null,"  7,000 LUMEN, WITH"]
[14,null,"  30' WOOD POLE",null,null,1,null,{"$f":"ROUND(F33*853/12,0)","v":71},null,{"$f":"ROUND(AC98+(AC98*LT_COS_RATE),2)","v":15.04},null,{"$f":"ROUND((F33*J33),0)","v":15},null,{"$f":"ROUND((L33/L$58)*100,1)","v":0.9},null,{"$f":"ROUND($P$58/$H$58*H33,0)","v":0},null,{"$f":"L33+P33","v":15},null,null,null,null,null,null,{"$f":"J33-AY98","v":15.04}]
[]
[15,null,"SODIUM VAPOR"]
[16,null,"  9,500 LUMEN TC 100 R",null,null,20,null,{"$f":"ROUND(F36*487/12,0)","v":812},null,{"$f":"ROUND(AC101+(AC101*LT_COS_RATE),2)","v":12.55},null,{"$f":"ROUND((F36*J36),0)","v":251},null,{"$f":"ROUND((L36/L$58)*100,1)","v":15.5},null,{"$f":"ROUND($P$58/$H$58*H36,0)","v":1},null,{"$f":"L36+P36","v":252},null,null,null,null,null,null,{"$f":"J36-AY101","v":12.55}]
[17,null,"TOTAL RATE URD",null,null,{"$f":"SUM(F29:F36)","v":41},null,{"$f":"SUM(H29:H36)","v":2305},null,null,null,{"$f":"SUM(L29:L36)","v":591},null,{"$f":"ROUND((L37/L$58)*100,1)","v":36.4},null,{"$f":"ROUND($P$58/$H$58*H37,0)","v":2},null,{"$f":"SUM(R29:R36)","v":593}]
[]
[18,null,"FL","FLOOD LIGHT"]
[19,null,"MERCURY VAPOR"]
[20,null,"  52,000 LUMEN, WITH"]
[21,null,"  35' WOOD POLE",null,null,0,null,0,null,{"$f":"ROUND(AC107+(AC107*LT_COS_RATE),2)","v":31.94},null,{"$f":"ROUND((F42*J42),0)","v":0},null,{"$f":"ROUND((L42/L$58)*100,1)","v":0},null,{"$f":"ROUND($P$58/$H$58*H42,0)","v":0},null,{"$f":"L42+P42","v":0},null,null,null,null,null,null,{"$f":"J42-AY107","v":31.94}]
[22,null,"  52,000 LUMEN, WITH"]
[23,null,"  50' WOOD POLE",null,null,0,null,0,null,{"$f":"ROUND(AC109+(AC109*LT_COS_RATE),2)","v":35.979999999999997},null,{"$f":"ROUND((F44*J44),0)","v":0},null,{"$f":"ROUND((L44/L$58)*100,1)","v":0},null,{"$f":"ROUND($P$58/$H$58*H44,0)","v":0},null,{"$f":"L44+P44","v":0},null,null,null,null,null,null,{"$f":"J44-AY109","v":35.979999999999997}]
[]
[24,null,"SODIUM VAPOR"]
[25,null,"  50,000 LUMEN",null,null,12,null,{"$f":"ROUND(F47*1959/12,0)","v":1959},null,{"$f":"ROUND(AC112+(AC112*LT_COS_RATE),2)","v":22.14},null,{"$f":"ROUND((F47*J47),0)","v":266},null,{"$f":"ROUND((L47/L$58)*100,1)","v":16.399999999999999},null,{"$f":"ROUND($P$58/$H$58*H47,0)","v":2},null,{"$f":"L47+P47","v":268},null,null,null,null,null,null,{"$f":"J47-AY112","v":22.14}]
[26,null,"TOTAL RATE FL",null,null,{"$f":"SUM(F42:F47)","v":12},null,{"$f":"SUM(H42:H47)","v":1959},null,null,null,{"$f":"SUM(L42:L47)","v":266},null,{"$f":"ROUND((L48/L$58)*100,1)","v":16.399999999999999},null,{"$f":"ROUND($P$58/$H$58*H48,0)","v":2},{"$f":"SUM(Q42:Q47)","v":0},{"$f":"SUM(R42:R47)","v":268}]
[27,null,"  TOTAL RATE NSP  EXCLUDING RIDERS",null,null,{"$f":"F23+F37+F48","v":137},null,{"$f":"H23+H37+H48","v":7610},null,null,null,{"$f":"L23+L37+L48","v":1625},null,{"$f":"ROUND((L49/L$58)*100,1)","v":100.2},null,{"$f":"P23+P37+P48","v":8},null,{"$f":"R23+R37+R48","v":1633}]
[]
[28,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[29,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($H$49*J52,0)","v":0},null,{"$f":"ROUND((L52/L$58)*100,1)","v":0},null,null,null,{"$f":"L52+P52","v":0}]
[30,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,0,null,0,null,null,null,0]
[31,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,0,null,0,null,null,null,0]
[32,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$49*J55,0)","v":-3},null,{"$f":"ROUND((L55/L$58)*100,1)","v":-0.2},null,null,null,{"$f":"L55+P55","v":-3}]
[33,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L55)","v":-3},null,{"$f":"ROUND((L56/L$58)*100,1)","v":-0.2},null,null,null,{"$f":"SUM(R52:R55)","v":-3}]
[]
[34,null,"TOTAL RATE NSP INCLUDING RIDERS",null,null,{"$f":"F49","v":137},null,{"$f":"H49","v":7610},null,null,null,{"$f":"L56+L49","v":1622},null,100,null,{"$f":"ROUND(H58*CUR_FAC,0)","v":8},null,{"$f":"R56+R49","v":1630}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  20  OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,"NSP","NON STD PRIVATE OUTDOOR LIGHTING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"POL","(A) PRIVATE OUTDOOR LIGHT UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"   2,500 LUMEN MERCURY (OPEN)",null,null,{"$f":"F21","v":73},null,{"$f":"H21","v":2908},null,7.79,null,{"$f":"ROUND((Y86*AC86),0)","v":569},null,{"$f":"ROUND((AE86/$AE$123)*100,1)-0.1","v":39.199999999999996},null,{"$f":"L21-AE86","v":68},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":12},null,{"$f":"ROUND($AM$123/$AA$123*AA86,0)+1","v":4},null,{"$f":"AE86+AM86","v":573},null,{"$f":"ROUND((AI86/AO86)*100,1)","v":11.9},null,null,null,null,null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"   2,500 LUMEN MERCURY (ENCL)",null,null,{"$f":"F22","v":11},null,{"$f":"H22","v":438},null,10.66,null,{"$f":"ROUND((Y87*AC87),0)","v":117},null,{"$f":"ROUND((AE87/$AE$123)*100,1)","v":8.1},null,{"$f":"L22-AE87","v":14},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":12},null,{"$f":"ROUND($AM$123/$AA$123*AA87,0)","v":0},null,{"$f":"AE87+AM87","v":117},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":12},null,null,null,null,null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL RATE POL",null,null,{"$f":"SUM(Y86:Y87)","v":84},null,{"$f":"SUM(AA86:AA87)","v":3346},null,null,null,{"$f":"SUM(AE86:AE87)","v":686},null,{"$f":"ROUND((AE88/$AE$123)*100,1)-0.1","v":47.3},null,{"$f":"SUM(AI86:AI87)","v":82},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":12},null,{"$f":"ROUND($AM$123/$AA$123*AA88,0)","v":4},null,{"$f":"SUM(AO86:AO87)","v":690},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":11.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"URD","(B) OUTDOOR LIGHTING UNITS "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,"      -- SERVED UG RES DIST AREAS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"MERCURY VAPOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  7,000 LUMEN, WITH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  17' FIBERGLASS POLE",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,14.54,null,{"$f":"ROUND((Y94*AC94),0)","v":0},null,{"$f":"ROUND((AE94/$AE$123)*100,1)","v":0},null,{"$f":"L29-AE94","v":0},null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$123/$AA$123*AA94,0)","v":0},null,{"$f":"AE94+AM94","v":0},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":"0.0 "},null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  7,000 LUMEN, WITH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  17' WOOD LAM POLE",null,null,{"$f":"F31","v":20},null,{"$f":"H31","v":1422},null,14.54,null,{"$f":"ROUND((Y96*AC96),0)","v":291},null,{"$f":"ROUND((AE96/$AE$123)*100,1)","v":20.100000000000001},null,{"$f":"L31-AE96","v":34},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":11.7},null,{"$f":"ROUND($AM$123/$AA$123*AA96,0)","v":1},null,{"$f":"AE96+AM96","v":292},null,{"$f":"ROUND((AI96/AO96)*100,1)","v":11.6},null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  7,000 LUMEN, WITH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  30' WOOD POLE",null,null,{"$f":"F33","v":1},null,{"$f":"H33","v":71},null,13.44,null,{"$f":"ROUND((Y98*AC98),0)","v":13},null,{"$f":"ROUND((AE98/$AE$123)*100,1)","v":0.9},null,{"$f":"L33-AE98","v":2},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":15.4},null,{"$f":"ROUND($AM$123/$AA$123*AA98,0)","v":0},null,{"$f":"AE98+AM98","v":13},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":15.4},null,null,null,null,null,853]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"SODIUM VAPOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  9,500 LUMEN TC 100 R",null,null,{"$f":"F36","v":20},null,{"$f":"H36","v":812},null,11.22,null,{"$f":"ROUND((Y101*AC101),0)","v":224},null,{"$f":"ROUND((AE101/$AE$123)*100,1)","v":15.5},null,{"$f":"L36-AE101","v":27},null,{"$f":"ROUND((AI101/AE101)*100,1)","v":12.1},null,{"$f":"ROUND($AM$123/$AA$123*AA101,0)","v":1},null,{"$f":"AE101+AM101","v":225},null,{"$f":"ROUND((AI101/AO101)*100,1)","v":12},null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"TOTAL RATE URD",null,null,{"$f":"SUM(Y94:Y101)","v":41},null,{"$f":"SUM(AA94:AA101)","v":2305},null,null,null,{"$f":"SUM(AE94:AE101)","v":528},null,{"$f":"ROUND((AE102/$AE$123)*100,1)","v":36.5},null,{"$f":"SUM(AI94:AI101)","v":63},null,{"$f":"ROUND((AI102/AE102)*100,1)","v":11.9},null,{"$f":"ROUND($AM$123/$AA$123*AA102,0)","v":2},null,{"$f":"SUM(AO94:AO101)","v":530},null,{"$f":"ROUND((AI102/AO102)*100,1)","v":11.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"FL","FLOOD LIGHT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"MERCURY VAPOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"  52,000 LUMEN, WITH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  35' WOOD POLE",null,null,{"$f":"F42","v":0},null,{"$f":"H42","v":0},null,28.55,null,{"$f":"ROUND((Y107*AC107),0)","v":0},null,{"$f":"ROUND((AE107/$AE$123)*100,1)","v":0},null,{"$f":"L42-AE107","v":0},null,{"$f":"IF(AE107=0,\"0.0 \",ROUND((AI107/AE107)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$123/$AA$123*AA107,0)","v":0},null,{"$f":"AE107+AM107","v":0},null,{"$f":"IF(AO107=0,\"0.0 \",ROUND((AI107/AO107)*100,1))","v":"0.0 "},null,null,null,null,null,4584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"  52,000 LUMEN, WITH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  50' WOOD POLE",null,null,{"$f":"F44","v":0},null,{"$f":"H44","v":0},null,32.159999999999997,null,{"$f":"ROUND((Y109*AC109),0)","v":0},null,{"$f":"ROUND((AE109/$AE$123)*100,1)","v":0},null,{"$f":"L44-AE109","v":0},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$123/$AA$123*AA109,0)","v":0},null,{"$f":"AE109+AM109","v":0},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":"0.0 "},null,null,null,null,null,4584]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"SODIUM VAPOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  50,000 LUMEN",null,null,{"$f":"F47","v":12},null,{"$f":"H47","v":1959},null,19.79,null,{"$f":"ROUND((Y112*AC112),0)","v":237},null,{"$f":"ROUND((AE112/$AE$123)*100,1)","v":16.399999999999999},null,{"$f":"L47-AE112","v":29},null,{"$f":"ROUND((AI112/AE112)*100,1)","v":12.2},null,{"$f":"ROUND($AM$123/$AA$123*AA112,0)","v":2},null,{"$f":"AE112+AM112","v":239},null,{"$f":"ROUND((AI112/AO112)*100,1)","v":12.1},null,null,null,null,null,1959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"TOTAL RATE FL",null,null,{"$f":"SUM(Y107:Y112)","v":12},null,{"$f":"SUM(AA107:AA112)","v":1959},null,null,null,{"$f":"SUM(AE107:AE112)","v":237},null,{"$f":"ROUND((AE113/$AE$123)*100,1)","v":16.399999999999999},null,{"$f":"SUM(AI107:AI112)","v":29},null,{"$f":"ROUND((AI113/AE113)*100,1)","v":12.2},null,{"$f":"ROUND($AM$123/$AA$123*AA113,0)","v":2},null,{"$f":"SUM(AO107:AO112)","v":239},null,{"$f":"ROUND((AI113/AO113)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"  TOTAL RATE NSP  EXCLUDING RIDERS",null,null,{"$f":"Y113+Y102+Y88","v":137},null,{"$f":"AA113+AA102+AA88","v":7610},null,null,null,{"$f":"AE113+AE102+AE88","v":1451},null,{"$f":"ROUND((AE114/$AE$123)*100,1)","v":100.2},null,{"$f":"AI113+AI102+AI88","v":174},null,{"$f":"ROUND((AI114/AE114)*100,1)","v":12},null,{"$f":"AM113+AM102+AM88","v":8},null,{"$f":"AO113+AO102+AO88","v":1459},null,11.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A51","v":28},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A52","v":29},null,{"$f":"C52","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AA$114*AC117,0)","v":0},null,{"$f":"ROUND((AE117/$AE$123)*100,1)","v":0},null,{"$f":"L52-AE117","v":0},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":0},null,null,null,{"$f":"AE117+AM117","v":0},null,{"$f":"IF(AO117=0,0,ROUND((AI117/AO117)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,0,null,0,null,0,null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO118=0,0,ROUND((AI118/AO118)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"C55","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$114*AC120,0)","v":-3},null,{"$f":"ROUND((AE120/$AE$123)*100,1)","v":-0.2},null,{"$f":"L55-AE120","v":0},null,{"$f":"ROUND((AI120/AE120)*100,1)","v":0},null,null,null,{"$f":"AE120+AM120","v":-3},null,{"$f":"ROUND((AI120/AO120)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE117:AE120)","v":-3},null,{"$f":"ROUND((AE121/$AE$123)*100,1)","v":-0.2},null,{"$f":"SUM(AI117:AI120)","v":0},null,0,null,null,null,{"$f":"SUM(AO117:AO120)","v":-3},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A58","v":34},null,"TOTAL RATE NSP INCLUDING RIDERS",null,null,{"$f":"Y114","v":137},null,{"$f":"AA114","v":7610},null,null,null,{"$f":"AE121+AE114","v":1448},null,100,null,{"$f":"AI121+AI114","v":174},null,{"$f":"ROUND((AI123/AE123)*100,1)","v":12},null,{"$f":"ROUND(AA123*CUR_FAC,0)","v":8},null,{"$f":"AO121+AO114","v":1456},null,{"$f":"ROUND((AI123/AO123)*100,1)","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate SC","index":28,"n_rows":153,"n_cols":49,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  21 OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)/",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[2,null," CUST OWNED/LTD MAINT"]
[3,null,"  STANDARD UNIT-COBRAHEAD"]
[4,null,"    MERCURY VAPOR --"]
[5,null,"     7,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC97+(AC97*LT_COS_RATE),2)","v":4.6900000000000004},null,{"$f":"ROUND(F22*J22,0)","v":0},null,{"$f":"ROUND((L22/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H22,0)","v":0},null,{"$f":"P22+L22","v":0},null,null,null,null,null,null,{"$f":"J22-AY97","v":4.6900000000000004}]
[6,null,"   10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC98+(AC98*LT_COS_RATE),2)","v":5.96},null,{"$f":"ROUND(F23*J23,0)","v":0},null,{"$f":"ROUND((L23/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H23,0)","v":0},null,{"$f":"P23+L23","v":0},null,null,null,null,null,null,{"$f":"J23-AY98","v":5.96}]
[7,null,"   21,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC99+(AC99*LT_COS_RATE),2)","v":8.2799999999999994},null,{"$f":"ROUND(F24*J24,0)","v":0},null,{"$f":"ROUND((L24/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H24,0)","v":0},null,{"$f":"P24+L24","v":0},null,null,null,null,null,null,{"$f":"J24-AY99","v":8.2799999999999994}]
[]
[8,null,"  METAL HALIDE --"]
[9,null,"   14,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC102+(AC102*LT_COS_RATE),2)","v":4.6900000000000004},null,{"$f":"ROUND(F27*J27,0)","v":0},null,{"$f":"ROUND((L27/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H27,0)","v":0},null,{"$f":"P27+L27","v":0},null,null,null,null,null,null,{"$f":"J27-AY102","v":4.6900000000000004}]
[10,null,"   20,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC103+(AC103*LT_COS_RATE),2)","v":5.96},null,{"$f":"ROUND(F28*J28,0)","v":0},null,{"$f":"ROUND((L28/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H28,0)","v":0},null,{"$f":"P28+L28","v":0},null,null,null,null,null,null,{"$f":"J28-AY103","v":5.96}]
[11,null,"   36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC104+(AC104*LT_COS_RATE),2)","v":8.2799999999999994},null,{"$f":"ROUND(F29*J29,0)","v":0},null,{"$f":"ROUND((L29/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H29,0)","v":0},null,{"$f":"P29+L29","v":0},null,null,null,null,null,null,{"$f":"J29-AY104","v":8.2799999999999994}]
[]
[12,null,"  SODIUM VAPOR--"]
[13,null,"    9,500 LUMEN",null,null,0,null,{"$f":"ROUND(F32*487/12,0)","v":0},null,{"$f":"ROUND(AC107+(AC107*LT_COS_RATE),2)","v":5.64},null,{"$f":"ROUND(F32*J32,0)","v":0},null,{"$f":"ROUND((L32/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H32,0)","v":0},null,{"$f":"P32+L32","v":0},null,null,null,null,null,null,{"$f":"J32-AY107","v":5.64}]
[14,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC108+(AC108*LT_COS_RATE),2)","v":6.29},null,{"$f":"ROUND(F33*J33,0)","v":0},null,{"$f":"ROUND((L33/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H33,0)","v":0},null,{"$f":"P33+L33","v":0},null,null,null,null,null,null,{"$f":"J33-AY108","v":6.29}]
[15,null,"   22,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC109+(AC109*LT_COS_RATE),2)","v":6.9},null,{"$f":"ROUND(F34*J34,0)","v":0},null,{"$f":"ROUND((L34/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H34,0)","v":0},null,{"$f":"P34+L34","v":0},null,null,null,null,null,null,{"$f":"J34-AY109","v":6.9}]
[16,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC110+(AC110*LT_COS_RATE),2)","v":6.9},null,{"$f":"ROUND(F35*J35,0)","v":0},null,{"$f":"ROUND((L35/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H35,0)","v":0},null,{"$f":"P35+L35","v":0},null,null,null,null,null,null,{"$f":"J35-AY110","v":6.9}]
[17,null,"   50,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC111+(AC111*LT_COS_RATE),2)","v":9.35},null,{"$f":"ROUND(F36*J36,0)","v":0},null,{"$f":"ROUND((L36/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H36,0)","v":0},null,{"$f":"P36+L36","v":0},null,null,null,null,null,null,{"$f":"J36-AY111","v":9.35}]
[]
[18,null,"DECORATIVE UNITS:"]
[19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[20,null,"    HOLOPHANE",null,null,0,null,0,null,{"$f":"ROUND(AC115+(AC115*LT_COS_RATE),2)","v":5.95},null,{"$f":"ROUND(F40*J40,0)","v":0},null,{"$f":"ROUND((L40/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H40,0)","v":0},null,{"$f":"P40+L40","v":0},null,null,null,null,null,null,{"$f":"J40-AY115","v":5.95}]
[21,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC116+(AC116*LT_COS_RATE),2)","v":5.9},null,{"$f":"ROUND(F41*J41,0)","v":0},null,{"$f":"ROUND((L41/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H41,0)","v":0},null,{"$f":"P41+L41","v":0},null,null,null,null,null,null,{"$f":"J41-AY116","v":5.9}]
[22,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC117+(AC117*LT_COS_RATE),2)","v":5.95},null,{"$f":"ROUND(F42*J42,0)","v":0},null,{"$f":"ROUND((L42/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H42,0)","v":0},null,{"$f":"P42+L42","v":0},null,null,null,null,null,null,{"$f":"J42-AY117","v":5.95}]
[23,null,"    ASPEN",null,null,0,null,0,null,{"$f":"ROUND(AC118+(AC118*LT_COS_RATE),2)","v":5.95},null,{"$f":"ROUND(F43*J43,0)","v":0},null,{"$f":"ROUND((L43/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H43,0)","v":0},null,{"$f":"P43+L43","v":0},null,null,null,null,null,null,{"$f":"J43-AY118","v":5.95}]
[]
[24,null," 14,000 LUMEN METAL HALIDE--"]
[25,null,"    TRADITIONAIRE",null,null,0,null,0,null,{"$f":"ROUND(AC121+(AC121*LT_COS_RATE),2)","v":5.9},null,{"$f":"ROUND(F46*J46,0)","v":0},null,{"$f":"ROUND((L46/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H46,0)","v":0},null,{"$f":"P46+L46","v":0},null,null,null,null,null,null,{"$f":"J46-AY121","v":5.9}]
[26,null,"    GRANVILLE ACORN",null,null,0,null,0,null,{"$f":"ROUND(AC122+(AC122*LT_COS_RATE),2)","v":5.95},null,{"$f":"ROUND(F47*J47,0)","v":0},null,{"$f":"ROUND((L47/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H47,0)","v":0},null,{"$f":"P47+L47","v":0},null,null,null,null,null,null,{"$f":"J47-AY122","v":5.95}]
[27,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC123+(AC123*LT_COS_RATE),2)","v":5.95},null,{"$f":"ROUND(F48*J48,0)","v":0},null,{"$f":"ROUND((L48/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H48,0)","v":0},null,{"$f":"P48+L48","v":0},null,null,null,null,null,null,{"$f":"J48-AY123","v":5.95}]
[]
[28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[29,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC126+(AC126*LT_COS_RATE),2)","v":5.55},null,{"$f":"ROUND(F51*J51,0)","v":0},null,{"$f":"ROUND((L51/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H51,0)","v":0},null,{"$f":"P51+L51","v":0},null,null,null,null,null,null,{"$f":"J51-AY126","v":5.55}]
[30,null,"    TRADITIONAIRE",null,null,0,null,0,null,5.55,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.55]
[31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,5.8,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.8]
[32,null,"    RECTILINEAR",null,null,0,null,0,null,5.55,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.55]
[33,null,"    ASPEN",null,null,0,null,0,null,5.8,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.8]
[34,null,"    HOLOPHANE",null,null,0,null,0,null,5.8,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.8]
[35,null,"    GAS REPLICA",null,null,0,null,0,null,5.8,null,0,null,0,null,0,null,0,null,null,null,null,null,null,5.8]
[]
[36,null,"SODIUM VAPOR --"]
[37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC135+(AC135*LT_COS_RATE),2)","v":7.32},null,{"$f":"ROUND(F60*J60,0)","v":0},null,{"$f":"ROUND((L60/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H60,0)","v":0},null,{"$f":"P60+L60","v":0},null,null,null,null,null,null,{"$f":"J60-AY135","v":7.32}]
[38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC136+(AC136*LT_COS_RATE),2)","v":9.68},null,{"$f":"ROUND(F61*J61,0)","v":0},null,{"$f":"ROUND((L61/L$74)*100,1)","v":0},null,{"$f":"ROUND((P$74/H$74)*H61,0)","v":0},null,{"$f":"P61+L61","v":0},null,null,null,null,null,null,{"$f":"J61-AY136","v":9.68}]
[]
[39,null," CUST OWNED/CUST MAINT"]
[40,null,"ENERGY ONLY",null,null,2064,null,{"$f":"8133*12","v":97596},null,{"$f":"ROUND(AC139+(AC139*LT_COS_RATE),6)","v":4.1936000000000001E-2},null,{"$f":"ROUND((H64*J64),0)","v":4093},null,{"$f":"ROUND((L64/L$74)*100,1)","v":101.1},null,{"$f":"ROUND((P$74/H$74)*H64,0)","v":100},null,{"$f":"P64+L64","v":4193},null,null,null,null,null,null,{"$f":"J64-PRO_BASE_FUEL","v":1.8099000000000001E-2}]
[41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F64)","v":2064},null,{"$f":"SUM(H22:H64)","v":97596},null,null,null,{"$f":"SUM(L22:L64)","v":4093},null,{"$f":"ROUND((L65/L$74)*100,1)","v":101.1},null,{"$f":"SUM(P22:P64)","v":100},null,{"$f":"SUM(R22:R64)","v":4193}]
[]
[42,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[43,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($R$65*J68,0)","v":0},null,{"$f":"ROUND((L68/L$74)*100,1)","v":0},null,null,null,{"$f":"P68+L68","v":0}]
[44,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND($H$65*J69,0)","v":0},null,0,null,null,null,0]
[45,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND($H$65*J70,0)","v":0},null,0,null,null,null,0]
[46,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$65*J71,0)","v":-45},null,{"$f":"ROUND((L71/L$74)*100,1)","v":-1.1000000000000001},null,null,null,{"$f":"P71+L71","v":-45}]
[47,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L71)","v":-45},null,{"$f":"ROUND((L72/L$74)*100,1)","v":-1.1000000000000001},null,null,null,{"$f":"SUM(R68:R71)","v":-45}]
[]
[48,null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"F65","v":2064},null,{"$f":"H65","v":97596},null,null,null,{"$f":"L72+L65","v":4048},null,100,null,{"$f":"ROUND(H74*CUR_FAC,0)","v":100},null,{"$f":"R72+R65","v":4148}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  21 OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null," CUST OWNED/LTD MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"  STANDARD UNIT-COBRAHEAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KWH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"    MERCURY VAPOR --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,4.1900000000000004,null,{"$f":"ROUND(Y97*AC97,0)","v":0},null,{"$f":"ROUND((AE97/AE$149)*100,1)","v":0},null,{"$f":"L22-AE97","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA97,0)","v":0},null,{"$f":"AM97+AE97","v":0},null,0,null,null,null,null,null,803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"   10,000 LUMEN",null,null,{"$f":"F23","v":0},null,{"$f":"H23","v":0},null,5.33,null,{"$f":"ROUND(Y98*AC98,0)","v":0},null,{"$f":"ROUND((AE98/AE$149)*100,1)","v":0},null,{"$f":"L23-AE98","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA98,0)","v":0},null,{"$f":"AM98+AE98","v":0},null,0,null,null,null,null,null,1144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"   21,000 LUMEN",null,null,{"$f":"F24","v":0},null,{"$f":"H24","v":0},null,7.4,null,{"$f":"ROUND(Y99*AC99,0)","v":0},null,{"$f":"ROUND((AE99/AE$149)*100,1)","v":0},null,{"$f":"L24-AE99","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA99,0)","v":0},null,{"$f":"AM99+AE99","v":0},null,0,null,null,null,null,null,1789]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  METAL HALIDE --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"   14,000 LUMEN",null,null,{"$f":"F27","v":0},null,{"$f":"H27","v":0},null,4.1900000000000004,null,{"$f":"ROUND(Y102*AC102,0)","v":0},null,{"$f":"ROUND((AE102/AE$149)*100,1)","v":0},null,{"$f":"L27-AE102","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA102,0)","v":0},null,{"$f":"AM102+AE102","v":0},null,0,null,null,null,null,null,803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"   20,500 LUMEN",null,null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},null,5.33,null,{"$f":"ROUND(Y103*AC103,0)","v":0},null,{"$f":"ROUND((AE103/AE$149)*100,1)","v":0},null,{"$f":"L28-AE103","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA103,0)","v":0},null,{"$f":"AM103+AE103","v":0},null,0,null,null,null,null,null,1144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"   36,000 LUMEN",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,7.4,null,{"$f":"ROUND(Y104*AC104,0)","v":0},null,{"$f":"ROUND((AE104/AE$149)*100,1)","v":0},null,{"$f":"L29-AE104","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA104,0)","v":0},null,{"$f":"AM104+AE104","v":0},null,0,null,null,null,null,null,1789]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    9,500 LUMEN",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,5.04,null,{"$f":"ROUND(Y107*AC107,0)","v":0},null,{"$f":"ROUND((AE107/AE$149)*100,1)","v":0},null,{"$f":"L32-AE107","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA107,0)","v":0},null,{"$f":"AM107+AE107","v":0},null,0,null,null,null,null,null,{"$f":"487","v":487}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"   16,000 LUMEN",null,null,{"$f":"F33","v":0},null,{"$f":"H33","v":0},null,5.62,null,{"$f":"ROUND(Y108*AC108,0)","v":0},null,{"$f":"ROUND((AE108/AE$149)*100,1)","v":0},null,{"$f":"L33-AE108","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA108,0)","v":0},null,{"$f":"AM108+AE108","v":0},null,0,null,null,null,null,null,711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"   22,000 LUMEN",null,null,{"$f":"F34","v":0},null,{"$f":"H34","v":0},null,6.17,null,{"$f":"ROUND(Y109*AC109,0)","v":0},null,{"$f":"ROUND((AE109/AE$149)*100,1)","v":0},null,{"$f":"L34-AE109","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA109,0)","v":0},null,{"$f":"AM109+AE109","v":0},null,0,null,null,null,null,null,948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"   27,500 LUMEN",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,6.17,null,{"$f":"ROUND(Y110*AC110,0)","v":0},null,{"$f":"ROUND((AE110/AE$149)*100,1)","v":0},null,{"$f":"L35-AE110","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA110,0)","v":0},null,{"$f":"AM110+AE110","v":0},null,0,null,null,null,null,null,948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"   50,000 LUMEN",null,null,{"$f":"F36","v":0},null,{"$f":"H36","v":0},null,8.36,null,{"$f":"ROUND(Y111*AC111,0)","v":0},null,{"$f":"ROUND((AE111/AE$149)*100,1)","v":0},null,{"$f":"L36-AE111","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA111,0)","v":0},null,{"$f":"AM111+AE111","v":0},null,0,null,null,null,null,null,1959]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"DECORATIVE UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    HOLOPHANE",null,null,{"$f":"F40","v":0},null,{"$f":"H40","v":0},null,5.32,null,{"$f":"ROUND(Y115*AC115,0)","v":0},null,{"$f":"ROUND((AE115/AE$149)*100,1)","v":0},null,{"$f":"L40-AE115","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA115,0)","v":0},null,{"$f":"AM115+AE115","v":0},null,0,null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"    TOWN & COUNTRY",null,null,{"$f":"F41","v":0},null,{"$f":"H41","v":0},null,5.27,null,{"$f":"ROUND(Y116*AC116,0)","v":0},null,{"$f":"ROUND((AE116/AE$149)*100,1)","v":0},null,{"$f":"L41-AE116","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA116,0)","v":0},null,{"$f":"AM116+AE116","v":0},null,0,null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    GAS REPLICA",null,null,{"$f":"F42","v":0},null,{"$f":"H42","v":0},null,5.32,null,{"$f":"ROUND(Y117*AC117,0)","v":0},null,{"$f":"ROUND((AE117/AE$149)*100,1)","v":0},null,{"$f":"L42-AE117","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA117,0)","v":0},null,{"$f":"AM117+AE117","v":0},null,0,null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"    ASPEN",null,null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,5.32,null,{"$f":"ROUND(Y118*AC118,0)","v":0},null,{"$f":"ROUND((AE118/AE$149)*100,1)","v":0},null,{"$f":"L43-AE118","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA118,0)","v":0},null,{"$f":"AM118+AE118","v":0},null,0,null,null,null,null,null,874]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null," 14,000 LUMEN METAL HALIDE--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"    TRADITIONAIRE",null,null,{"$f":"F46","v":0},null,{"$f":"H46","v":0},null,5.27,null,{"$f":"ROUND(Y121*AC121,0)","v":0},null,{"$f":"ROUND((AE121/AE$149)*100,1)","v":0},null,{"$f":"L46-AE121","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA121,0)","v":0},null,{"$f":"AM121+AE121","v":0},null,0,null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"    GRANVILLE ACORN",null,null,{"$f":"F47","v":0},null,{"$f":"H47","v":0},null,5.32,null,{"$f":"ROUND(Y122*AC122,0)","v":0},null,{"$f":"ROUND((AE122/AE$149)*100,1)","v":0},null,{"$f":"L47-AE122","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA122,0)","v":0},null,{"$f":"AM122+AE122","v":0},null,0,null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"    GAS REPLICA",null,null,{"$f":"F48","v":0},null,{"$f":"H48","v":0},null,5.32,null,{"$f":"ROUND(Y123*AC123,0)","v":0},null,{"$f":"ROUND((AE123/AE$149)*100,1)","v":0},null,{"$f":"L48-AE123","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA123,0)","v":0},null,{"$f":"AM123+AE123","v":0},null,0,null,null,null,null,null,874]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"    TOWN & COUNTRY",null,null,{"$f":"F51","v":0},null,{"$f":"H51","v":0},null,4.96,null,{"$f":"ROUND(Y126*AC126,0)","v":0},null,{"$f":"ROUND((AE126/AE$149)*100,1)","v":0},null,{"$f":"L51-AE126","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA126,0)","v":0},null,{"$f":"AM126+AE126","v":0},null,0,null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"    TRADITIONAIRE",null,null,0,null,0,null,4.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,5.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"    RECTILINEAR",null,null,0,null,0,null,4.96,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"    ASPEN",null,null,0,null,0,null,5.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"    HOLOPHANE",null,null,0,null,0,null,5.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"    GAS REPLICA",null,null,0,null,0,null,5.18,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,532]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"SODIUM VAPOR --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F60","v":0},null,{"$f":"H60","v":0},null,6.54,null,{"$f":"ROUND(Y135*AC135,0)","v":0},null,{"$f":"ROUND((AE135/AE$149)*100,1)","v":0},null,{"$f":"L60-AE135","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA135,0)","v":0},null,{"$f":"AM135+AE135","v":0},null,0,null,null,null,null,null,1023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,8.65,null,{"$f":"ROUND(Y136*AC136,0)","v":0},null,{"$f":"ROUND((AE136/AE$149)*100,1)","v":0},null,{"$f":"L61-AE136","v":0},null,0,null,{"$f":"ROUND((AM$149/AA$149)*AA136,0)","v":0},null,{"$f":"AM136+AE136","v":0},null,0,null,null,null,null,null,1959]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null," CUST OWNED/CUST MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"ENERGY ONLY",null,null,{"$f":"F64","v":2064},null,{"$f":"H64","v":97596},null,3.7481E-2,null,{"$f":"ROUND((AA139*AC139),0)","v":3658},null,{"$f":"ROUND((AE139/AE$149)*100,1)","v":101.2},null,{"$f":"L64-AE139","v":435},null,{"$f":"ROUND((AI139/AE139)*100,1)","v":11.9},null,{"$f":"ROUND((AM$149/AA$149)*AA139,0)","v":100},null,{"$f":"AM139+AE139","v":3758},null,{"$f":"ROUND((AI139/AO139)*100,1)","v":11.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(Y97:Y139)","v":2064},null,{"$f":"SUM(AA97:AA139)","v":97596},null,null,null,{"$f":"SUM(AE97:AE139)","v":3658},null,{"$f":"ROUND((AE140/AE$149)*100,1)","v":101.2},null,{"$f":"SUM(AI97:AI139)","v":435},null,{"$f":"ROUND((AI140/AE140)*100,1)","v":11.9},null,{"$f":"SUM(AM97:AM139)","v":100},null,{"$f":"SUM(AO97:AO139)","v":3758},null,{"$f":"ROUND((AI140/AO140)*100,1)","v":11.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A67","v":42},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A68","v":43},null,{"$f":"C68","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AO$140*AC143,0)","v":0},null,{"$f":"ROUND((AE143/AE$149)*100,1)","v":0},null,{"$f":"L68-AE143","v":0},null,{"$f":"IF(AE143=0,0,ROUND((AI143/AE143)*100,1))","v":0},null,null,null,{"$f":"AM143+AE143","v":0},null,{"$f":"IF(AO143=0,0,ROUND((AI143/AO143)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND($AA$140*AC144,0)","v":0},null,0,null,0,null,{"$f":"IF(AE144=0,0,ROUND((AI144/AE144)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO144=0,0,ROUND((AI144/AO144)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,0,null,0,null,0,null,{"$f":"IF(AE145=0,0,ROUND((AI145/AE145)*100,1))","v":0},null,null,null,0,null,{"$f":"IF(AO145=0,0,ROUND((AI145/AO145)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,{"$f":"C71","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$140*AC146,0)","v":-45},null,{"$f":"ROUND((AE146/AE$149)*100,1)","v":-1.2},null,{"$f":"L71-AE146","v":0},null,{"$f":"ROUND((AI146/AE146)*100,1)","v":0},null,null,null,{"$f":"AM146+AE146","v":-45},null,{"$f":"ROUND((AI146/AO146)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE143:AE146)","v":-45},null,{"$f":"ROUND((AE147/AE$149)*100,1)","v":-1.2},null,{"$f":"SUM(AI143:AI146)","v":0},null,0,null,null,null,{"$f":"SUM(AO143:AO146)","v":-45},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A74","v":48},null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"Y140","v":2064},null,{"$f":"AA140","v":97596},null,null,null,{"$f":"AE147+AE140","v":3613},null,100,null,{"$f":"AI147+AI140","v":435},null,{"$f":"ROUND((AI149/AE149)*100,1)","v":12},null,{"$f":"ROUND(AA149*CUR_FAC,0)","v":100},null,{"$f":"AO147+AO140","v":3713},null,{"$f":"ROUND((AI149/AO149)*100,1)","v":11.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"Rate SE","index":29,"n_rows":116,"n_cols":49,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  22 OF  22"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)",null,null,null,null,null,null,null,null,"Lighting kWh on"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,null,null,"Tariff Sheet"]
[1,null,"SE","STREET LIGHTING"]
[2,null,null," OVERHEAD EQUIVALENT RATE"]
[]
[3,null,"MERCURY VAPOR 7,000 LUMEN:"]
[4,null,"   TOWN & COUNTRY",null,null,6816,null,{"$f":"ROUND(F22*AA22/12,0)","v":484504},null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":8.16},null,{"$f":"ROUND(F22*J22,0)","v":55619},null,{"$f":"ROUND((L22/L$54)*100,1)-0.1","v":26.099999999999998},null,{"$f":"ROUND((P$54/H$54)*H22,0)","v":498},null,{"$f":"P22+L22","v":56117},null,null,null,null,null,null,null,null,853]
[5,null,"    HOLOPHANE",null,null,2328,null,{"$f":"ROUND(F23*AA23/12,0)","v":169556},null,{"$f":"ROUND(AC81+(AC81*LT_COS_RATE),2)","v":8.19},null,{"$f":"ROUND(F23*J23,0)","v":19066},null,{"$f":"ROUND((L23/L$54)*100,1)","v":9},null,{"$f":"ROUND((P$54/H$54)*H23,0)","v":174},null,{"$f":"P23+L23","v":19240},null,null,null,null,null,null,null,null,874]
[6,null,"    GAS REPLICA",null,null,696,null,50692,null,{"$f":"ROUND(AC82+(AC82*LT_COS_RATE),2)","v":8.19},null,{"$f":"ROUND(F24*J24,0)","v":5700},null,{"$f":"ROUND((L24/L$54)*100,1)","v":2.7},null,{"$f":"ROUND((P$54/H$54)*H24,0)","v":52},null,{"$f":"P24+L24","v":5752},null,null,null,null,null,null,null,null,874]
[7,null,"    ASPEN",null,null,132,null,9614,null,{"$f":"ROUND(AC83+(AC83*LT_COS_RATE),2)","v":8.19},null,{"$f":"ROUND(F25*J25,0)","v":1081},null,{"$f":"ROUND((L25/L$54)*100,1)","v":0.5},null,{"$f":"ROUND((P$54/H$54)*H25,0)","v":10},null,{"$f":"P25+L25","v":1091},null,null,null,null,null,null,null,null,874]
[]
[8,null,"METAL HALIDE 14,000 LUMEN:"]
[9,null,"    TRADITIONAIRE",null,null,3144,null,{"$f":"ROUND(F28*AA28/12,0)","v":223486},null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":8.16},null,{"$f":"ROUND(F28*J28,0)","v":25655},null,{"$f":"ROUND((L28/L$54)*100,1)","v":12.1},null,{"$f":"ROUND((P$54/H$54)*H28,0)","v":230},null,{"$f":"P28+L28","v":25885},null,null,null,null,null,null,null,null,853]
[10,null,"    GRANVILLE ACORN",null,null,0,null,0,null,{"$f":"ROUND(AC87+(AC87*LT_COS_RATE),2)","v":8.19},null,{"$f":"ROUND(F29*J29,0)","v":0},null,{"$f":"ROUND((L29/L$54)*100,1)","v":0},null,{"$f":"ROUND((P$54/H$54)*H29,0)","v":0},null,{"$f":"P29+L29","v":0},null,null,null,null,null,null,null,null,874]
[11,null,"    GAS REPLICA",null,null,588,null,42826,null,{"$f":"ROUND(AC88+(AC88*LT_COS_RATE),2)","v":8.19},null,{"$f":"ROUND(F30*J30,0)","v":4816},null,{"$f":"ROUND((L30/L$54)*100,1)","v":2.2999999999999998},null,{"$f":"ROUND((P$54/H$54)*H30,0)","v":44},null,{"$f":"P30+L30","v":4860},null,null,null,null,null,null,null,null,874]
[]
[12,null,"SODIUM VAPOR 9,500 LUMEN:"]
[13,null,"   TOWN & COUNTRY",null,null,3192,null,{"$f":"ROUND(F33*AA33/12,0)","v":129542},null,{"$f":"ROUND(AC91+(AC91*LT_COS_RATE),2)","v":8.89},null,{"$f":"ROUND(F33*J33,0)","v":28377},null,{"$f":"ROUND((L33/L$54)*100,1)","v":13.4},null,{"$f":"ROUND((P$54/H$54)*H33,0)","v":133},null,{"$f":"P33+L33","v":28510},null,null,null,null,null,null,null,null,487]
[15,null,"    HOLOPHANE",null,null,2364,null,104804,null,9.01,null,{"$f":"ROUND(F34*J34,0)","v":21300},null,10,null,108,null,{"$f":"P34+L34","v":21408},null,null,null,null,null,null,null,null,532]
[16,null,"    RECTILINEAR",null,null,972,null,39447,null,8.89,null,{"$f":"ROUND(F35*J35,0)","v":8641},null,4.0999999999999996,null,41,null,{"$f":"P35+L35","v":8682},null,null,null,null,null,null,null,null,487]
[17,null,"    GAS REPLICA",null,null,1272,null,56392,null,9,null,{"$f":"ROUND(F36*J36,0)","v":11448},null,5.4,null,58,null,{"$f":"P36+L36","v":11506},null,null,null,null,null,null,null,null,532]
[19,null,"    ASPEN",null,null,2580,null,114380,null,9,null,{"$f":"ROUND(F37*J37,0)","v":23220},null,10.9,null,118,null,{"$f":"P37+L37","v":23338},null,null,null,null,null,null,null,null,532]
[14,null,"   TRADITIONAIRE",null,null,0,null,0,null,8.89,null,{"$f":"ROUND(F38*J38,0)","v":0},null,0,null,0,null,{"$f":"P38+L38","v":0},null,null,null,null,null,null,null,null,487]
[18,null,"    GRANVILLE ACORN",null,null,156,null,6916,null,9,null,1404,null,0.7,null,7,null,1411,null,null,null,null,null,null,null,null,532]
[]
[20,null,"SODIUM VAPOR:"]
[21,null,"  22,000 LUMEN (RECTILINEAR)",null,null,480,null,{"$f":"ROUND(F42*AA42/12,0)","v":40920},null,{"$f":"ROUND(AC100+(AC100*LT_COS_RATE),2)","v":12.78},null,{"$f":"ROUND(F42*J42,0)","v":6134},null,{"$f":"ROUND((L42/L$54)*100,1)","v":2.9},null,{"$f":"ROUND((P$54/H$54)*H42,0)","v":42},null,{"$f":"P42+L42","v":6176},null,null,null,null,null,null,null,null,1023]
[22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,24,null,3918,null,{"$f":"ROUND(AC101+(AC101*LT_COS_RATE),2)","v":16.91},null,{"$f":"ROUND(F43*J43,0)","v":406},null,{"$f":"ROUND((L43/L$54)*100,1)","v":0.2},null,{"$f":"ROUND((P$54/H$54)*H43,0)","v":4},null,{"$f":"P43+L43","v":410},null,null,null,null,null,null,null,null,1959]
[23,null,"  50,000 LUMEN (SETBACK)",null,null,0,null,0,null,{"$f":"ROUND(AC102+(AC102*LT_COS_RATE),2)","v":16.91},null,{"$f":"ROUND(F44*J44,0)","v":0},null,{"$f":"ROUND((L44/L$54)*100,1)","v":0},null,{"$f":"ROUND((P$54/H$54)*H44,0)","v":0},null,{"$f":"P44+L44","v":0},null,null,null,null,null,null,null,null,1959]
[24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":24744},null,{"$f":"SUM(H22:H44)","v":1476997},null,null,null,{"$f":"SUM(L22:L44)","v":212867},null,{"$f":"ROUND((L45/L$54)*100,1)","v":100.3},null,{"$f":"SUM(P22:P44)","v":1519},null,{"$f":"SUM(R22:R44)","v":214386}]
[]
[25,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[26,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":0},null,{"$f":"ROUND($R$45*J48,0)","v":0},null,{"$f":"ROUND((L48/L$54)*100,1)","v":0},null,null,null,{"$f":"P48+L48","v":0}]
[27,null,{"$f":"DCI_Name","v":"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)"},null,null,null,null,null,null,{"$f":"PRO_DCI_SL","v":0},null,{"$f":"ROUND($H$45*J49,0)","v":0},null,0,null,null,null,0]
[28,null,{"$f":"FTR_Name","v":"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)"},null,null,null,null,null,null,{"$f":"PRO_FTR_SL","v":0},null,{"$f":"ROUND($H$45*J50,0)","v":0},null,0,null,null,null,0]
[29,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($H$45*J51,0)","v":-674},null,{"$f":"ROUND((L51/L$54)*100,1)","v":-0.3},null,null,null,{"$f":"P51+L51","v":-674}]
[30,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L51)","v":-674},null,{"$f":"ROUND((L52/L$54)*100,1)","v":-0.3},null,null,null,{"$f":"SUM(R48:R51)","v":-674}]
[]
[31,null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":24744},null,{"$f":"SUM(H22:H44)","v":1476997},null,null,null,{"$f":"L52+L45","v":212193},null,100,null,{"$f":"ROUND(H54*CUR_FAC,0)+1","v":1519},null,{"$f":"R52+R45","v":213712}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(PRO_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE 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,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED November 30, 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"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,{"$f":"R7","v":"PAGE  22 OF  22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,null,null,"annual kwh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",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,"SE","STREET LIGHTING - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null," OVERHEAD EQUIVALENT RATE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"MERCURY VAPOR 7,000 LUMEN:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"   TOWN & COUNTRY",null,null,{"$f":"F22","v":6816},null,{"$f":"H22","v":484504},null,7.29,null,{"$f":"ROUND(Y80*AC80,0)","v":49689},null,{"$f":"ROUND((AE80/AE$112)*100,1)","v":26.2},null,{"$f":"L22-AE80","v":5930},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA80,0)","v":498},null,{"$f":"AM80+AE80","v":50187},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":11.8},null,null,null,null,null,{"$f":"853","v":853}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"    HOLOPHANE",null,null,{"$f":"F23","v":2328},null,{"$f":"H23","v":169556},null,7.32,null,{"$f":"ROUND(Y81*AC81,0)","v":17041},null,{"$f":"ROUND((AE81/AE$112)*100,1)","v":9},null,{"$f":"L23-AE81","v":2025},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA81,0)","v":174},null,{"$f":"AM81+AE81","v":17215},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":11.8},null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"    GAS REPLICA",null,null,{"$f":"F24","v":696},null,{"$f":"H24","v":50692},null,7.32,null,{"$f":"ROUND(Y82*AC82,0)","v":5095},null,{"$f":"ROUND((AE82/AE$112)*100,1)","v":2.7},null,{"$f":"L24-AE82","v":605},null,{"$f":"IF(AE82=0,\"0.0 \",ROUND((AI82/AE82)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA82,0)","v":52},null,{"$f":"AM82+AE82","v":5147},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":11.8},null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"    ASPEN",null,null,{"$f":"F25","v":132},null,{"$f":"H25","v":9614},null,7.32,null,{"$f":"ROUND(Y83*AC83,0)","v":966},null,{"$f":"ROUND((AE83/AE$112)*100,1)","v":0.5},null,{"$f":"L25-AE83","v":115},null,{"$f":"IF(AE83=0,\"0.0 \",ROUND((AI83/AE83)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA83,0)","v":10},null,{"$f":"AM83+AE83","v":976},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":11.8},null,null,null,null,null,874]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"METAL HALIDE 14,000 LUMEN:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"   TRADITIONAIRE",null,null,{"$f":"F28","v":3144},null,{"$f":"H28","v":223486},null,7.29,null,{"$f":"ROUND(Y86*AC86,0)","v":22920},null,{"$f":"ROUND((AE86/AE$112)*100,1)","v":12.1},null,{"$f":"L28-AE86","v":2735},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA86,0)","v":230},null,{"$f":"AM86+AE86","v":23150},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":11.8},null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"   GRANVILLE ACORN",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,7.32,null,{"$f":"ROUND(Y87*AC87,0)","v":0},null,{"$f":"ROUND((AE87/AE$112)*100,1)","v":0},null,{"$f":"L29-AE87","v":0},null,{"$f":"IF(AE87=0,\"0.0 \",ROUND((AI87/AE87)*100,1))","v":"0.0 "},null,{"$f":"ROUND((AM$112/AA$112)*AA87,0)","v":0},null,{"$f":"AM87+AE87","v":0},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND((AI87/AO87)*100,1))","v":"0.0 "},null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"   GAS REPLICA",null,null,{"$f":"F30","v":588},null,{"$f":"H30","v":42826},null,7.32,null,{"$f":"ROUND(Y88*AC88,0)","v":4304},null,{"$f":"ROUND((AE88/AE$112)*100,1)","v":2.2999999999999998},null,{"$f":"L30-AE88","v":512},null,{"$f":"IF(AE88=0,\"0.0 \",ROUND((AI88/AE88)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA88,0)","v":44},null,{"$f":"AM88+AE88","v":4348},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":11.8},null,null,null,null,null,874]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"SODIUM VAPOR 9,500 LUMEN:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"   TOWN & COUNTRY",null,null,{"$f":"F33","v":3192},null,{"$f":"H33","v":129542},null,7.95,null,{"$f":"ROUND(Y91*AC91,0)","v":25376},null,{"$f":"ROUND((AE91/AE$112)*100,1)","v":13.4},null,{"$f":"L33-AE91","v":3001},null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":11.8},null,{"$f":"ROUND((AM$112/AA$112)*AA91,0)","v":133},null,{"$f":"AM91+AE91","v":25509},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":11.8},null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"    HOLOPHANE",null,null,{"$f":"F34","v":2364},null,{"$f":"H34","v":104804},null,8.0500000000000007,null,{"$f":"ROUND(Y92*AC92,0)","v":19030},null,10,null,2270,null,{"$f":"IF(AE92=0,\"0.0 \",ROUND((AI92/AE92)*100,1))","v":11.9},null,108,null,{"$f":"AM92+AE92","v":19138},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":11.9},null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"    RECTILINEAR",null,null,972,null,39447,null,7.95,null,{"$f":"ROUND(Y93*AC93,0)","v":7727},null,4.0999999999999996,null,914,null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":11.8},null,41,null,{"$f":"AM93+AE93","v":7768},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":11.8},null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"    GAS REPLICA",null,null,1272,null,56392,null,8.0399999999999991,null,{"$f":"ROUND(Y94*AC94,0)","v":10227},null,5.4,null,1221,null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":11.9},null,58,null,{"$f":"AM94+AE94","v":10285},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":11.9},null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    ASPEN",null,null,2580,null,114380,null,8.0399999999999991,null,{"$f":"ROUND(Y95*AC95,0)","v":20743},null,10.9,null,2477,null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":11.9},null,118,null,{"$f":"AM95+AE95","v":20861},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":11.9},null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"   TRADITIONAIRE",null,null,0,null,0,null,7.95,null,{"$f":"ROUND(Y96*AC96,0)","v":0},null,0,null,0,null,{"$f":"IF(AE96=0,\"0.0 \",ROUND((AI96/AE96)*100,1))","v":"0.0 "},null,0,null,{"$f":"AM96+AE96","v":0},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":"0.0 "},null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    GRANVILLE ACORN",null,null,156,null,6916,null,8.0399999999999991,null,1254,null,0.7,null,150,null,12,null,7,null,1261,null,11.9,null,null,null,null,null,532]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  22,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F42","v":480},null,{"$f":"H42","v":40920},null,11.42,null,{"$f":"ROUND(Y100*AC100,0)","v":5482},null,{"$f":"ROUND((AE100/AE$112)*100,1)","v":2.9},null,{"$f":"L42-AE100","v":652},null,{"$f":"IF(AE100=0,\"0.0 \",ROUND((AI100/AE100)*100,1))","v":11.9},null,{"$f":"ROUND((AM$112/AA$112)*AA100,0)","v":42},null,{"$f":"AM100+AE100","v":5524},null,{"$f":"IF(AO100=0,\"0.0 \",ROUND((AI100/AO100)*100,1))","v":11.8},null,null,null,null,null,1023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F43","v":24},null,{"$f":"H43","v":3918},null,15.11,null,{"$f":"ROUND(Y101*AC101,0)","v":363},null,{"$f":"ROUND((AE101/AE$112)*100,1)","v":0.2},null,{"$f":"L43-AE101","v":43},null,{"$f":"IF(AE101=0,\"0.0 \",ROUND((AI101/AE101)*100,1))","v":11.8},null,{"$f":"ROUND((AM$112/AA$112)*AA101,0)","v":4},null,{"$f":"AM101+AE101","v":367},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":11.7},null,null,null,null,null,1959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  50,000 LUMEN (SETBACK)",null,null,{"$f":"F44","v":0},null,{"$f":"H44","v":0},null,15.11,null,{"$f":"ROUND(Y102*AC102,0)","v":0},null,{"$f":"ROUND((AE102/AE$112)*100,1)","v":0},null,{"$f":"L44-AE102","v":0},null,{"$f":"IF(AE102=0,\"0.0 \",ROUND((AI102/AE102)*100,1))","v":"0.0 "},null,{"$f":"ROUND((AM$112/AA$112)*AA102,0)","v":0},null,{"$f":"AM102+AE102","v":0},null,{"$f":"IF(AO102=0,\"0.0 \",ROUND((AI102/AO102)*100,1))","v":"0.0 "},null,null,null,null,null,1959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(Y80:Y102)","v":24744},null,{"$f":"SUM(AA80:AA102)","v":1476997},null,null,null,{"$f":"SUM(AE80:AE102)","v":190217},null,{"$f":"ROUND((AE103/AE$112)*100,1)","v":100.4},null,{"$f":"SUM(AI80:AI102)","v":22650},null,{"$f":"IF(AE103=0,\"0.0 \",ROUND((AI103/AE103)*100,1))","v":11.9},null,{"$f":"SUM(AM80:AM102)","v":1519},null,{"$f":"SUM(AO80:AO102)","v":191736},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":11.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":25},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":26},null,{"$f":"C48","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM","v":0},null,{"$f":"ROUND($AO$103*AC106,0)","v":0},null,{"$f":"ROUND((AE106/AE$112)*100,1)","v":0},null,{"$f":"L48-AE106","v":0},null,{"$f":"IF(AE106=0,\"0.0 \",ROUND((AI106/AE106)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM106+AE106","v":0},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"DISTRIBUTION CAPITAL INVESTMENT RIDER (DCI)",null,null,null,null,null,null,{"$f":"CUR_DCI_SL","v":0},null,{"$f":"ROUND($AA$103*AC107,0)","v":0},null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"FERC TRANSMISSION COST RECOVERY RECONCILIATION (FTR)",null,null,null,null,null,null,{"$f":"CUR_FTR_SL","v":0},null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,{"$f":"C51","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-4.5600000000000003E-4},null,{"$f":"ROUND($AA$103*AC109,0)","v":-674},null,{"$f":"ROUND((AE109/AE$112)*100,1)","v":-0.4},null,{"$f":"L51-AE109","v":0},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":0},null,null,null,{"$f":"AM109+AE109","v":-674},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE106:AE109)","v":-674},null,{"$f":"ROUND((AE110/AE$112)*100,1)","v":-0.4},null,{"$f":"SUM(AI106:AI109)","v":0},null,0,null,null,null,{"$f":"SUM(AO106:AO109)","v":-674},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A54","v":31},null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"Y103","v":24744},null,{"$f":"AA103","v":1476997},null,null,null,{"$f":"AE110+AE103","v":189543},null,100,null,{"$f":"AI110+AI103","v":22650},null,{"$f":"ROUND((AI112/AE112)*100,1)","v":11.9},null,{"$f":"ROUND(AA112*CUR_FAC,0)+1","v":1519},null,{"$f":"AO110+AO103","v":191062},null,{"$f":"ROUND((AI112/AO112)*100,1)","v":11.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.001028 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]

{"sheet":"SCH N","index":30,"n_rows":250,"n_cols":28,"rows_kept":250,"cut":false,"hidden":false,"merged":[[199,10,199,15],[12,10,12,15],[47,10,47,15],[100,10,100,15],[9,0,9,18],[44,0,44,18],[97,0,97,18],[145,0,145,18],[196,0,196,18],[148,10,148,15]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 1 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL(1)(8)","BILL(1)(8)","(D - C)","(E / C)",null,"FAC (2)","DSMR (3)","ESM (4)","DCI (5)","FTR (6)","PSM (7)","(C+G+H+L)","(D+G+H+I+J+K+L)","(N-M) / M"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"RS"]
[2,null,null,"NA",300,{"$f":"ROUND((E20*CUR_RS_ENERGY)+CUR_RS_CUST,2)+DSM_RS_CUST","v":27.240000000000002},{"$f":"ROUND((E20*PRO_RS_ENERGY)+PRO_RS_CUST,2)+DSM_RS_CUST","v":36.49},{"$f":"G20-F20","v":9.25},{"$f":"ROUND(H20/F20,3)*100","v":34},null,{"$f":"ROUND(E20*CUR_FAC,2)","v":0.31},{"$f":"ROUND(E20*DSM_RES,2)","v":2.39},{"$f":"ROUND($G20*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI,2)","v":0},{"$f":"ROUND($E20*PRO_FTR_RES,2)","v":0},{"$f":"ROUND(E20*RS_PSM,2)","v":-0.14000000000000001},{"$f":"F20+K20+L20+P20","v":29.8},{"$f":"G20+K20+L20+M20+N20+O20+P20","v":39.050000000000004},{"$f":"ROUND((R20-Q20)/Q20,3)*100","v":31}]
[3,null,null,"NA",400,34.78,44.88,10.100000000000001,28.999999999999996,null,0.41,3.19,0,0,0,-0.18,{"$f":"F21+K21+L21+P21","v":38.199999999999996},{"$f":"G21+K21+L21+M21+N21+O21+P21","v":48.3},26.400000000000002]
[4,null,null,"NA",500,42.33,53.27,10.940000000000005,25.8,null,0.51,3.98,0,0,0,-0.23,46.589999999999996,57.53,23.5]
[5,null,null,"NA",800,64.959999999999994,78.449999999999989,13.489999999999995,20.8,null,0.82,6.37,0,0,0,-0.36,71.789999999999992,85.279999999999987,18.8]
[6,null,null,"NA",1000,80.059999999999988,95.22999999999999,15.170000000000002,18.899999999999999,null,1.03,7.97,0,0,0,-0.46,88.6,103.77,17.100000000000001]
[7,null,null,"NA",1500,117.78,137.18,19.400000000000006,16.5,null,1.54,11.95,0,0,0,-0.68,130.59,149.98999999999998,14.899999999999999]
[8,null,null,"NA",2000,155.51,179.14,23.629999999999995,15.2,null,2.06,15.93,0,0,0,-0.91,172.59,196.22,13.700000000000001]
[]
[null,null,{"$f":"\"(1) REFLECTS DSM HEA RIDER  OF \"&TEXT(DSM_RS_CUST,\"$0.00;($0.00)\")&\" PER BILL.\"","v":"(1) REFLECTS DSM HEA RIDER  OF $0.10 PER BILL."}]
[null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER DSMR \"&TEXT(DSM_RES,\"$0.000000\")&\"  PER KWH.\"","v":"(3) RIDER DSMR $0.007967  PER KWH."}]
[null,null,{"$f":"\"(4) RIDER ESM \"&TEXT(CUR_ESM,\"$0.000000;($0.000000)\")&\"  PER KWH FOR PROPOSED BILL ONLY.\"","v":"(4) RIDER ESM $0.000000  PER KWH FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(5) RIDER DCI \"&TEXT(CUR_DCI,\"$0.00;($0.00)\")&\"  PER BILL FOR PROPOSED BILL ONLY.\"","v":"(5) RIDER DCI $0.00  PER BILL FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(6) RIDER FTR \"&TEXT(CUR_FTR_RES,\"$0.000000;($0.000000)\")&\"  PER KWH FOR PROPOSED BILL ONLY.\"","v":"(6) RIDER FTR $0.000000  PER KWH FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(7) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(7) RIDER PSM ($0.000456)  PER KWH."}]
[null,null,{"$f":"\"(8) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(8) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 2 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (7)","BILL (7)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","DCI (4)","FTR (5)","PSM (6)","(C+G+H+L)","(D+G+H+I+J+K+L)","(N-M) / M"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DS",5,2000,{"$f":"'BILL CALC'!I21","v":178.29},{"$f":"'BILL CALC'!R21","v":218.11},{"$f":"G54-F54","v":39.820000000000022},{"$f":"ROUND(H54/F54,3)*100","v":22.3},null,{"$f":"ROUND(E54*CUR_FAC,2)","v":2.06},{"$f":"ROUND(E54*DSM_DIST,2)","v":5.15},{"$f":"ROUND($G54*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E54*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E54*RS_PSM,2)","v":-0.91},{"$f":"F54+K54+L54+P54","v":184.59},{"$f":"G54+K54+L54+M54+N54+O54+P54","v":224.41000000000003},{"$f":"ROUND((R54-Q54)/Q54,3)*100","v":21.6}]
[2,null,null,10,4000,{"$f":"'BILL CALC'!I22","v":341.58},{"$f":"'BILL CALC'!R22","v":401.95000000000005},60.370000000000061,17.7,null,4.1100000000000003,10.3,0,0,0,-1.82,{"$f":"F55+K55+L55+P55","v":354.17},{"$f":"G55+K55+L55+M55+N55+O55+P55","v":414.54000000000008},{"$f":"ROUND((R55-Q55)/Q55,3)*100","v":17}]
[3,null,null,10,6000,{"$f":"'BILL CALC'!I23","v":504.87},{"$f":"'BILL CALC'!R23","v":585.78},80.909999999999968,16,null,6.17,15.46,0,0,0,-2.74,523.76,604.66999999999996,{"$f":"ROUND((R56-Q56)/Q56,3)*100","v":15.4}]
[4,null,null,30,6000,{"$f":"'BILL CALC'!I24","v":621.12},{"$f":"'BILL CALC'!R24","v":716.73},95.610000000000014,15.4,null,6.17,15.46,0,0,0,-2.74,640.01,735.62,14.899999999999999]
[5,null,null,30,9000,{"$f":"'BILL CALC'!I25","v":771.48},{"$f":"'BILL CALC'!R25","v":886.01},114.52999999999997,14.799999999999999,null,9.25,23.18,0,0,0,-4.0999999999999996,799.81,914.33999999999992,14.299999999999999]
[6,null,null,30,12000,{"$f":"'BILL CALC'!I26","v":921.82999999999993},{"$f":"'BILL CALC'!R26","v":1055.28},133.45000000000005,14.499999999999998,null,12.34,30.91,0,0,0,-5.47,959.6099999999999,1093.06,13.900000000000002]
[7,null,null,50,10000,{"$f":"'BILL CALC'!I27","v":976.6},{"$f":"'BILL CALC'!R27","v":1117.03},140.42999999999995,14.399999999999999,null,10.28,25.76,0,0,0,-4.5599999999999996,1008.08,1148.51,13.900000000000002]
[8,null,null,50,15000,{"$f":"'BILL CALC'!I28","v":1227.19},{"$f":"'BILL CALC'!R28","v":1399.16},171.97000000000003,14.000000000000002,null,15.42,38.64,0,0,0,-6.84,1274.4100000000003,1446.3800000000003,13.5]
[9,null,null,50,20000,{"$f":"'BILL CALC'!I29","v":1477.79},{"$f":"'BILL CALC'!R29","v":1681.2800000000002},203.49000000000024,13.8,null,20.56,51.52,0,0,0,-9.1199999999999992,1540.75,1744.2400000000002,13.200000000000001]
[10,null,null,75,15000,{"$f":"'BILL CALC'!I30","v":1420.94},{"$f":"'BILL CALC'!R30","v":1617.4099999999999},196.4699999999998,13.8,null,15.42,38.64,0,0,0,-6.84,1468.1600000000003,1664.63,13.4]
[11,null,null,75,20000,{"$f":"'BILL CALC'!I31","v":1671.54},{"$f":"'BILL CALC'!R31","v":1899.53},227.99,13.600000000000001,null,20.56,51.52,0,0,0,-9.1199999999999992,1734.5,1962.49,13.100000000000001]
[12,null,null,75,30000,{"$f":"'BILL CALC'!I32","v":2159.11},{"$f":"'BILL CALC'!R32","v":2448.4499999999998},289.33999999999969,13.4,null,30.84,77.28,0,0,0,-13.68,2253.5500000000006,2542.8900000000003,12.8]
[13,null,null,100,20000,{"$f":"'BILL CALC'!I33","v":1865.29},{"$f":"'BILL CALC'!R33","v":2117.7799999999997},252.48999999999978,13.5,null,20.56,51.52,0,0,0,-9.1199999999999992,1928.25,2180.7399999999998,13.100000000000001]
[14,null,null,100,30000,{"$f":"'BILL CALC'!I34","v":2366.4799999999996},{"$f":"'BILL CALC'!R34","v":2682.0299999999997},315.55000000000018,13.3,null,30.84,77.28,0,0,0,-13.68,2460.92,2776.4700000000003,12.8]
[15,null,null,100,40000,{"$f":"'BILL CALC'!I35","v":2831.3599999999997},{"$f":"'BILL CALC'!R35","v":3205.4},374.04000000000042,13.200000000000001,null,41.12,103.04,0,0,0,-18.239999999999998,2957.2799999999997,3331.32,12.6]
[16,null,null,300,60000,{"$f":"'BILL CALC'!I36","v":5420.0499999999993},{"$f":"'BILL CALC'!R36","v":6120.7800000000007},700.73000000000138,12.9,null,61.68,154.56,0,0,0,-27.36,5608.93,6309.6600000000017,12.5]
[17,null,null,300,90000,{"$f":"'BILL CALC'!I37","v":6923.62},{"$f":"'BILL CALC'!R37","v":7813.5300000000007},889.91000000000076,12.9,null,92.52,231.84,0,0,0,-41.04,7206.9400000000005,8096.8500000000013,12.3]
[18,null,null,300,120000,{"$f":"'BILL CALC'!I38","v":8209.36},{"$f":"'BILL CALC'!R38","v":9260.98},1051.619999999999,12.8,null,123.36,309.12,0,0,0,-54.72,8587.1200000000026,9638.7400000000016,12.2]
[19,null,null,500,100000,{"$f":"'BILL CALC'!I39","v":8974.81},{"$f":"'BILL CALC'!R39","v":10123.779999999999},1148.9699999999993,12.8,null,102.8,257.60000000000002,0,0,0,-45.6,9289.6099999999988,10438.579999999998,12.4]
[20,null,null,500,200000,{"$f":"'BILL CALC'!I40","v":13587.36},{"$f":"'BILL CALC'!R40","v":15316.56},1729.1999999999989,12.7,null,205.6,515.20000000000005,0,0,0,-91.2,14216.960000000001,15946.16,12.2]
[21,null,null,500,300000,{"$f":"'BILL CALC'!I41","v":17691.66},{"$f":"'BILL CALC'!R41","v":19936.96},2245.2999999999993,12.7,null,308.39999999999998,772.8,0,0,0,-136.80000000000001,18636.060000000001,20881.36,12]
[]
[22,null,"EH","WINTER"]
[23,null,null,"NA",9400,{"$f":"ROUND(($E77*CUR_EH_KWH_1)+CUR_EH_CST_2,2)","v":593.33000000000004},{"$f":"ROUND($E77*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":691.78},{"$f":"G77-F77","v":98.449999999999932},{"$f":"ROUND(H77/F77,3)*100","v":16.600000000000001},null,{"$f":"ROUND(E77*CUR_FAC,2)","v":9.66},{"$f":"ROUND(E77*DSM_DIST,2)","v":24.21},{"$f":"ROUND($G77*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E77*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E77*RS_PSM,2)","v":-4.29},{"$f":"F77+K77+L77+P77","v":622.91000000000008},{"$f":"G77+K77+L77+M77+N77+O77+P77","v":721.36},{"$f":"ROUND((R77-Q77)/Q77,3)*100","v":15.8}]
[24,null,null,"NA",23600,{"$f":"ROUND($E78*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":1466.97},{"$f":"ROUND($E78*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":1685.03},{"$f":"G78-F78","v":218.05999999999995},{"$f":"ROUND(H78/F78,3)*100","v":14.899999999999999},null,{"$f":"ROUND(E78*CUR_FAC,2)","v":24.26},{"$f":"ROUND(E78*DSM_DIST,2)","v":60.79},{"$f":"ROUND($G78*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E78*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E78*RS_PSM,2)","v":-10.76},1541.26,1759.32,{"$f":"ROUND((R78-Q78)/Q78,3)*100","v":14.099999999999998}]
[25,null,null,"NA",37800,{"$f":"ROUND($E79*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":2340.61},{"$f":"ROUND($E79*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":2678.28},{"$f":"G79-F79","v":337.67000000000007},{"$f":"ROUND(H79/F79,3)*100","v":14.399999999999999},null,{"$f":"ROUND(E79*CUR_FAC,2)","v":38.86},{"$f":"ROUND(E79*DSM_DIST,2)","v":97.37},{"$f":"ROUND($G79*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E79*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E79*RS_PSM,2)","v":-17.239999999999998},2459.6000000000004,2797.2700000000004,{"$f":"ROUND((R79-Q79)/Q79,3)*100","v":13.700000000000001}]
[]
[null,null," CUSTOMER CHARGE IS BASED ON THREE PHASE SECONDARY SERVICE."]
[null,null,{"$f":"\"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.002576 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(PRO_ESM,\"$0.000000;($0.000000)\")&\"  PER KWH FOR PROPOSED BILL ONLY.\"","v":"(3) RIDER ESM $0.000000  PER KWH FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(4) RIDER DCI  \"&TEXT(PRO_DCI_DIST,\"$0.00;($0.00)\")&\" PER BILL FOR PROPOSED BILL ONLY.\"","v":"(4) RIDER DCI  $0.00 PER BILL FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(5) RIDER FTR \"&TEXT(PRO_FTR_DIST,\"$0.000000;($0.000000)\")&\"  PER KW FOR PROPOSED BILL ONLY.\"","v":"(5) RIDER FTR $0.000000  PER KW FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(6) RIDER PSM  \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(6) RIDER PSM  ($0.000456) PER KWH."}]
[null,null,{"$f":"\"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 3 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE (8)","BILL (7)","BILL (7)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","DCI (4)","FTR (5)","PSM (6)","(C+G+H+L)","(D+G+H+I+J+K+L)","(N-M) / M"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)",null,null,null,"On-peak Energy %",null,"On-peak Demand %"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","($)","(%)",null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   DT (SUMMER)",500,144000,{"$f":"ROUND($E107*$W$107*CUR_DT_SUM_E_ON,2)+ROUND($E107*(1-$W$107)*CUR_DT_SUM_E_OFF,2)+ROUND($D107*$Y$107*CUR_DT_SEC_DEMON,2)+ROUND($D107*(1-$Y$107)*CUR_DT_SEC_DEMOFF,2)+CUR_DT_SEC_CST3","v":11832.05},{"$f":"ROUND($E107*$W$107*PRO_DT_SUM_E_ON,2)+ROUND($E107*(1-$W$107)*PRO_DT_SUM_E_OFF,2)+ROUND($D107*$Y$107*PRO_DT_SUM_PEAK,2)+ROUND($D107*(1-$Y$107)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":13736.2},{"$f":"G107-F107","v":1904.1500000000015},{"$f":"ROUND(H107/F107,3)*100","v":16.100000000000001},null,{"$f":"ROUND(E107*CUR_FAC,2)","v":148.03},{"$f":"ROUND(E107*DSM_DIST,2)","v":370.94},{"$f":"ROUND($G107*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E107*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E107*RS_PSM,2)","v":-65.66},{"$f":"F107+K107+L107+P107","v":12285.36},{"$f":"G107+K107+L107+M107+N107+O107+P107","v":14189.510000000002},{"$f":"ROUND((R107-Q107)/Q107,3)*100","v":15.5},null,null,null,{"$f":"'Rate DT-Sec'!H33/'Rate DT-Sec'!H35","v":0.31342354482301149},{"$f":"'Rate DT-Sec'!H49/'Rate DT-Sec'!H51","v":0.30370736623163902},{"$f":"'Rate DT-Sec'!H28/'Rate DT-Sec'!H30","v":0.97739828667750506},{"$f":"'Rate DT-Sec'!H44/'Rate DT-Sec'!H46","v":0.97684669850422257}]
[2,null,null,500,288000,17405.199999999997,20025.34,2620.1400000000031,15.1,null,296.06,741.89,0,0,0,-131.33000000000001,{"$f":"F108+K108+L108+P108","v":18311.819999999996},{"$f":"G108+K108+L108+M108+N108+O108+P108","v":20931.96},{"$f":"ROUND((R108-Q108)/Q108,3)*100","v":14.299999999999999}]
[3,null,null,800,230400,18922.28,21737.929999999997,2815.6499999999978,14.899999999999999,null,236.85,593.51,0,0,0,-105.06,19647.579999999994,22463.229999999992,14.299999999999999]
[4,null,null,800,460800,27839.31,31800.55,3961.239999999998,14.2,null,473.7,1187.02,0,0,0,-210.12,29289.910000000003,33251.149999999994,13.5]
[5,null,null,1000,288000,23649.11,27072.41,3423.2999999999993,14.499999999999998,null,296.06,741.89,0,0,0,-131.33000000000001,24555.73,27979.03,13.900000000000002]
[6,null,null,1000,576000,34795.399999999994,39650.67,4855.2700000000041,14.000000000000002,null,592.13,1483.78,0,0,0,-262.66000000000003,36608.649999999987,41463.919999999991,13.3]
[7,null,null,1200,345600,28375.929999999997,32406.889999999996,4030.9599999999991,14.2,null,355.28,890.27,0,0,0,-157.59,29463.889999999996,33494.85,13.700000000000001]
[8,null,null,1200,691200,41751.47,47500.810000000005,5749.3400000000038,13.8,null,710.55,1780.53,0,0,0,-315.19,43927.360000000001,49676.700000000004,13.100000000000001]
[9,null,null,1500,432000,35466.159999999996,40408.6,4942.4400000000023,13.900000000000002,null,444.1,1112.83,0,0,0,-196.99,36826.1,41768.54,13.4]
[10,null,null,1500,864000,52185.599999999999,59276,7090.4000000000015,13.600000000000001,null,888.19,2225.66,0,0,0,-393.98,54905.469999999994,61995.87,12.9]
[]
[11,null,"   DT (WINTER)",500,144000,{"$f":"ROUND($E118*$X$107*CUR_DT_WIN_E_ON,2)+ROUND($E118*(1-$X$107)*CUR_DT_SUM_E_OFF,2)+ROUND($D118*$Z$107*CUR_DT_WIN_PEAK_ON,2)+ROUND($D118*(1-$Z$107)*CUR_DT_WIN_PK_OFF,2)+CUR_DT_SEC_CST3","v":11398.06},{"$f":"ROUND($E118*$X$107*PRO_DT_WIN_E_ON,2)+ROUND($E118*(1-$X$107)*PRO_DT_WIN_E_OFF,2)+ROUND($D118*$Z$107*PRO_DT_WIN_PEAK,2)+ROUND($D118*(1-$Z$107)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":13244.91},{"$f":"G118-F118","v":1846.8500000000004},{"$f":"ROUND(H118/F118,3)*100","v":16.2},null,{"$f":"ROUND(E118*CUR_FAC,2)","v":148.03},{"$f":"ROUND(E118*DSM_DIST,2)","v":370.94},{"$f":"ROUND($G118*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E118*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E118*RS_PSM,2)","v":-65.66},11851.37,13698.220000000001,{"$f":"ROUND((R118-Q118)/Q118,3)*100","v":15.6}]
[12,null,null,500,288000,16872.550000000003,19422.429999999997,2549.8799999999937,15.1,null,296.06,741.89,0,0,0,-131.33000000000001,17779.170000000002,20329.049999999996,14.299999999999999]
[13,null,null,800,230400,18227.899999999998,20951.840000000004,2723.940000000006,14.899999999999999,null,236.85,593.51,0,0,0,-105.06,18953.199999999993,21677.14,14.399999999999999]
[14,null,null,800,460800,26987.079999999998,30835.880000000005,3848.8000000000065,14.299999999999999,null,473.7,1187.02,0,0,0,-210.12,28437.68,32286.480000000007,13.5]
[15,null,null,1000,288000,22781.140000000003,26089.799999999996,3308.6599999999926,14.499999999999998,null,296.06,741.89,0,0,0,-131.33000000000001,23687.760000000002,26996.419999999995,14.000000000000002]
[16,null,null,1000,576000,33730.1,38444.86,4714.760000000002,14.000000000000002,null,592.13,1483.78,0,0,0,-262.66000000000003,35543.349999999991,40258.109999999993,13.3]
[17,null,null,1200,345600,27334.36,31227.77,3893.41,14.2,null,355.28,890.27,0,0,0,-157.59,28422.32,32315.73,13.700000000000001]
[18,null,null,1200,691200,40473.119999999995,46053.83,5580.7100000000064,13.8,null,710.55,1780.53,0,0,0,-315.19,42649.009999999995,48229.72,13.100000000000001]
[19,null,null,1500,432000,34164.200000000004,38934.71,4770.5099999999948,14.000000000000002,null,444.1,1112.83,0,0,0,-196.99,35524.140000000007,40294.65,13.4]
[20,null,null,1500,864000,50587.650000000009,57467.29,6879.6399999999921,13.600000000000001,null,888.19,2225.66,0,0,0,-393.98,53307.520000000011,60187.159999999996,12.9]
[]
[null,null,{"$f":"\"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.002576 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(PRO_ESM,\"$0.000000;($0.000000)\")&\"  PER KWH FOR CURRENT BILL ONLY.\"","v":"(3) RIDER ESM $0.000000  PER KWH FOR CURRENT BILL ONLY."}]
[null,null,{"$f":"\"(4) RIDER DCI  \"&TEXT(PRO_DCI_DIST,\"$0.00;($0.00)\")&\" PER BILL FOR PROPOSED BILL ONLY.\"","v":"(4) RIDER DCI  $0.00 PER BILL FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(5) RIDER FTR \"&TEXT(PRO_FTR_DIST,\"$0.000000;($0.000000)\")&\"  PER KW FOR PROPOSED BILL ONLY.\"","v":"(5) RIDER FTR $0.000000  PER KW FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(6) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(6) RIDER PSM ($0.000456)  PER KWH."}]
[null,null,{"$f":"\"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH AND THREE PHASE SECONDARY SERVICE.\"","v":"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH AND THREE PHASE SECONDARY SERVICE."}]
[null,null,{"$f":"\"(8) DEMAND AND ENERGY VALUES REPRESENT THE SUM OF ON AND OFF PEAK.  FOR BILL CALCULATION, VALUES ARE SPLIT USING THE RATIO OF VALUES IN SCHEDULE M-2.3.\"","v":"(8) DEMAND AND ENERGY VALUES REPRESENT THE SUM OF ON AND OFF PEAK.  FOR BILL CALCULATION, VALUES ARE SPLIT USING THE RATIO OF VALUES IN SCHEDULE M-2.3."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 4 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (7)","BILL (7)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","DCI (4)","FTR (5)","PSM (6)","(C+G+H+L)","(D+G+H+I+J+K+L)","(N-M) / M"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DP",100,14400,{"$f":"IF($E155>($D155*300),((($D155*300)*CUR_DP_KWH1)+(($E155-($D155*300))*CUR_DP_KWH2)+($D155*CUR_DP_DEMAND)+CUR_DP_CST),(($E155*CUR_DP_KWH1)+($D155*CUR_DP_DEMAND)+CUR_DP_CST))","v":1543.3792000000001},{"$f":"IF($E155>($D155*300),((($D155*300)*PRO_DP_KWH1)+(($E155-($D155*300))*PRO_DP_KWH2)+($D155*PRO_DP_DEMAND)+PRO_DP_CST),(($E155*PRO_DP_KWH1)+($D155*PRO_DP_DEMAND)+PRO_DP_CST))","v":1831.3480000000002},{"$f":"G155-F155","v":287.9688000000001},{"$f":"ROUND(H155/F155,3)*100","v":18.7},null,{"$f":"ROUND(E155*CUR_FAC,2)","v":14.8},{"$f":"ROUND(E155*DSM_DIST,2)","v":37.090000000000003},{"$f":"ROUND($G155*PRO_ESM,2)","v":0},{"$f":"ROUND(PRO_DCI_DIST,2)","v":0},{"$f":"ROUND($E155*PRO_FTR_DIST,2)","v":0},{"$f":"ROUND(E155*RS_PSM,2)","v":-6.57},{"$f":"F155+K155+L155+P155","v":1588.6992},{"$f":"G155+K155+L155+M155+N155+O155+P155","v":1876.6680000000001},{"$f":"ROUND((R155-Q155)/Q155,3)*100","v":18.099999999999998}]
[2,null,null,100,28800,2278.7584000000002,2703.9160000000006,425.15760000000046,18.7,null,29.61,74.19,0,0,0,-13.13,{"$f":"F156+K156+L156+P156","v":2369.4284000000002},{"$f":"G156+K156+L156+M156+N156+O156+P156","v":2794.5860000000007},{"$f":"ROUND((R156-Q156)/Q156,3)*100","v":17.899999999999999}]
[3,null,null,100,43200,2910.2536,3453.3544000000002,543.10080000000016,18.7,null,44.41,111.28,0,0,0,-19.7,3046.2436000000002,3589.3444000000004,17.8]
[4,null,null,200,28800,2986.7584000000002,3543.9160000000006,557.15760000000046,18.7,null,29.61,74.19,0,0,0,-13.13,3077.4284000000002,3634.5860000000007,18.099999999999998]
[5,null,null,200,57600,4457.5168000000003,5289.0520000000006,831.53520000000026,18.7,null,59.21,148.38,0,0,0,-26.27,4638.8368,5470.3720000000003,17.899999999999999]
[6,null,null,200,86400,5720.5072,6787.9287999999997,1067.4215999999997,18.7,null,88.82,222.57,0,0,0,-39.4,5992.4971999999998,7059.9187999999995,17.8]
[7,null,null,300,43200,4430.1376,5256.4839999999995,826.34639999999945,18.7,null,44.41,111.28,0,0,0,-19.7,4566.1275999999998,5392.4739999999993,18.099999999999998]
[8,null,null,300,86400,6636.2752,7874.1880000000001,1237.9128000000001,18.7,null,88.82,222.57,0,0,0,-39.4,6908.2651999999998,8146.1779999999999,17.899999999999999]
[9,null,null,300,129600,8530.7608,10122.503200000001,1591.742400000001,18.7,null,133.22999999999999,333.85,0,0,0,-59.1,8938.7407999999996,10530.483200000001,17.8]
[10,null,null,500,72000,7316.8960000000006,8681.6200000000008,1364.7240000000002,18.7,null,74.02,185.47,0,0,0,-32.83,7543.5560000000014,8908.2800000000007,18.099999999999998]
[11,null,null,500,144000,10993.792000000001,13044.460000000001,2050.6679999999997,18.7,null,148.03,370.94,0,0,0,-65.66,11447.102000000003,13497.770000000002,17.899999999999999]
[12,null,null,500,216000,14151.268,16791.651999999998,2640.3839999999982,18.7,null,222.05,556.41999999999996,0,0,0,-98.5,14831.237999999999,17471.621999999996,17.8]
[13,null,null,800,115200,11647.033600000001,13819.324000000002,2172.2904000000017,18.7,null,118.43,296.76,0,0,0,-52.53,12009.693600000001,14181.984000000002,18.099999999999998]
[14,null,null,800,230400,17530.067200000001,20799.868000000002,3269.8008000000009,18.7,null,236.85,593.51,0,0,0,-105.06,18255.367199999997,21525.167999999998,17.899999999999999]
[15,null,null,800,345600,22582.0288,26795.375199999999,4213.3463999999985,18.7,null,355.28,890.27,0,0,0,-157.59,23669.988799999999,27883.335199999998,17.8]
[16,null,null,1000,144000,14533.792000000001,17244.46,2710.6679999999978,18.7,null,148.03,370.94,0,0,0,-65.66,14987.102000000003,17697.769999999997,18.099999999999998]
[17,null,null,1000,288000,21887.584000000003,25970.14,4082.5559999999969,18.7,null,296.06,741.89,0,0,0,-131.33000000000001,22794.204000000002,26876.76,17.899999999999999]
[18,null,null,1000,432000,28202.536,33464.523999999998,5261.9879999999976,18.7,null,444.1,1112.83,0,0,0,-196.99,29562.475999999999,34824.464,17.8]
[19,null,null,1500,216000,21750.688000000002,25807.3,4056.6119999999974,18.7,null,222.05,556.41999999999996,0,0,0,-98.5,22430.657999999999,26487.269999999997,18.099999999999998]
[20,null,null,1500,432000,32781.376000000004,38895.82,6114.4439999999959,18.7,null,444.1,1112.83,0,0,0,-196.99,34141.316000000006,40255.760000000002,17.899999999999999]
[21,null,null,1500,648000,42253.804000000004,50137.396000000001,7883.5919999999969,18.7,null,666.14,1669.25,0,0,0,-295.49,44293.704000000005,52177.296000000002,17.8]
[22,null,null,3000,432000,43401.376000000004,51495.82,8094.4439999999959,18.7,null,444.1,1112.83,0,0,0,-196.99,44761.316000000006,52855.76,18.099999999999998]
[23,null,null,3000,864000,65462.752,77672.86,12210.108,18.7,null,888.19,2225.66,0,0,0,-393.98,68182.622000000003,80392.73000000001,17.899999999999999]
[24,null,null,3000,1296000,84407.608000000007,100156.012,15748.403999999995,18.7,null,1332.29,3338.5,0,0,0,-590.98,88487.418000000005,104235.822,17.8]
[" "]
[]
[null,null,{"$f":"\"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF $0.001028 PER KWH."}]
[" ",null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.002576 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(PRO_ESM,\"$0.000000;($0.000000)\")&\"  PER KWH FOR CURRENT BILL ONLY.\"","v":"(3) RIDER ESM $0.000000  PER KWH FOR CURRENT BILL ONLY."}]
[null,null,{"$f":"\"(4) RIDER DCI  \"&TEXT(PRO_DCI_DIST,\"$0.00;($0.00)\")&\" PER BILL FOR PROPOSED BILL ONLY.\"","v":"(4) RIDER DCI  $0.00 PER BILL FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(5) RIDER FTR \"&TEXT(PRO_FTR_DIST,\"$0.000000;($0.000000)\")&\"  PER KW FOR PROPOSED BILL ONLY.\"","v":"(5) RIDER FTR $0.000000  PER KW FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(6) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(6) RIDER PSM ($0.000456)  PER KWH."}]
[null,null,{"$f":"\"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(7) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2017-00321"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"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 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER",null,"RIDER","RIDER","BILL","BILL (6)","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (6)(7)","BILL (6)(7)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)",null,"FTR (4)","PSM (5)","(C+G+H+L)","(D+G+H+I+K+L)","(N-M) / M"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)",null,null,null,null,null,"On-peak Demand %",null,"On-peak Energy %"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)",null,"($)","($)","($)","($)","(%)",null,null,null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   TT (SUMMER)",1000,200000,{"$f":"ROUND($E206*CUR_TT_KWH,2)+ROUND($D206*$Y$206*CUR_TT_SUM_PEAK,2)+ROUND($D206*(1-$Y$206)*CUR_TT_SUM_PK_OFF,2)+CUR_TT_SUM_CST","v":16372.85},{"$f":"ROUND($E206*$AA$206*PRO_SUM_TT_ON_KWH,2)+ROUND($E206*(1-$AA$206)*PRO_TT_OFF,2)+ROUND($D206*$Y$206*PRO_TT_SUM_PEAK,2)+ROUND($D206*(1-$Y$206)*PRO_TT_SUM_PK_OFF,2)+PRO_TT_SUM_CST","v":18296.829999999998},{"$f":"G206-F206","v":1923.9799999999977},{"$f":"ROUND(H206/F206,3)*100","v":11.799999999999999},null,{"$f":"ROUND(E206*CUR_FAC,2)","v":205.6},{"$f":"ROUND(E206*DSM_TRANS,2)","v":36.6},{"$f":"ROUND($G206*PRO_ESM,2)","v":0},null,{"$f":"ROUND($E206*PRO_FTR_DTP,2)","v":0},{"$f":"ROUND(E206*RS_PSM,2)","v":-91.2},{"$f":"F206+K206+L206+P206","v":16523.849999999999},{"$f":"G206+K206+L206+M206+O206+P206","v":18447.829999999994},{"$f":"ROUND((R206-Q206)/Q206,3)*100","v":11.600000000000001},null,null,null,null,null,{"$f":"'Rate TT'!H24/'Rate TT'!H26","v":0.96019373391857121},{"$f":"'Rate TT'!H38/'Rate TT'!H40","v":0.96533183982077841},{"$f":"'Rate TT'!H29/'Rate TT'!H31","v":0.35691861068234526},{"$f":"'Rate TT'!H43/'Rate TT'!H45","v":0.34871048801882892}]
[2,null,null,1000,400000,24902.45,27919.48,3017.0299999999988,12.1,null,411.2,73.2,0,null,0,-182.4,{"$f":"F207+K207+L207+P207","v":25204.45},{"$f":"G207+K207+L207+M207+O207+P207","v":28221.48},{"$f":"ROUND((R207-Q207)/Q207,3)*100","v":12}]
[3,null,null,2500,500000,40182.120000000003,44992.09,4809.9699999999939,12,null,514,91.5,0,null,0,-228,40559.620000000003,45369.59,11.899999999999999]
[4,null,null,2500,1000000,61506.12,69048.700000000012,7542.580000000009,12.3,null,1028,183,0,null,0,-456,62261.120000000003,69803.700000000012,12.1]
[5,null,null,5000,1000000,79864.25,89484.17,9619.9199999999983,12,null,1028,183,0,null,0,-456,80619.25,90239.17,11.899999999999999]
[6,null,null,5000,2000000,122512.25,137597.38,15085.130000000005,12.3,null,2056,366,0,null,0,-912,124022.25,139107.38,12.2]
[7,null,null,10000,2000000,159228.49,178468.34,19239.850000000006,12.1,null,2056,366,0,null,0,-912,160738.49,179978.34,12]
[8,null,null,10000,4000000,244524.49,274694.78000000003,30170.290000000037,12.3,null,4112,732,0,null,0,-1824,247544.49,277714.78000000003,12.2]
[9,null,null,10000,6000000,329820.49,370921.22000000003,41100.73000000004,12.5,null,6168,1098,0,null,0,-2736,334350.49,375451.22000000003,12.3]
[10,null,null,20000,4000000,317956.99,356436.69,38479.700000000012,12.1,null,4112,732,0,null,0,-1824,320976.99,359456.69,12]
[11,null,null,20000,8000000,488548.99,548889.56000000006,60340.570000000065,12.4,null,8224,1464,0,null,0,-3648,494588.99,554929.56000000006,12.2]
[12,null,null,20000,12000000,659140.99,741342.43,82201.440000000061,12.5,null,12336,2196,0,null,0,-5472,668200.99,750402.43,12.3]
[13,null,null,40000,16000000,976597.99,1097279.1200000001,120681.13000000012,12.4,null,16448,2928,0,null,0,-7296,988677.99,1109359.1200000001,12.2]
[14,null,null,40000,24000000,1317781.99,1482184.86,164402.87000000011,12.5,null,24672,4392,0,null,0,-10944,1335901.99,1500304.86,12.3]
[15,null,null,80000,32000000,1952695.97,2194058.2400000002,241362.27000000025,12.4,null,32896,5856,0,null,0,-14592,1976855.97,2218218.2400000002,12.2]
[16,null,null,80000,48000000,2635063.9700000002,2963869.72,328805.75,12.5,null,49344,8784,0,null,0,-21888,2671303.9700000002,3000109.72,12.3]
[17,null,null,160000,64000000,3904891.93,4387616.4800000004,482724.55000000028,12.4,null,65792,11712,0,null,0,-29184,3953211.93,4435936.4800000004,12.2]
[18,null,null,160000,96000000,5269627.93,5927239.4400000004,657611.51000000071,12.5,null,98688,17568,0,null,0,-43776,5342107.93,5999719.4400000004,12.3]
[]
[19,null,"   TT (WINTER)",1000,200000,{"$f":"ROUND($E225*CUR_TT_KWH,2)+ROUND($D225*$Z$206*CUR_TT_WIN_PEAK,2)+ROUND($D225*(1-$Z$206)*CUR_TT_WIN_PK_OFF,2)+CUR_TT_WIN_CST","v":15093.140000000001},{"$f":"ROUND($E225*$AB$206*PRO_WIN_TT_ON_KWH,2)+ROUND($E225*(1-$AB$206)*PRO_TT_OFF,2)+ROUND($D225*$Z$206*PRO_TT_WIN_PEAK,2)+ROUND($D225*(1-$Z$206)*PRO_TT_WIN_PK_OFF,2)+PRO_TT_WIN_CST","v":16687.559999999998},{"$f":"G225-F225","v":1594.4199999999964},{"$f":"ROUND(H225/F225,3)*100","v":10.6},null,{"$f":"ROUND(E225*CUR_FAC,2)","v":205.6},{"$f":"ROUND(E225*DSM_TRANS,2)","v":36.6},{"$f":"ROUND($G225*PRO_ESM,2)","v":0},null,{"$f":"ROUND($E225*PRO_FTR_DTP,2)","v":0},{"$f":"ROUND(E225*RS_PSM,2)","v":-91.2},15244.140000000001,16838.559999999994,{"$f":"ROUND((R225-Q225)/Q225,3)*100","v":10.5}]
[20,null,null,1000,400000,23622.74,26121.690000000002,2498.9500000000007,10.6,null,411.2,73.2,0,null,0,-182.4,23924.74,26423.690000000002,10.4]
[21,null,null,2500,500000,36982.85,40968.89,3986.0400000000009,10.8,null,514,91.5,0,null,0,-228,37360.35,41346.39,10.7]
[22,null,null,2500,1000000,58306.85,64554.2,6247.3499999999985,10.7,null,1028,183,0,null,0,-456,59061.85,65309.2,10.6]
[23,null,null,5000,1000000,73465.69,81437.78,7972.0899999999965,10.9,null,1028,183,0,null,0,-456,74220.69,82192.78,10.7]
[24,null,null,5000,2000000,116113.69,128608.4,12494.709999999992,10.8,null,2056,366,0,null,0,-912,117623.69,130118.39999999999,10.6]
[25,null,null,10000,2000000,146431.38999999998,162375.54999999999,15944.160000000003,10.9,null,2056,366,0,null,0,-912,147941.38999999998,163885.54999999999,10.8]
[26,null,null,10000,4000000,231727.38999999998,256716.79999999999,24989.410000000003,10.8,null,4112,732,0,null,0,-1824,234747.38999999998,259736.8,10.6]
[27,null,null,10000,6000000,317023.39,351058.04,34034.649999999965,10.7,null,6168,1098,0,null,0,-2736,321553.39,355588.04,10.6]
[28,null,null,20000,4000000,292362.78000000003,324251.12,31888.339999999967,10.9,null,4112,732,0,null,0,-1824,295382.78000000003,327271.12,10.8]
[29,null,null,20000,8000000,462954.78,512933.61,49978.829999999958,10.8,null,8224,1464,0,null,0,-3648,468994.78,518973.61,10.7]
[30,null,null,20000,12000000,633546.78,701616.09,68069.309999999939,10.7,null,12336,2196,0,null,0,-5472,642606.78,710676.09,10.6]
[31,null,null,40000,16000000,925409.57,1025367.21,99957.640000000014,10.8,null,16448,2928,0,null,0,-7296,937489.57,1037447.21,10.7]
[32,null,null,40000,24000000,1266593.57,1402732.19,136138.61999999988,10.7,null,24672,4392,0,null,0,-10944,1284713.57,1420852.19,10.6]
[33,null,null,80000,32000000,1850319.1199999999,2050234.4100000001,199915.29000000027,10.8,null,32896,5856,0,null,0,-14592,1874479.1199999999,2074394.4100000001,10.7]
[34,null,null,80000,48000000,2532687.12,2804964.37,272277.25,10.8,null,49344,8784,0,null,0,-21888,2568927.12,2841204.37,10.6]
[35,null,null,160000,64000000,3700138.25,4099968.8499999996,399830.59999999963,10.8,null,65792,11712,0,null,0,-29184,3748458.25,4148288.8499999996,10.7]
[36,null,null,160000,96000000,5064874.2500000009,5609428.7399999993,544554.48999999836,10.8,null,98688,17568,0,null,0,-43776,5137354.2500000009,5681908.7399999993,10.6]
[]
[null,null,{"$f":"\"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(1) REFLECTS FUEL ADJUSTMENT COMPONENT (FAC) OF $0.001028 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_TRANS,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.000183 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(PRO_ESM,\"$0.000000;($0.000000)\")&\"  PER KWH FOR CURRENT BILL ONLY.\"","v":"(3) RIDER ESM $0.000000  PER KWH FOR CURRENT BILL ONLY."}]
[null,null,{"$f":"\"(4) RIDER FTR \"&TEXT(PRO_FTR_DTP,\"$0.000000;($0.000000)\")&\"  PER KW FOR PROPOSED BILL ONLY.\"","v":"(4) RIDER FTR $0.000000  PER KW FOR PROPOSED BILL ONLY."}]
[null,null,{"$f":"\"(5) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) RIDER PSM ($0.000456)  PER KWH."}]
[null,null,{"$f":"\"(6) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(6) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[null,null,{"$f":"\"(7) DEMAND VALUE REPRESENTS THE SUM OF ON AND OFF PEAK.  FOR BILL CALCULATION, VALUE IS SPLIT USING THE RATIO OF VALUES IN SCHEDULE M-2.3.\"","v":"(7) DEMAND VALUE REPRESENTS THE SUM OF ON AND OFF PEAK.  FOR BILL CALCULATION, VALUE IS SPLIT USING THE RATIO OF VALUES IN SCHEDULE M-2.3."}]

{"sheet":"BILL CALC","index":31,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,"CURRENT RATES RS BILL",null,null,null,null,null,"PROPOSED RATES RS BILL"]
[null,null,"KWH","KWH","KWH",null,null,null,"KWH","KWH","KWH"]
[null,"CUSTOMER","FIRST","SECOND","THIRD","TOTAL",null,"CUSTOMER","FIRST","SECOND","THIRD","TOTAL"]
[null,"CHARGE","STEP","STEP","STEP","BILL",null,"CHARGE","STEP","STEP","STEP","BILL"]
[null,"EXCLUDES ALL RIDERS AND FUEL-UNFINISHED-NOT USED"]
[]
[null,{"$f":"+CUR_RS_CUST","v":4.5},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":22.64},0,0,{"$f":"SUM(B7:E7)","v":27.14},null,{"$f":"PRO_RS_CUST","v":11.219999999999999},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":25.17},0,0,{"$f":"SUM(H7:K7)","v":36.39}]
[null,4.5,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":30.18},0,0,34.68,null,11.219999999999999,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":33.56},0,0,44.78]
[null,4.5,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":37.729999999999997},0,0,42.23,null,11.219999999999999,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":41.95},0,0,53.17]
[null,4.5,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":60.36},0,0,64.86,null,11.219999999999999,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":67.13},0,0,78.349999999999994]
[null,4.5,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":75.459999999999994},0,0,79.959999999999994,null,11.219999999999999,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":83.91},0,0,95.13]
[null,4.5,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":75.459999999999994},0,0,79.959999999999994,null,11.219999999999999,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":83.91},0,0,95.13]
[null,4.5,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":75.459999999999994},0,0,79.959999999999994,null,11.219999999999999,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":83.91},0,0,95.13]
[]
[]
[null,"CURRENT RATE DS BILL      ",null,null,null,null,null,null,null,null,"PROPOSED RATE DS BILL      "]
[null,null,"DEMAND","DEMAND","DEMAND","KWH","KWH","KWH",null,null,null,"DEMAND","DEMAND","DEMAND","KWH","KWH","KWH"]
[null,"CUSTOMER","FIRST","SECOND","THIRD","FIRST","SECOND","THIRD","TOTAL",null,"CUSTOMER","FIRST","SECOND","THIRD","FIRST","SECOND","THIRD","TOTAL"]
[null,"CHARGE","STEP","STEP","STEP","STEP","STEP","STEP","BILL",null,"CHARGE","STEP","STEP","STEP","STEP","STEP","STEP","BILL"]
[null,"EXCLUDES ALL RIDERS AND FUEL"]
["DS",{"$f":"CUR_DS_CST_2","v":15},{"$f":"IF('SCH N'!$D54<=15,ROUND('SCH N'!$D54*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D54<=15,0,ROUND(('SCH N'!$D54-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E54<=6000,ROUND('SCH N'!$E54*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":163.29},{"$f":"IF('SCH N'!$E54<=6000,0,IF(('SCH N'!$D54*300)<=('SCH N'!$E54-6000),ROUND(('SCH N'!$D54*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E54-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E54<=(6000+('SCH N'!$D54*300)),0,ROUND(('SCH N'!$E54-(6000+('SCH N'!$D54*300)))*(CUR_DS_KWH_3),2))","v":0},{"$f":"SUM(B21:H21)","v":178.29},null,{"$f":"PRO_DS_CST_2","v":34.28},{"$f":"IF('SCH N'!$D54<=15,ROUND('SCH N'!$D54*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D54<=15,0,ROUND(('SCH N'!$D54-15)*PRO_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E54<=6000,ROUND('SCH N'!$E54*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":183.83},{"$f":"IF('SCH N'!$E54<=6000,0,IF(('SCH N'!$D54*300)<=('SCH N'!$E54-6000),ROUND(('SCH N'!$D54*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E54-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E54<=(6000+('SCH N'!$D54*300)),0,ROUND(('SCH N'!$E54-(6000+('SCH N'!$D54*300)))*(PRO_DS_KWH_3),2))","v":0},{"$f":"SUM(K21:Q21)","v":218.11}]
[null,{"$f":"CUR_DS_CST_2","v":15},{"$f":"IF('SCH N'!$D55<=15,ROUND('SCH N'!$D55*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D55<=15,0,ROUND(('SCH N'!$D55-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":326.58},{"$f":"IF('SCH N'!$E55<=6000,0,IF(('SCH N'!$D55*300)<=('SCH N'!$E55-6000),ROUND(('SCH N'!$D55*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E55-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E55<=(6000+('SCH N'!$D55*300)),0,ROUND(('SCH N'!$E55-(6000+('SCH N'!$D55*300)))*(CUR_DS_KWH_3),2))","v":0},341.58,null,{"$f":"PRO_DS_CST_2","v":34.28},{"$f":"IF('SCH N'!$D55<=15,ROUND('SCH N'!$D55*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D55<=15,0,ROUND(('SCH N'!$D55-15)*PRO_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":367.67},{"$f":"IF('SCH N'!$E55<=6000,0,IF(('SCH N'!$D55*300)<=('SCH N'!$E55-6000),ROUND(('SCH N'!$D55*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E55-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E55<=(6000+('SCH N'!$D55*300)),0,ROUND(('SCH N'!$E55-(6000+('SCH N'!$D55*300)))*(PRO_DS_KWH_3),2))","v":0},401.95000000000005]
[null,15,{"$f":"IF('SCH N'!$D56<=15,ROUND('SCH N'!$D56*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D56<=15,0,ROUND(('SCH N'!$D56-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E56<=6000,0,IF(('SCH N'!$D56*300)<=('SCH N'!$E56-6000),ROUND(('SCH N'!$D56*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E56-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E56<=(6000+('SCH N'!$D56*300)),0,ROUND(('SCH N'!$E56-(6000+('SCH N'!$D56*300)))*(CUR_DS_KWH_3),2))","v":0},504.87,null,34.28,{"$f":"IF('SCH N'!$D56<=15,ROUND('SCH N'!$D56*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D56<=15,0,ROUND(('SCH N'!$D56-15)*PRO_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E56<=6000,0,IF(('SCH N'!$D56*300)<=('SCH N'!$E56-6000),ROUND(('SCH N'!$D56*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E56-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E56<=(6000+('SCH N'!$D56*300)),0,ROUND(('SCH N'!$E56-(6000+('SCH N'!$D56*300)))*(PRO_DS_KWH_3),2))","v":0},585.78]
[null,15,{"$f":"IF('SCH N'!$D57<=15,ROUND('SCH N'!$D57*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D57<=15,0,ROUND(('SCH N'!$D57-15)*CUR_DS_DEM_3,2))","v":116.25},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E57<=6000,0,IF(('SCH N'!$D57*300)<=('SCH N'!$E57-6000),ROUND(('SCH N'!$D57*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E57-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E57<=(6000+('SCH N'!$D57*300)),0,ROUND(('SCH N'!$E57-(6000+('SCH N'!$D57*300)))*(CUR_DS_KWH_3),2))","v":0},621.12,null,34.28,{"$f":"IF('SCH N'!$D57<=15,ROUND('SCH N'!$D57*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D57<=15,0,ROUND(('SCH N'!$D57-15)*PRO_DS_DEM_3,2))","v":130.94999999999999},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E57<=6000,0,IF(('SCH N'!$D57*300)<=('SCH N'!$E57-6000),ROUND(('SCH N'!$D57*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E57-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E57<=(6000+('SCH N'!$D57*300)),0,ROUND(('SCH N'!$E57-(6000+('SCH N'!$D57*300)))*(PRO_DS_KWH_3),2))","v":0},716.73]
[null,15,{"$f":"IF('SCH N'!$D58<=15,ROUND('SCH N'!$D58*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D58<=15,0,ROUND(('SCH N'!$D58-15)*CUR_DS_DEM_3,2))","v":116.25},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E58<=6000,0,IF(('SCH N'!$D58*300)<=('SCH N'!$E58-6000),ROUND(('SCH N'!$D58*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E58-6000)*(CUR_DS_KWH_2),2)))","v":150.36000000000001},{"$f":"IF('SCH N'!$E58<=(6000+('SCH N'!$D58*300)),0,ROUND(('SCH N'!$E58-(6000+('SCH N'!$D58*300)))*(CUR_DS_KWH_3),2))","v":0},771.48,null,34.28,{"$f":"IF('SCH N'!$D58<=15,ROUND('SCH N'!$D58*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D58<=15,0,ROUND(('SCH N'!$D58-15)*PRO_DS_DEM_3,2))","v":130.94999999999999},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E58<=6000,0,IF(('SCH N'!$D58*300)<=('SCH N'!$E58-6000),ROUND(('SCH N'!$D58*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E58-6000)*(PRO_DS_KWH_2),2)))","v":169.28},{"$f":"IF('SCH N'!$E58<=(6000+('SCH N'!$D58*300)),0,ROUND(('SCH N'!$E58-(6000+('SCH N'!$D58*300)))*(PRO_DS_KWH_3),2))","v":0},886.01]
[null,15,{"$f":"IF('SCH N'!$D59<=15,ROUND('SCH N'!$D59*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D59<=15,0,ROUND(('SCH N'!$D59-15)*CUR_DS_DEM_3,2))","v":116.25},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E59<=6000,0,IF(('SCH N'!$D59*300)<=('SCH N'!$E59-6000),ROUND(('SCH N'!$D59*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E59-6000)*(CUR_DS_KWH_2),2)))","v":300.70999999999998},{"$f":"IF('SCH N'!$E59<=(6000+('SCH N'!$D59*300)),0,ROUND(('SCH N'!$E59-(6000+('SCH N'!$D59*300)))*(CUR_DS_KWH_3),2))","v":0},921.82999999999993,null,34.28,{"$f":"IF('SCH N'!$D59<=15,ROUND('SCH N'!$D59*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D59<=15,0,ROUND(('SCH N'!$D59-15)*PRO_DS_DEM_3,2))","v":130.94999999999999},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E59<=6000,0,IF(('SCH N'!$D59*300)<=('SCH N'!$E59-6000),ROUND(('SCH N'!$D59*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E59-6000)*(PRO_DS_KWH_2),2)))","v":338.55},{"$f":"IF('SCH N'!$E59<=(6000+('SCH N'!$D59*300)),0,ROUND(('SCH N'!$E59-(6000+('SCH N'!$D59*300)))*(PRO_DS_KWH_3),2))","v":0},1055.28]
[null,15,{"$f":"IF('SCH N'!$D60<=15,ROUND('SCH N'!$D60*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D60<=15,0,ROUND(('SCH N'!$D60-15)*CUR_DS_DEM_3,2))","v":271.25},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E60<=6000,0,IF(('SCH N'!$D60*300)<=('SCH N'!$E60-6000),ROUND(('SCH N'!$D60*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E60-6000)*(CUR_DS_KWH_2),2)))","v":200.48},{"$f":"IF('SCH N'!$E60<=(6000+('SCH N'!$D60*300)),0,ROUND(('SCH N'!$E60-(6000+('SCH N'!$D60*300)))*(CUR_DS_KWH_3),2))","v":0},976.6,null,34.28,{"$f":"IF('SCH N'!$D60<=15,ROUND('SCH N'!$D60*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D60<=15,0,ROUND(('SCH N'!$D60-15)*PRO_DS_DEM_3,2))","v":305.55},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E60<=6000,0,IF(('SCH N'!$D60*300)<=('SCH N'!$E60-6000),ROUND(('SCH N'!$D60*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E60-6000)*(PRO_DS_KWH_2),2)))","v":225.7},{"$f":"IF('SCH N'!$E60<=(6000+('SCH N'!$D60*300)),0,ROUND(('SCH N'!$E60-(6000+('SCH N'!$D60*300)))*(PRO_DS_KWH_3),2))","v":0},1117.03]
[null,15,{"$f":"IF('SCH N'!$D61<=15,ROUND('SCH N'!$D61*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D61<=15,0,ROUND(('SCH N'!$D61-15)*CUR_DS_DEM_3,2))","v":271.25},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E61<=6000,0,IF(('SCH N'!$D61*300)<=('SCH N'!$E61-6000),ROUND(('SCH N'!$D61*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E61-6000)*(CUR_DS_KWH_2),2)))","v":451.07},{"$f":"IF('SCH N'!$E61<=(6000+('SCH N'!$D61*300)),0,ROUND(('SCH N'!$E61-(6000+('SCH N'!$D61*300)))*(CUR_DS_KWH_3),2))","v":0},1227.19,null,34.28,{"$f":"IF('SCH N'!$D61<=15,ROUND('SCH N'!$D61*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D61<=15,0,ROUND(('SCH N'!$D61-15)*PRO_DS_DEM_3,2))","v":305.55},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E61<=6000,0,IF(('SCH N'!$D61*300)<=('SCH N'!$E61-6000),ROUND(('SCH N'!$D61*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E61-6000)*(PRO_DS_KWH_2),2)))","v":507.83},{"$f":"IF('SCH N'!$E61<=(6000+('SCH N'!$D61*300)),0,ROUND(('SCH N'!$E61-(6000+('SCH N'!$D61*300)))*(PRO_DS_KWH_3),2))","v":0},1399.16]
[null,15,{"$f":"IF('SCH N'!$D62<=15,ROUND('SCH N'!$D62*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D62<=15,0,ROUND(('SCH N'!$D62-15)*CUR_DS_DEM_3,2))","v":271.25},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E62<=6000,0,IF(('SCH N'!$D62*300)<=('SCH N'!$E62-6000),ROUND(('SCH N'!$D62*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E62-6000)*(CUR_DS_KWH_2),2)))","v":701.67},{"$f":"IF('SCH N'!$E62<=(6000+('SCH N'!$D62*300)),0,ROUND(('SCH N'!$E62-(6000+('SCH N'!$D62*300)))*(CUR_DS_KWH_3),2))","v":0},1477.79,null,34.28,{"$f":"IF('SCH N'!$D62<=15,ROUND('SCH N'!$D62*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D62<=15,0,ROUND(('SCH N'!$D62-15)*PRO_DS_DEM_3,2))","v":305.55},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E62<=6000,0,IF(('SCH N'!$D62*300)<=('SCH N'!$E62-6000),ROUND(('SCH N'!$D62*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E62-6000)*(PRO_DS_KWH_2),2)))","v":789.95},{"$f":"IF('SCH N'!$E62<=(6000+('SCH N'!$D62*300)),0,ROUND(('SCH N'!$E62-(6000+('SCH N'!$D62*300)))*(PRO_DS_KWH_3),2))","v":0},1681.2800000000002]
[null,15,{"$f":"IF('SCH N'!$D63<=15,ROUND('SCH N'!$D63*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D63<=15,0,ROUND(('SCH N'!$D63-15)*CUR_DS_DEM_3,2))","v":465},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E63<=6000,0,IF(('SCH N'!$D63*300)<=('SCH N'!$E63-6000),ROUND(('SCH N'!$D63*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E63-6000)*(CUR_DS_KWH_2),2)))","v":451.07},{"$f":"IF('SCH N'!$E63<=(6000+('SCH N'!$D63*300)),0,ROUND(('SCH N'!$E63-(6000+('SCH N'!$D63*300)))*(CUR_DS_KWH_3),2))","v":0},1420.94,null,34.28,{"$f":"IF('SCH N'!$D63<=15,ROUND('SCH N'!$D63*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D63<=15,0,ROUND(('SCH N'!$D63-15)*PRO_DS_DEM_3,2))","v":523.79999999999995},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E63<=6000,0,IF(('SCH N'!$D63*300)<=('SCH N'!$E63-6000),ROUND(('SCH N'!$D63*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E63-6000)*(PRO_DS_KWH_2),2)))","v":507.83},{"$f":"IF('SCH N'!$E63<=(6000+('SCH N'!$D63*300)),0,ROUND(('SCH N'!$E63-(6000+('SCH N'!$D63*300)))*(PRO_DS_KWH_3),2))","v":0},1617.4099999999999]
[null,15,{"$f":"IF('SCH N'!$D64<=15,ROUND('SCH N'!$D64*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D64<=15,0,ROUND(('SCH N'!$D64-15)*CUR_DS_DEM_3,2))","v":465},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E64<=6000,0,IF(('SCH N'!$D64*300)<=('SCH N'!$E64-6000),ROUND(('SCH N'!$D64*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E64-6000)*(CUR_DS_KWH_2),2)))","v":701.67},{"$f":"IF('SCH N'!$E64<=(6000+('SCH N'!$D64*300)),0,ROUND(('SCH N'!$E64-(6000+('SCH N'!$D64*300)))*(CUR_DS_KWH_3),2))","v":0},1671.54,null,34.28,{"$f":"IF('SCH N'!$D64<=15,ROUND('SCH N'!$D64*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D64<=15,0,ROUND(('SCH N'!$D64-15)*PRO_DS_DEM_3,2))","v":523.79999999999995},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E64<=6000,0,IF(('SCH N'!$D64*300)<=('SCH N'!$E64-6000),ROUND(('SCH N'!$D64*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E64-6000)*(PRO_DS_KWH_2),2)))","v":789.95},{"$f":"IF('SCH N'!$E64<=(6000+('SCH N'!$D64*300)),0,ROUND(('SCH N'!$E64-(6000+('SCH N'!$D64*300)))*(PRO_DS_KWH_3),2))","v":0},1899.53]
[null,15,{"$f":"IF('SCH N'!$D65<=15,ROUND('SCH N'!$D65*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D65<=15,0,ROUND(('SCH N'!$D65-15)*CUR_DS_DEM_3,2))","v":465},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E65<=6000,0,IF(('SCH N'!$D65*300)<=('SCH N'!$E65-6000),ROUND(('SCH N'!$D65*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E65-6000)*(CUR_DS_KWH_2),2)))","v":1127.68},{"$f":"IF('SCH N'!$E65<=(6000+('SCH N'!$D65*300)),0,ROUND(('SCH N'!$E65-(6000+('SCH N'!$D65*300)))*(CUR_DS_KWH_3),2))","v":61.56},2159.11,null,34.28,{"$f":"IF('SCH N'!$D65<=15,ROUND('SCH N'!$D65*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D65<=15,0,ROUND(('SCH N'!$D65-15)*PRO_DS_DEM_3,2))","v":523.79999999999995},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E65<=6000,0,IF(('SCH N'!$D65*300)<=('SCH N'!$E65-6000),ROUND(('SCH N'!$D65*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E65-6000)*(PRO_DS_KWH_2),2)))","v":1269.56},{"$f":"IF('SCH N'!$E65<=(6000+('SCH N'!$D65*300)),0,ROUND(('SCH N'!$E65-(6000+('SCH N'!$D65*300)))*(PRO_DS_KWH_3),2))","v":69.31},2448.4499999999998]
[null,15,{"$f":"IF('SCH N'!$D66<=15,ROUND('SCH N'!$D66*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D66<=15,0,ROUND(('SCH N'!$D66-15)*CUR_DS_DEM_3,2))","v":658.75},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E66<=6000,0,IF(('SCH N'!$D66*300)<=('SCH N'!$E66-6000),ROUND(('SCH N'!$D66*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E66-6000)*(CUR_DS_KWH_2),2)))","v":701.67},{"$f":"IF('SCH N'!$E66<=(6000+('SCH N'!$D66*300)),0,ROUND(('SCH N'!$E66-(6000+('SCH N'!$D66*300)))*(CUR_DS_KWH_3),2))","v":0},1865.29,null,34.28,{"$f":"IF('SCH N'!$D66<=15,ROUND('SCH N'!$D66*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D66<=15,0,ROUND(('SCH N'!$D66-15)*PRO_DS_DEM_3,2))","v":742.05},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E66<=6000,0,IF(('SCH N'!$D66*300)<=('SCH N'!$E66-6000),ROUND(('SCH N'!$D66*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E66-6000)*(PRO_DS_KWH_2),2)))","v":789.95},{"$f":"IF('SCH N'!$E66<=(6000+('SCH N'!$D66*300)),0,ROUND(('SCH N'!$E66-(6000+('SCH N'!$D66*300)))*(PRO_DS_KWH_3),2))","v":0},2117.7799999999997]
[null,15,{"$f":"IF('SCH N'!$D67<=15,ROUND('SCH N'!$D67*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D67<=15,0,ROUND(('SCH N'!$D67-15)*CUR_DS_DEM_3,2))","v":658.75},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E67<=6000,0,IF(('SCH N'!$D67*300)<=('SCH N'!$E67-6000),ROUND(('SCH N'!$D67*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E67-6000)*(CUR_DS_KWH_2),2)))","v":1202.8599999999999},{"$f":"IF('SCH N'!$E67<=(6000+('SCH N'!$D67*300)),0,ROUND(('SCH N'!$E67-(6000+('SCH N'!$D67*300)))*(CUR_DS_KWH_3),2))","v":0},2366.4799999999996,null,34.28,{"$f":"IF('SCH N'!$D67<=15,ROUND('SCH N'!$D67*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D67<=15,0,ROUND(('SCH N'!$D67-15)*PRO_DS_DEM_3,2))","v":742.05},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E67<=6000,0,IF(('SCH N'!$D67*300)<=('SCH N'!$E67-6000),ROUND(('SCH N'!$D67*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E67-6000)*(PRO_DS_KWH_2),2)))","v":1354.2},{"$f":"IF('SCH N'!$E67<=(6000+('SCH N'!$D67*300)),0,ROUND(('SCH N'!$E67-(6000+('SCH N'!$D67*300)))*(PRO_DS_KWH_3),2))","v":0},2682.0299999999997]
[null,15,{"$f":"IF('SCH N'!$D68<=15,ROUND('SCH N'!$D68*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D68<=15,0,ROUND(('SCH N'!$D68-15)*CUR_DS_DEM_3,2))","v":658.75},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E68<=6000,0,IF(('SCH N'!$D68*300)<=('SCH N'!$E68-6000),ROUND(('SCH N'!$D68*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E68-6000)*(CUR_DS_KWH_2),2)))","v":1503.57},{"$f":"IF('SCH N'!$E68<=(6000+('SCH N'!$D68*300)),0,ROUND(('SCH N'!$E68-(6000+('SCH N'!$D68*300)))*(CUR_DS_KWH_3),2))","v":164.17},2831.3599999999997,null,34.28,{"$f":"IF('SCH N'!$D68<=15,ROUND('SCH N'!$D68*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D68<=15,0,ROUND(('SCH N'!$D68-15)*PRO_DS_DEM_3,2))","v":742.05},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E68<=6000,0,IF(('SCH N'!$D68*300)<=('SCH N'!$E68-6000),ROUND(('SCH N'!$D68*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E68-6000)*(PRO_DS_KWH_2),2)))","v":1692.75},{"$f":"IF('SCH N'!$E68<=(6000+('SCH N'!$D68*300)),0,ROUND(('SCH N'!$E68-(6000+('SCH N'!$D68*300)))*(PRO_DS_KWH_3),2))","v":184.82},3205.4]
[null,15,{"$f":"IF('SCH N'!$D69<=15,ROUND('SCH N'!$D69*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D69<=15,0,ROUND(('SCH N'!$D69-15)*CUR_DS_DEM_3,2))","v":2208.75},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E69<=6000,0,IF(('SCH N'!$D69*300)<=('SCH N'!$E69-6000),ROUND(('SCH N'!$D69*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E69-6000)*(CUR_DS_KWH_2),2)))","v":2706.43},{"$f":"IF('SCH N'!$E69<=(6000+('SCH N'!$D69*300)),0,ROUND(('SCH N'!$E69-(6000+('SCH N'!$D69*300)))*(CUR_DS_KWH_3),2))","v":0},5420.0499999999993,null,34.28,{"$f":"IF('SCH N'!$D69<=15,ROUND('SCH N'!$D69*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D69<=15,0,ROUND(('SCH N'!$D69-15)*PRO_DS_DEM_3,2))","v":2488.0500000000002},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E69<=6000,0,IF(('SCH N'!$D69*300)<=('SCH N'!$E69-6000),ROUND(('SCH N'!$D69*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E69-6000)*(PRO_DS_KWH_2),2)))","v":3046.95},{"$f":"IF('SCH N'!$E69<=(6000+('SCH N'!$D69*300)),0,ROUND(('SCH N'!$E69-(6000+('SCH N'!$D69*300)))*(PRO_DS_KWH_3),2))","v":0},6120.7800000000007]
[null,15,{"$f":"IF('SCH N'!$D70<=15,ROUND('SCH N'!$D70*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D70<=15,0,ROUND(('SCH N'!$D70-15)*CUR_DS_DEM_3,2))","v":2208.75},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E70<=6000,0,IF(('SCH N'!$D70*300)<=('SCH N'!$E70-6000),ROUND(('SCH N'!$D70*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E70-6000)*(CUR_DS_KWH_2),2)))","v":4210},{"$f":"IF('SCH N'!$E70<=(6000+('SCH N'!$D70*300)),0,ROUND(('SCH N'!$E70-(6000+('SCH N'!$D70*300)))*(CUR_DS_KWH_3),2))","v":0},6923.62,null,34.28,{"$f":"IF('SCH N'!$D70<=15,ROUND('SCH N'!$D70*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D70<=15,0,ROUND(('SCH N'!$D70-15)*PRO_DS_DEM_3,2))","v":2488.0500000000002},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E70<=6000,0,IF(('SCH N'!$D70*300)<=('SCH N'!$E70-6000),ROUND(('SCH N'!$D70*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E70-6000)*(PRO_DS_KWH_2),2)))","v":4739.7},{"$f":"IF('SCH N'!$E70<=(6000+('SCH N'!$D70*300)),0,ROUND(('SCH N'!$E70-(6000+('SCH N'!$D70*300)))*(PRO_DS_KWH_3),2))","v":0},7813.5300000000007]
[null,15,{"$f":"IF('SCH N'!$D71<=15,ROUND('SCH N'!$D71*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D71<=15,0,ROUND(('SCH N'!$D71-15)*CUR_DS_DEM_3,2))","v":2208.75},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E71<=6000,0,IF(('SCH N'!$D71*300)<=('SCH N'!$E71-6000),ROUND(('SCH N'!$D71*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E71-6000)*(CUR_DS_KWH_2),2)))","v":4510.71},{"$f":"IF('SCH N'!$E71<=(6000+('SCH N'!$D71*300)),0,ROUND(('SCH N'!$E71-(6000+('SCH N'!$D71*300)))*(CUR_DS_KWH_3),2))","v":985.03},8209.36,null,34.28,{"$f":"IF('SCH N'!$D71<=15,ROUND('SCH N'!$D71*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D71<=15,0,ROUND(('SCH N'!$D71-15)*PRO_DS_DEM_3,2))","v":2488.0500000000002},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E71<=6000,0,IF(('SCH N'!$D71*300)<=('SCH N'!$E71-6000),ROUND(('SCH N'!$D71*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E71-6000)*(PRO_DS_KWH_2),2)))","v":5078.25},{"$f":"IF('SCH N'!$E71<=(6000+('SCH N'!$D71*300)),0,ROUND(('SCH N'!$E71-(6000+('SCH N'!$D71*300)))*(PRO_DS_KWH_3),2))","v":1108.9000000000001},9260.98]
[null,15,{"$f":"IF('SCH N'!$D72<=15,ROUND('SCH N'!$D72*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D72<=15,0,ROUND(('SCH N'!$D72-15)*CUR_DS_DEM_3,2))","v":3758.75},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E72<=6000,0,IF(('SCH N'!$D72*300)<=('SCH N'!$E72-6000),ROUND(('SCH N'!$D72*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E72-6000)*(CUR_DS_KWH_2),2)))","v":4711.1899999999996},{"$f":"IF('SCH N'!$E72<=(6000+('SCH N'!$D72*300)),0,ROUND(('SCH N'!$E72-(6000+('SCH N'!$D72*300)))*(CUR_DS_KWH_3),2))","v":0},8974.81,null,34.28,{"$f":"IF('SCH N'!$D72<=15,ROUND('SCH N'!$D72*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D72<=15,0,ROUND(('SCH N'!$D72-15)*PRO_DS_DEM_3,2))","v":4234.05},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E72<=6000,0,IF(('SCH N'!$D72*300)<=('SCH N'!$E72-6000),ROUND(('SCH N'!$D72*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E72-6000)*(PRO_DS_KWH_2),2)))","v":5303.95},{"$f":"IF('SCH N'!$E72<=(6000+('SCH N'!$D72*300)),0,ROUND(('SCH N'!$E72-(6000+('SCH N'!$D72*300)))*(PRO_DS_KWH_3),2))","v":0},10123.779999999999]
[null,15,{"$f":"IF('SCH N'!$D73<=15,ROUND('SCH N'!$D73*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D73<=15,0,ROUND(('SCH N'!$D73-15)*CUR_DS_DEM_3,2))","v":3758.75},0,{"$f":"IF('SCH N'!$E73<=6000,ROUND('SCH N'!$E73*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E73<=6000,0,IF(('SCH N'!$D73*300)<=('SCH N'!$E73-6000),ROUND(('SCH N'!$D73*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E73-6000)*(CUR_DS_KWH_2),2)))","v":7517.85},{"$f":"IF('SCH N'!$E73<=(6000+('SCH N'!$D73*300)),0,ROUND(('SCH N'!$E73-(6000+('SCH N'!$D73*300)))*(CUR_DS_KWH_3),2))","v":1805.89},13587.36,null,34.28,{"$f":"IF('SCH N'!$D73<=15,ROUND('SCH N'!$D73*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D73<=15,0,ROUND(('SCH N'!$D73-15)*PRO_DS_DEM_3,2))","v":4234.05},0,{"$f":"IF('SCH N'!$E73<=6000,ROUND('SCH N'!$E73*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E73<=6000,0,IF(('SCH N'!$D73*300)<=('SCH N'!$E73-6000),ROUND(('SCH N'!$D73*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E73-6000)*(PRO_DS_KWH_2),2)))","v":8463.75},{"$f":"IF('SCH N'!$E73<=(6000+('SCH N'!$D73*300)),0,ROUND(('SCH N'!$E73-(6000+('SCH N'!$D73*300)))*(PRO_DS_KWH_3),2))","v":2032.98},15316.56]
[null,15,{"$f":"IF('SCH N'!$D74<=15,ROUND('SCH N'!$D74*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D74<=15,0,ROUND(('SCH N'!$D74-15)*CUR_DS_DEM_3,2))","v":3758.75},0,{"$f":"IF('SCH N'!$E74<=6000,ROUND('SCH N'!$E74*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":489.87},{"$f":"IF('SCH N'!$E74<=6000,0,IF(('SCH N'!$D74*300)<=('SCH N'!$E74-6000),ROUND(('SCH N'!$D74*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E74-6000)*(CUR_DS_KWH_2),2)))","v":7517.85},{"$f":"IF('SCH N'!$E74<=(6000+('SCH N'!$D74*300)),0,ROUND(('SCH N'!$E74-(6000+('SCH N'!$D74*300)))*(CUR_DS_KWH_3),2))","v":5910.19},17691.66,null,34.28,{"$f":"IF('SCH N'!$D74<=15,ROUND('SCH N'!$D74*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D74<=15,0,ROUND(('SCH N'!$D74-15)*PRO_DS_DEM_3,2))","v":4234.05},0,{"$f":"IF('SCH N'!$E74<=6000,ROUND('SCH N'!$E74*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":551.5},{"$f":"IF('SCH N'!$E74<=6000,0,IF(('SCH N'!$D74*300)<=('SCH N'!$E74-6000),ROUND(('SCH N'!$D74*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E74-6000)*(PRO_DS_KWH_2),2)))","v":8463.75},{"$f":"IF('SCH N'!$E74<=(6000+('SCH N'!$D74*300)),0,ROUND(('SCH N'!$E74-(6000+('SCH N'!$D74*300)))*(PRO_DS_KWH_3),2))","v":6653.38},19936.96]
[]
[null," CURRENT RATE EH BILL      ",null,null,null,null,null,null,null,null,"PROPOSED RATES EH BILL      "]
[null,"CST CHRG",null,null,null,"ALL KWH",null,null,"TOTAL",null,"CST CHRG",null,null,null,"ALL KWH",null,null,"TOTAL"]
["EH",{"$f":"CUR_EH_CST_2","v":15},null,null,null,{"$f":"ROUND('SCH N'!E77*(CUR_EH_KWH_1),2)","v":578.33000000000004},null,null,{"$f":"SUM(B45:H45)","v":593.33000000000004},null,{"$f":"PRO_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E77*(PRO_EH_KWH_1),2)","v":657.5},null,null,{"$f":"SUM(K45:Q45)","v":691.78}]
[null,{"$f":"CUR_EH_CST_2","v":15},null,null,null,{"$f":"ROUND('SCH N'!E78*(CUR_EH_KWH_1),2)","v":1451.97},null,null,{"$f":"SUM(B46:H46)","v":1466.97},null,{"$f":"PRO_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E78*(PRO_EH_KWH_1),2)","v":1650.75},null,null,{"$f":"SUM(K46:Q46)","v":1685.03}]
[null,{"$f":"CUR_EH_CST_2","v":15},null,null,null,{"$f":"ROUND('SCH N'!E79*(CUR_EH_KWH_1),2)","v":2325.61},null,null,{"$f":"SUM(B47:H47)","v":2340.61},null,{"$f":"PRO_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E79*(PRO_EH_KWH_1),2)","v":2644},null,null,{"$f":"SUM(K47:Q47)","v":2678.28}]