{"text_format":"1","workbook":"xlsx","n_sheets":30,"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 RTP-P","Rate DT RTP-S","Rate DS RTP","Rate TT RTP","Rate SL","Rate TL","Rate UOLS","Rate NSU","Rate SC","Rate SE","Rate LED","SCH N","BILL CALC","Revenue Requirements","Proposed Rates","RTP Worksheet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":686,"comments":10,"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":203,"n_cols":11,"rows_kept":203,"cut":false,"hidden":false,"merged":[[201,1,201,2],[150,1,150,3],[32,1,32,2],[119,1,119,3],[180,1,180,2],[21,1,21,3],[162,1,162,2],[166,1,166,2],[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]]}
[{"$f":"IF(H7=1,\"TEST PERIOD WITH RIDERS\",\"TEST PERIOD WITHOUT RIDERS\")","v":"TEST PERIOD WITH RIDERS"}]
[]
[]
["Input Areas in Grey"]
[null," "]
[null,{"$f":"IF(H$7=1,\"12 Months Projected with Riders\",\"12 Months Projected without Riders\")","v":"12 Months Projected with Riders"}]
[null,null,null,null,null,null,null,1]
[null,"DUKE ENERGY KENTUCKY, INC."]
[null,"AUTOMATED RATE CASE FILING SYSTEM"]
[null,"FOR THE TWELVE MONTHS ENDED March 31, 2021"]
[null,"CASE NO.   2019-00271"]
[null,"SERVICE:",null,"(ELECTRIC SERVICE)"]
[null,"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,"Number of Pages"]
[null,"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,"Schedule M-2.2",22]
[null,"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES",null,null,null,null,null,null,"Schedule M-2.3",23]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"FUEL COSTS:  (BFC EFFECTIVE DEC 2006)"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC):",6.8099999999999996E-4,6.8099999999999996E-4,"$ 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[null,"RESIDENTIAL",0,0,"$ PER KWH","CANCELLED & WITHDRAWN"]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 OCTOBER 1,  2018)",null,null,null,"Enter Here"]
[null,"RESIDENTIAL",{"$f":"IF($H$7=1,F29,0)","v":3.0349999999999999E-3},3.0349999999999999E-3,"$ PER KWH",3.0349999999999999E-3,{"$f":"+F29","v":3.0349999999999999E-3},null,0.1,{"$f":"IF($H$7=1,I29,0)","v":0.1},"HEA $ / MONTH"]
[null,"DISTRIBUTION",5.091E-3,5.091E-3,"$ PER KWH",5.091E-3,{"$f":"+F30","v":5.091E-3}]
[null,"TRANSMISSION",4.6299999999999998E-4,4.6299999999999998E-4,"$ PER KWH",4.6299999999999998E-4,{"$f":"+F31","v":4.6299999999999998E-4}]
[]
[null,"RIDER PSM : (EFFECTIVE MAY 1, 2019)"]
[null,"All Rates",{"$f":"IF($H$7=1,F34,0)","v":-1.63E-4},{"$f":"IF($H$7=1,G34,0)","v":-1.63E-4},"$ PER KWH",-1.63E-4,-1.63E-4]
[]
[]
[]
[null,"WITNESS:",null,"J. L. Kern"]
[]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"RATE RS: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE",11,{"$f":"'Proposed Rates'!C14","v":14},"$ PER MONTH",null,{"$f":"D43/C43-1","v":0.27272727272727271}]
[null,"ENERGY CHARGE",7.1650000000000005E-2,{"$f":"'Proposed Rates'!C20","v":8.4272E-2},"$ PER KWH",null,{"$f":"D44/C44-1","v":0.17616189811584082}]
[]
[null,"RATE DS: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",17.14,{"$f":"'Proposed Rates'!G18","v":15},"$ PER MONTH",null,{"$f":"D48/C48-1","v":-0.12485414235705949}]
[null,"  Three Phase",34.28,{"$f":"'Proposed Rates'!G19","v":30},"$ PER MONTH",null,{"$f":"D49/C49-1","v":-0.12485414235705949}]
[null,"ENERGY CHARGE"]
[null,"  First 6000",8.0199999999999994E-2,{"$f":"'Proposed Rates'!G32","v":9.1238E-2},"$ PER KWH",null,{"$f":"D51/C51-1","v":0.13763092269326682}]
[null,"  Next 300 KWH/KW",4.9231999999999998E-2,{"$f":"'Proposed Rates'!G36","v":5.6008000000000002E-2},"$ PER KWH",null,{"$f":"D52/C52-1","v":0.13763405914852145}]
[null,"  Additional",4.0316999999999999E-2,{"$f":"'Proposed Rates'!G40","v":4.5865999999999997E-2},"$ PER KWH",null,{"$f":"D53/C53-1","v":0.1376342485800035}]
[null,"DEMAND CHARGE"]
[null,"  First 15 KW",0,0,"$ PER KW"]
[null,"  Additional",8.25,{"$f":"'Proposed Rates'!G25","v":9.3800000000000008},"$ PER KW",null,{"$f":"D56/C56-1","v":0.13696969696969696}]
[null,"CAP RATES"]
[null,"  NON-CHURCH",0.23691499999999999,{"$f":"'Proposed Rates'!G44","v":0.26952100000000001},"$ PER KWH",null,{"$f":"D58/C58-1","v":0.13762741911656096}]
[null,"  CHURCH",0.14544499999999999,{"$f":"'Proposed Rates'!G48","v":0.165461},"$ PER KWH",null,{"$f":"D59/C59-1","v":0.13761903124892583}]
[]
[null,"RIDER LM: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  DS (NO INTERVAL DATA RECORDER)",5,5,"$ PER MONTH",null,{"$f":"D63/C63-1","v":0}]
[null,"  DS & DP (INTERVAL DATA RECORDER)",5,5,"$ PER MONTH",null,0]
[]
[null,"RATE DT: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",63.5,{"$f":"'Proposed Rates'!O17","v":65},"$ PER MONTH",null,2.3622047244094446E-2]
[null,"  Three Phase",127,{"$f":"'Proposed Rates'!O16","v":130},"$ PER MONTH",null,2.3622047244094446E-2]
[null,"  Primary Voltage",138,{"$f":"'Proposed Rates'!O23","v":138},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  Summer On-Peak",4.3450000000000003E-2,{"$f":"'Proposed Rates'!O30","v":4.8711999999999998E-2},"$ PER KWH",null,0.12110471806674328]
[null,"  Winter On-Peak",4.1479000000000002E-2,{"$f":"'Proposed Rates'!O31","v":4.6498999999999999E-2},"$ PER KWH",null,0.12102509703705477]
[null,"  Off-Peak",3.5582000000000003E-2,{"$f":"'Proposed Rates'!O32","v":3.9890000000000002E-2},"$ PER KWH",null,0.12107245236355468]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",13.78,{"$f":"'Proposed Rates'!O33","v":15.45},"$ PER KW",null,0.12119013062409278]
[null,"  Summer Off-Peak",1.24,{"$f":"'Proposed Rates'!O34","v":1.39},"$ PER KW",null,0.12096774193548376]
[null,"  Winter On-Peak",13.04,{"$f":"'Proposed Rates'!O35","v":14.62},"$ PER KW",null,0.12116564417177922]
[null,"  Winter Off-Peak",1.24,{"$f":"'Proposed Rates'!O36","v":1.39},"$ PER KW",null,0.12096774193548376]
[null,"  Primary Service Discount First 1000 KW",-0.7,{"$f":"'Proposed Rates'!O37","v":-0.78},"$ PER KW",null,0.11428571428571432]
[null,"  Primary Service Discount Additional KW",-0.54,{"$f":"'Proposed Rates'!O38","v":-0.61},"$ PER KW",null,0.12962962962962954]
[]
[null,"RATE EH: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",17.14,{"$f":"'Proposed Rates'!W17","v":15},"$ PER MONTH",null,-0.12485414235705949]
[null,"  Three Phase",34.28,{"$f":"'Proposed Rates'!W16","v":30},"$ PER MONTH",null,-0.12485414235705949]
[null,"  Primary Voltage",117,{"$f":"'Proposed Rates'!W19","v":117},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  All KWH",6.2202E-2,{"$f":"'Proposed Rates'!W22","v":7.0482000000000003E-2},"$ PER KWH",null,0.13311469084595351]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE SP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",17.14,{"$f":"'Proposed Rates'!AA17","v":15},"$ PER MONTH",null,-0.12485414235705949]
[null,"ENERGY CHARGE"]
[null,"  All KWH",9.6129999999999993E-2,{"$f":"'Proposed Rates'!AA22","v":0.111052},"$ PER KWH",null,0.15522729636949961]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE GSFL: (EFFECTIVE  APRIL 14, 2018)"]
[null,"MINIMUM BILL"]
[null,"  Minimum Bill",2.98,{"$f":"'Proposed Rates'!AE18","v":3.36},"$ PER MONTH",null,0.12751677852348986]
[null,"ENERGY CHARGE"]
[null,"  Loads Between 540 to 720 Hours Use per Month",8.2708000000000004E-2,{"$f":"'Proposed Rates'!AE19","v":9.3089000000000005E-2},"$ PER KWH",null,0.12551385597523823]
[null,"  Loads < 540 Hours Use per Month",9.5240000000000005E-2,{"$f":"'Proposed Rates'!AE20","v":0.107269},"$ PER KWH",null,0.12630197396052067]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE DP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Primary Voltage",117,{"$f":"'Proposed Rates'!AJ19","v":117},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  First 300 KWH/KW",5.1091999999999999E-2,{"$f":"'Proposed Rates'!AJ32","v":5.8202999999999998E-2},"$ PER KWH",null,0.13918030219995292]
[null,"  Additional",4.3219E-2,{"$f":"'Proposed Rates'!AJ33","v":4.9211999999999999E-2},"$ PER KWH",null,0.13866586455031338]
[null,"  Cap Rate",0.241312,{"$f":"'Proposed Rates'!AJ34","v":0.27483600000000002},"$ PER KWH",null,0.13892388277416789]
[null,"DEMAND CHARGE"]
[null,"  All KW",7.92,{"$f":"'Proposed Rates'!AJ31","v":9.02},"$ PER KW",null,0.13888888888888884]
[]
[null,"RATE TT: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Customer Charge",500,{"$f":"'Proposed Rates'!AO18","v":500},"$ PER MONTH",null,{"$f":"D122/C122-1","v":0}]
[null,"ENERGY CHARGE"]
[null,"  On-Peak Summer",4.9050999999999997E-2,{"$f":"'Proposed Rates'!AO34","v":5.3206999999999997E-2},"$ PER KWH",null,8.4728140099080473E-2]
[null,"  On-Peak Winter",4.6826E-2,{"$f":"'Proposed Rates'!AO35","v":5.0793999999999999E-2},null,null,8.4739247426643294E-2]
[null,"  Off-Peak",4.0168000000000002E-2,{"$f":"'Proposed Rates'!AO36","v":4.3570999999999999E-2},null,null,8.4719179446325343E-2]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",8.07,{"$f":"'Proposed Rates'!AO30","v":8.75},"$ PER KW",null,8.4262701363073012E-2]
[null,"  Summer Off-Peak",1.22,{"$f":"'Proposed Rates'!AO32","v":1.32},"$ PER KW",null,8.1967213114754189E-2]
[null,"  Winter On-Peak",6.62,{"$f":"'Proposed Rates'!AO31","v":7.18},"$ PER KW",null,8.4592145015105702E-2]
[null,"  Winter Off-Peak",1.22,{"$f":"D129","v":1.32},"$ PER KW",null,8.1967213114754189E-2]
[]
[null,"RATE RTP-M: (EFFECTIVE  June 1, 2012) (WITHDRAW & CANCEL)"]
[null,"CUSTOMER CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER MONTH"]
[null,"  Primary Voltage",0,null,"$ PER MONTH"]
[null,"  Transmission Voltage",0,null,"$ PER MONTH"]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER KWH"]
[null,"  Primary Voltage",0,null,"$ PER KWH"]
[null,"  Transmission Voltage",0,null,"$ PER KWH"]
[null,"ANSCILLARY SERVICES CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER KWH"]
[null,"  Primary Voltage",0,null,"$ PER KWH"]
[null,"  Transmission Voltage",0,null,"$ PER KWH"]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service",0,null,"$ PER KWH"]
[null,"  Primary Service",0,null,"$ PER KWH"]
[null,"  Transmission Service",0,null,"$ PER KWH"]
[]
[null,"RATE RTP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"PROGRAM CHARGE"]
[null,"  Program Charge",183,183,"$ PER MONTH",null,{"$f":"D153/C153-1","v":0}]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",9.1039999999999992E-3,{"$f":"'RTP Worksheet'!F16","v":1.8391000000000001E-2},"$ PER KWH",null,1.0201010544815468]
[null,"  Primary Voltage",7.8499999999999993E-3,{"$f":"'RTP Worksheet'!I16","v":1.5184E-2},"$ PER KWH",null,0.93426751592356694]
[null,"  Transmission Voltage",3.5760000000000002E-3,{"$f":"'RTP Worksheet'!J16","v":6.6020000000000002E-3},"$ PER KWH",null,0.84619686800894844]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service (DS-Secondary)",{"$f":"0.046597-C155","v":3.7492999999999999E-2},{"$f":"C159","v":3.7492999999999999E-2},"$ PER KWH",null,0]
[null,"  Primary Service (DT-Secondary)",{"$f":"0.038566-C155","v":2.9462000000000002E-2},{"$f":"C160","v":2.9462000000000002E-2},"$ PER KWH",null,0]
[null,"  Transmission Service",{"$f":"0.035662-C157","v":3.2085999999999996E-2},{"$f":"C161","v":3.2085999999999996E-2},"$ PER KWH",null,0]
[]
[null,"RIDER ESM : (EFFECTIVE APR 1, 2018)",null,null,null,"Enter Here"]
[null,"Residential",{"$f":"IF($H$7=1,F164,0)","v":0.1176},{"$f":"IF($H$7=1,G164,0)","v":0.1176},"% of REV",0.1176,0.1176]
[null,"Non Residential",{"$f":"IF($H$7=1,F165,0)","v":0.18160000000000001},{"$f":"IF($H$7=1,G165,0)","v":0.18160000000000001},"% of REV",0.18160000000000001,0.18160000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"RIDER NAMES:"]
[null,"HOME ENERGY ASSISTANCE (HEA)"]
[null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)"]
[null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC)"]
[null,"PROFIT SHARING MECHANISM (PSM)"]
[]
[]
[]
[null,"RATE WS: "]
[null,"Energy",4.7851999999999999E-2,{"$f":"C203","v":4.7851999999999999E-2},"$ PER KWH",null,{"$f":"D203/C203-1","v":0}]

{"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,{"$f":"+INPUT!A1","v":"TEST PERIOD WITH 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":74,"n_cols":11,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["REVENUES AT PRESENT AND PROPOSED RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,"SCHEDULE M"]
[{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
[]
[]
[]
[null,null,null,null,"REVENUE AT",null,"REVENUE AT",null,"REVENUE",null,"% OF"]
["LINE",null,"RATE",null,"PRESENT",null,"PROPOSED",null,"CHANGE",null,"REVENUE"]
[" NO.",null,"CLASSIFICATION",null,"RATES",null,"RATES",null,"(AMOUNT)",null,"CHANGE"]
[null,null,"(A)",null,"(B)",null,"(C)",null,"(D=C-B)",null,"(E=D / B)"]
[null,null,null,null,"($)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL "]
[1,null,"RESIDENTIAL SERVICE  (RS)",null,{"$f":"'Rate RS'!AN79","v":142725329},null,{"$f":"'Rate RS'!R38","v":166037161},null,{"$f":"G21-E21","v":23311832},null,{"$f":"IF(E21=0,\"-\",ROUND(I21/E21,4))","v":0.1633}]
[2,null,"  TOTAL RESIDENTIAL",null,{"$f":"E21","v":142725329},null,{"$f":"G21","v":166037161},null,{"$f":"I21","v":23311832},null,{"$f":"IF(E22=0,\"-\",ROUND(I22/E22,4))","v":0.1633}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DISTRIBUTION SERVICE  (DS)",null,{"$f":"'Rate DS'!AO105","v":107120615},null,{"$f":"'Rate DS'!R50","v":118382878},null,{"$f":"G25-E25","v":11262263},null,{"$f":"IF(E25=0,\"-\",ROUND(I25/E25,4))","v":0.1051}]
[4,null,"DT PRIMARY TIME OF DAY (DT-PRI)",null,{"$f":"'Rate DT-Pri'!AO133","v":35609809},null,{"$f":"'Rate DT-Pri'!R63","v":39188453},null,3578644,null,0.10050000000000001]
[5,null,"DT SECONDARY TIME OF DAY  (DT-SEC)",null,{"$f":"'Rate DT-Sec'!AO129","v":55679009},null,{"$f":"'Rate DT-Sec'!R61","v":61272189},null,{"$f":"G27-E27","v":5593180},null,{"$f":"IF(E27=0,\"-\",ROUND(I27/E27,4))","v":0.10050000000000001}]
[6,null,"ELECTRIC SPACE HEATING  (EH)",null,{"$f":"'Rate EH'!AO91","v":714500},null,{"$f":"'Rate EH'!R43","v":789863},null,{"$f":"G28-E28","v":75363},null,0.1055]
[7,null,"SPORTS SERVICE  (SP)",null,{"$f":"'Rate SP GSFL'!AO101","v":35533},null,{"$f":"'Rate SP GSFL'!R38","v":39290},null,{"$f":"G29-E29","v":3757},null,0.1057]
[8,null,"SMALL FIXED LOADS  (GSFL)",null,{"$f":"'Rate SP GSFL'!AO120","v":684691},null,{"$f":"'Rate SP GSFL'!R57","v":757059},null,{"$f":"G30-E30","v":72368},null,0.1057]
[9,null,"PRIMARY VOLTAGE  (DP)",null,{"$f":"'Rate DP'!AO98","v":1618001},null,{"$f":"'Rate DP'!R46","v":1803392},null,185391,null,0.11459999999999999]
[10,null,"  TOTAL DISTRIBUTION",null,{"$f":"SUM(E25:E31)","v":201462158},null,{"$f":"SUM(G25:G31)","v":222233124},null,{"$f":"SUM(I25:I31)","v":20770966},null,0.1031]
[]
[null,null,"TRANSMISSION"]
[11,null,"TIME OF DAY  (TT)",null,{"$f":"'Rate TT'!AO120","v":15048103},null,{"$f":"'Rate TT'!R56","v":16174592},null,{"$f":"G35-E35","v":1126489},null,{"$f":"IF(E35=0,\"-\",ROUND(I35/E35,4))","v":7.4899999999999994E-2}]
[12,null,"  TOTAL TRANSMISSION",null,{"$f":"SUM(E35)","v":15048103},null,{"$f":"SUM(G35)","v":16174592},null,{"$f":"SUM(I35)","v":1126489},null,{"$f":"IF(E36=0,\"-\",ROUND(I36/E36,4))","v":7.4899999999999994E-2}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT PRIMARY-REAL TIME PRICING  (DT-RTP PRI)",null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,{"$f":"'Rate DT RTP-P'!R38","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,{"$f":"'Rate DT RTP-S'!AO83","v":75246},null,{"$f":"'Rate DT RTP-S'!R39","v":90205},null,{"$f":"G40-E40","v":14959},null,{"$f":"IF(E40=0,\"-\",ROUND(I40/E40,4))","v":0.1988}]
[15,null,"DS-REAL TIME PRICING  (DS-RTP)",null,{"$f":"'Rate DS RTP'!AO83","v":49438},null,{"$f":"'Rate DS RTP'!R39","v":56946},null,{"$f":"G41-E41","v":7508},null,{"$f":"IF(E41=0,\"-\",ROUND(I41/E41,4))","v":0.15190000000000001}]
[16,null,"TT-REAL TIME PRICING  (TT-RTP)",null,{"$f":"'Rate TT RTP'!AO85","v":526469},null,{"$f":"'Rate TT RTP'!R39","v":570332},null,{"$f":"G42-E42","v":43863},null,{"$f":"IF(E42=0,\"-\",ROUND(I42/E42,4))","v":8.3299999999999999E-2}]
[17,null," TOTAL REAL TIME PRICING",null,{"$f":"SUM(E39:E42)","v":651153},null,{"$f":"SUM(G39:G42)","v":717483},null,{"$f":"SUM(I39:I42)","v":66330},null,{"$f":"IF(E43=0,\"-\",ROUND(I43/E43,4))","v":0.1019}]
[]
[null,null,"LIGHTING"]
[18,null,"STREET LIGHTING  (SL)",null,{"$f":"'Rate SL'!AO429","v":1541102},null,{"$f":"'Rate SL'!R209","v":1705304},null,{"$f":"G46-E46","v":164202},null,{"$f":"IF(E46=0,\"-\",ROUND(I46/E46,4))","v":0.1065}]
[19,null,"TRAFFIC LIGHTING  (TL)",null,{"$f":"'Rate TL'!AO98","v":80436},null,{"$f":"'Rate TL'!R47","v":89339},null,8903,null,0.11070000000000001]
[20,null,"UNMETERED OUTDOOR LIGHTING (UOLS)",null,{"$f":"'Rate UOLS'!AO63","v":197059},null,{"$f":"'Rate UOLS'!R28","v":219328},null,22269,null,0.113]
[21,null,"NON STANDARD STREET LIGHTING  (NSU)",null,{"$f":"'Rate NSU'!AO95","v":79931},null,{"$f":"'Rate NSU'!R45","v":88381},null,8450,null,0.1057]
[22,null,"CUST OWNED STREET LIGHTING SERVICE  (SC)",null,{"$f":"'Rate SC'!AO145","v":4056},null,{"$f":"'Rate SC'!R72","v":4515},null,459,null,0.1132]
[23,null,"OVERHEAD EQUIV STREET LIGHTING SERVICE  (SE)",null,{"$f":"'Rate SE'!AO108","v":226920},null,{"$f":"'Rate SE'!R52","v":251044},null,24124,null,0.10630000000000001]
[24,null,"LED OUTDOOR LIGHTING (LED)",null,{"$f":"+'Rate LED'!AO354","v":0},null,{"$f":"+'Rate LED'!R133","v":0},null,0,null,"-"]
[25,null,"  TOTAL LIGHTING",null,{"$f":"SUM(E46:E52)","v":2129504},null,{"$f":"SUM(G46:G52)","v":2357911},null,{"$f":"SUM(I46:I52)","v":228407},null,0.10730000000000001]
[]
[26,null,"INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!V56","v":58828},null,{"$f":"'SCH M-2.3'!R56","v":66205},null,{"$f":"G55-E55","v":7377},null,{"$f":"IF(E55=0,\"-\",ROUND(I55/E55,4))","v":0.12540000000000001}]
[27,null,"SPECIAL CONTRACTS",null,{"$f":"+'SCH M-2.2'!V62","v":16848},null,{"$f":"'SCH M-2.3'!R62","v":18961},null,{"$f":"G56-E56","v":2113},null,{"$f":"IF(E56=0,\"-\",ROUND(I56/E56,4))","v":0.12540000000000001}]
[]
[28,null,"TOTAL RETAIL REVENUE",null,{"$f":"E53+E43+E36+E32+E22+E55+E56","v":362091923},null,{"$f":"G53+G43+G36+G32+G22+G55+G56","v":407605437},null,{"$f":"G58-E58","v":45513514},null,{"$f":"IF(E58=0,\"-\",ROUND(I58/E58,4))","v":0.12570000000000001}]
[]
[null,null,"OTHER MISCELLANEOUS REVENUE"]
[29,null,"PJM AND TRANSMISSION",null,{"$f":"'SCH M-2.2'!V57","v":169500},null,{"$f":"'SCH M-2.3'!R57","v":169500},null,{"$f":"G61-E61","v":0},null,{"$f":"IF(E61=0,\"-\",ROUND(I61/E61,4))","v":0}]
[30,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!V58","v":40932},null,{"$f":"+'SCH M-2.3'!R58","v":40932},null,0,null,0]
[31,null,"RECONNECTION CHARGES",null,{"$f":"'SCH M-2.2'!V59","v":45600},null,{"$f":"+'SCH M-2.3'!R59","v":61738},null,16138,null,0.35389999999999999]
[32,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!V60","v":215037},null,{"$f":"+'SCH M-2.3'!R60","v":319833},null,104796,null,{"$f":"IF(E64=0,\"-\",ROUND(I64/E64,4))","v":0.48730000000000001}]
[33,null,"RENTS",null,{"$f":"'SCH M-2.2'!V61","v":1058004},null,{"$f":"+'SCH M-2.3'!R61","v":1058004},null,0,null,0]
[34,null,"OTHER MISCELLANEOUS",null,{"$f":"'SCH M-2.2'!V63","v":165980},null,{"$f":"+'SCH M-2.3'!R63","v":165980},null,0,null,0]
[35,null,"  TOTAL MISCELLANEOUS REVENUE",null,{"$f":"SUM(E61:E66)","v":1695053},null,{"$f":"SUM(G61:G66)","v":1815987},null,{"$f":"SUM(I61:I66)","v":120934},null,7.1300000000000002E-2]
[]
[36,null,"TOTAL REVENUE",null,{"$f":"E67+E58","v":363786976},null,{"$f":"G67+G58","v":409421424},null,{"$f":"I67+I58","v":45634448},null,{"$f":"IF(E69=0,\"-\",ROUND(I69/E69,4))","v":0.12540000000000001}]
[]
[]
[]
[]
[null,null," "]

{"sheet":"SCH M-2.1","index":3,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["TEST PERIOD REVENUES AT CURRENT RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.1"]
[{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["TEST PERIOD REVENUES AT CURRENT RATES"]
[]
[null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,null,null,"% OF REV"]
[null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,null,null,"TO TOTAL",null,null,null,"TEST PERIOD"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FAC",null,"AVERAGE",null,"EXCLUSIVE OF ",null,"FAC",null,"REVENUE",null,"% OF REV"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"REVENUE",null,"RATE",null,"FAC",null,"REVENUE",null,"TOTAL",null,"TO TOTAL"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F=E/D)",null,"(G)",null,"(H)",null,"(I)",null,"(J)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($)",null,"(¢/KWH)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1567592},null,{"$f":"'Rate RS'!Z79","v":1474334998},null,{"$f":"'Rate RS'!AD79","v":141721307},null,{"$f":"IF(H20=0,\"-\",ROUND(J20/H20*100,6))","v":9.6125579999999999},null,{"$f":"IF(ABS(J20/$J$48*100)<0.005,\"-   \",ROUND(J20/$J$48*100,2))","v":39.25},null,{"$f":"'Rate RS'!AL79","v":1004022},null,{"$f":"'Rate RS'!AN79","v":142725329},null,{"$f":"IF(ABS(R20/$R$48*100)<0.005,\"-    \",ROUND(R20/$R$48*100,2))","v":39.229999999999997}]
[2,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y105","v":157764},null,{"$f":"'Rate DS'!AA105","v":1098580606},null,{"$f":"'Rate DS'!AE105","v":106372482},null,9.6827199999999998,null,{"$f":"IF(ABS(J21/$J$48*100)<0.005,\"-   \",ROUND(J21/$J$48*100,2))","v":29.46},null,{"$f":"'Rate DS'!AM105","v":748133},null,{"$f":"'Rate DS'!AO105","v":107120615},null,29.45]
[3,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y133","v":455},null,{"$f":"'Rate DT-Pri'!AA133","v":479737379},null,{"$f":"'Rate DT-Pri'!AE133","v":35283108},null,7.3546709999999997,null,9.77,null,{"$f":"'Rate DT-Pri'!AM133","v":326701},null,{"$f":"'Rate DT-Pri'!AO133","v":35609809},null,9.7899999999999991]
[4,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y129","v":1876},null,{"$f":"'Rate DT-Sec'!AA129","v":691028749},null,{"$f":"'Rate DT-Sec'!AE129","v":55208418},null,7.9893080000000003,null,15.29,null,{"$f":"'Rate DT-Sec'!AM129","v":470591},null,{"$f":"J23+P23","v":55679009},null,15.31]
[5,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":481},null,{"$f":"'Rate EH'!AA91","v":9323104},null,{"$f":"'Rate EH'!AE91","v":708151},null,7.5956570000000001,null,0.2,null,{"$f":"'Rate EH'!AM91","v":6349},null,{"$f":"'Rate EH'!AO91","v":714500},null,0.2]
[6,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":180},null,{"$f":"'Rate SP GSFL'!AA101","v":277600},null,{"$f":"'Rate SP GSFL'!AE101","v":35344},null,12.731987999999999,null,0.01,null,{"$f":"'Rate SP GSFL'!AM101","v":189},null,{"$f":"'Rate SP GSFL'!AO101","v":35533},null,0.01]
[7,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":540},null,{"$f":"'Rate SP GSFL'!AA120","v":6000613},null,{"$f":"'Rate SP GSFL'!AE120","v":680605},null,11.342257999999999,null,0.19,null,{"$f":"'Rate SP GSFL'!AM120","v":4086},null,{"$f":"J26+P26","v":684691},null,0.19]
[8,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":120},null,{"$f":"'Rate DP'!AA98","v":19761251},null,{"$f":"'Rate DP'!AE98","v":1604544},null,8.1196479999999998,null,0.44,null,{"$f":"'Rate DP'!AM98","v":13457},null,{"$f":"'Rate DP'!AO98","v":1618001},null,0.44]
[9,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":155},null,{"$f":"'Rate TT'!AA120","v":229203341},null,{"$f":"'Rate TT'!AE120","v":14892016},null,6.4972940000000001,null,4.12,null,{"$f":"'Rate TT'!AM120","v":156087},null,{"$f":"'Rate TT'!AO120","v":15048103},null,4.1399999999999997]
[10,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!Y82","v":0},null,{"$f":"'Rate DT RTP-P'!AA82","v":0},null,{"$f":"'Rate DT RTP-P'!AE82","v":0},null,{"$f":"IF(H29=0,\"-\",ROUND(J29/H29*100,6))","v":"-"},null,"-   ",null,{"$f":"'Rate DT RTP-P'!AM82","v":0},null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,"-    "]
[11,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y83","v":24},null,{"$f":"'Rate DT RTP-S'!AA83","v":1610719},null,{"$f":"'Rate DT RTP-S'!AE83","v":75246},null,4.6715780000000002,null,0.02,null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":75246},null,0.02]
[12,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":36},null,{"$f":"'Rate DS RTP'!AA83","v":808421},null,{"$f":"'Rate DS RTP'!AE83","v":49438},null,6.1153779999999998,null,0.01,null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":49438},null,0.01]
[13,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y85","v":24},null,{"$f":"'Rate TT RTP'!AA85","v":14495300},null,{"$f":"'Rate TT RTP'!AE85","v":526469},null,3.6319979999999998,null,0.15,null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":526469},null,0.14000000000000001]
[14,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":135466},null,{"$f":"'Rate SL'!AA429","v":10548224},null,{"$f":"'Rate SL'!AE429","v":1533918},null,14.541955,null,0.42,null,{"$f":"'Rate SL'!AM429","v":7183},null,{"$f":"'Rate SL'!AO429","v":1541102},null,0.42]
[15,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y98","v":95904},null,{"$f":"'Rate TL'!AA98","v":1445796},null,{"$f":"'Rate TL'!AE98","v":79451},null,5.4953120000000002,null,0.02,null,{"$f":"'Rate TL'!AM98","v":985},null,{"$f":"'Rate TL'!AO98","v":80436},null,0.02]
[16,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y63","v":89808},null,{"$f":"'Rate UOLS'!AA63","v":4739968},null,{"$f":"'Rate UOLS'!AE63","v":193831},null,4.089289,null,0.05,null,{"$f":"'Rate UOLS'!AM63","v":3228},null,{"$f":"'Rate UOLS'!AO63","v":197059},null,0.05]
[17,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y95","v":9196},null,{"$f":"'Rate NSU'!AA95","v":449416},null,{"$f":"'Rate NSU'!AE95","v":79625},null,17.717438000000001,null,0.02,null,{"$f":"'Rate NSU'!AM95","v":306},null,{"$f":"'Rate NSU'!AO95","v":79931},null,0.02]
[18,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y145","v":2065},null,{"$f":"'Rate SC'!AA145","v":97596},null,{"$f":"'Rate SC'!AE145","v":3990},null,4.0882820000000004,null,"-   ",null,{"$f":"'Rate SC'!AM145","v":66},null,{"$f":"'Rate SC'!AO145","v":4056},null,"-    "]
[19,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y108","v":25036},null,{"$f":"'Rate SE'!AA108","v":1493016},null,{"$f":"'Rate SE'!AE108","v":225903},null,15.130648000000001,null,0.06,null,{"$f":"'Rate SE'!AM108","v":1017},null,{"$f":"'Rate SE'!AO108","v":226920},null,0.06]
[20,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!Y354","v":0},null,{"$f":"'Rate LED'!AA354","v":0},null,{"$f":"'Rate LED'!AC354","v":0},null,"-",null,"-   ",null,{"$f":"'Rate LED'!AM354","v":0},null,{"$f":"'Rate LED'!AO354","v":0},null,"-    "]
[21,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F56","v":12},null,{"$f":"'SCH M-2.2'!H56","v":715341},null,{"$f":"'SCH M-2.2'!L56","v":58341},null,8.1556909999999991,null,0.02,null,{"$f":"'SCH M-2.2'!T56","v":487},null,{"$f":"'SCH M-2.2'!V56","v":58828},null,0.02]
[22,null,"IS","PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F57","v":0},null,{"$f":"'SCH M-2.2'!H57","v":0},null,{"$f":"'SCH M-2.2'!L57","v":169500},null,{"$f":"IF(H41=0,\"-\",ROUND(J41/H41*100,6))","v":"-"},null,0.05,null,{"$f":"'SCH M-2.2'!T57","v":0},null,{"$f":"'SCH M-2.2'!V57","v":169500},null,0.05]
[23,null,null,"BAD CHECK CHARGES",null,{"$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":40932},null,"-",null,{"$f":"IF(ABS(J42/$J$48*100)<0.005,\"-   \",ROUND(J42/$J$48*100,2))","v":0.01},null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"'SCH M-2.2'!V58","v":40932},null,0.01]
[24,null,null,"RECONNECTION CHGS",null,{"$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":45600},null,"-",null,0.01,null,{"$f":"'SCH M-2.2'!T59","v":0},null,{"$f":"'SCH M-2.2'!V59","v":45600},null,0.01]
[25,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,{"$f":"'SCH M-2.2'!L60","v":215037},null,{"$f":"IF(H44=0,\"-\",ROUND(J44/H44*100,6))","v":"-"},null,0.06,null,{"$f":"'SCH M-2.2'!T60","v":0},null,{"$f":"'SCH M-2.2'!V60","v":215037},null,{"$f":"IF(ABS(R44/$R$48*100)<0.005,\"-    \",ROUND(R44/$R$48*100,2))","v":0.06}]
[26,null,null,"RENTS",null,{"$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":1058004},null,"-",null,0.28999999999999998,null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"'SCH M-2.2'!V61","v":1058004},null,{"$f":"IF(ABS(R45/$R$48*100)<0.005,\"-    \",ROUND(R45/$R$48*100,2))","v":0.28999999999999998}]
[27,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F62","v":132},null,{"$f":"'SCH M-2.2'!H62","v":352079},null,{"$f":"'SCH M-2.2'!L62","v":16608},null,4.717123,null,"-   ",null,{"$f":"'SCH M-2.2'!T62","v":240},null,{"$f":"'SCH M-2.2'!V62","v":16848},null,{"$f":"IF(ABS(R46/$R$48*100)<0.005,\"-    \",ROUND(R46/$R$48*100,2))","v":"-    "}]
[28,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F63","v":0},null,{"$f":"'SCH M-2.2'!H63","v":0},null,{"$f":"'SCH M-2.2'!L63","v":165980},null,"-",null,0.05,null,{"$f":"'SCH M-2.2'!T63","v":0},null,{"$f":"'SCH M-2.2'!V63","v":165980},null,{"$f":"IF(ABS(R47/$R$48*100)<0.005,\"-    \",ROUND(R47/$R$48*100,2))","v":0.05}]
[29,null,"    TOTAL",null,null,{"$f":"SUM(F20:F47)","v":2086866},null,{"$f":"SUM(H20:H47)","v":4045003517},null,{"$f":"SUM(J20:J47)","v":361043848},null,8.925675,null,100,null,{"$f":"SUM(P20:P47)","v":2743127},null,{"$f":"SUM(R20:R47)","v":363786976},null,100]
[]
[null,null,"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 AND M-2.3."]

{"sheet":"SCH M-2.2","index":4,"n_rows":68,"n_cols":24,"rows_kept":68,"cut":false,"hidden":false,"merged":[[54,2,54,3],[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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE",null,"(K + H)",null,"(M / K1)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1567592},null,{"$f":"'Rate RS'!Z79","v":1474334998},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":9.6125579999999999},null,{"$f":"'Rate RS'!AD79","v":141721307},null,{"$f":"ROUND((L21/L$22)*100,2)","v":100},null,{"$f":"'Rate RS'!AH79","v":23311832},null,{"$f":"ROUND((P21/L21)*100,1)","v":16.399999999999999},null,{"$f":"'Rate RS'!AL79","v":1004022},null,{"$f":"'Rate RS'!AN79","v":142725329},null,{"$f":"ROUND((P21/V21)*100,1)","v":16.3}]
[2,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1567592},null,{"$f":"H21","v":1474334998},null,{"$f":"IF(H22=0,\"-\",ROUND((L22/H22)*100,6))","v":9.6125579999999999},null,{"$f":"L21","v":141721307},null,{"$f":"ROUND((L22/L$66)*100,2)","v":39.25},null,{"$f":"P21","v":23311832},null,{"$f":"ROUND((P22/L22)*100,1)","v":16.399999999999999},null,{"$f":"T21","v":1004022},null,{"$f":"V21","v":142725329},null,{"$f":"ROUND((P22/V22)*100,1)","v":16.3}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y105","v":157764},null,{"$f":"'Rate DS'!AA105","v":1098580606},null,{"$f":"IF(H25=0,\"-\",ROUND((L25/H25)*100,6))","v":9.6827199999999998},null,{"$f":"'Rate DS'!AE105","v":106372482},null,{"$f":"ROUND((L25/L$32)*100,2)","v":53.21},null,{"$f":"'Rate DS'!AI105","v":11262263},null,{"$f":"ROUND((P25/L25)*100,1)","v":10.6},null,{"$f":"'Rate DS'!AM105","v":748133},null,{"$f":"'Rate DS'!AO105","v":107120615},null,{"$f":"ROUND((P25/V25)*100,1)","v":10.5}]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y133","v":455},null,{"$f":"'Rate DT-Pri'!AA133","v":479737379},null,7.3546709999999997,null,{"$f":"'Rate DT-Pri'!AE133","v":35283108},null,17.649999999999999,null,{"$f":"'Rate DT-Pri'!AI133","v":3578644},null,10.1,null,{"$f":"'Rate DT-Pri'!AM133","v":326701},null,{"$f":"'Rate DT-Pri'!AO133","v":35609809},null,10]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y129","v":1876},null,{"$f":"'Rate DT-Sec'!AA129","v":691028749},null,7.9893080000000003,null,{"$f":"'Rate DT-Sec'!AE129","v":55208418},null,27.62,null,{"$f":"'Rate DT-Sec'!AI129","v":5593180},null,10.1,null,{"$f":"'Rate DT-Sec'!AM129","v":470591},null,{"$f":"'Rate DT-Sec'!AO129","v":55679009},null,{"$f":"ROUND((P27/V27)*100,1)","v":10}]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":481},null,{"$f":"'Rate EH'!AA91","v":9323104},null,7.5956570000000001,null,{"$f":"'Rate EH'!AE91","v":708151},null,0.35,null,{"$f":"'Rate EH'!AI91","v":75363},null,{"$f":"ROUND((P28/L28)*100,1)","v":10.6},null,{"$f":"'Rate EH'!AM91","v":6349},null,{"$f":"'Rate EH'!AO91","v":714500},null,{"$f":"ROUND((P28/V28)*100,1)","v":10.5}]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":180},null,{"$f":"'Rate SP GSFL'!AA101","v":277600},null,12.731987999999999,null,{"$f":"'Rate SP GSFL'!AE101","v":35344},null,0.02,null,{"$f":"'Rate SP GSFL'!AI101","v":3757},null,{"$f":"ROUND((P29/L29)*100,1)","v":10.6},null,{"$f":"'Rate SP GSFL'!AM101","v":189},null,{"$f":"'Rate SP GSFL'!AO101","v":35533},null,{"$f":"ROUND((P29/V29)*100,1)","v":10.6}]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":540},null,{"$f":"'Rate SP GSFL'!AA120","v":6000613},null,11.342257999999999,null,{"$f":"'Rate SP GSFL'!AE120","v":680605},null,0.34,null,{"$f":"'Rate SP GSFL'!AI120","v":72368},null,{"$f":"ROUND((P30/L30)*100,1)","v":10.6},null,{"$f":"'Rate SP GSFL'!AM120","v":4086},null,{"$f":"'Rate SP GSFL'!AO120","v":684691},null,{"$f":"ROUND((P30/V30)*100,1)","v":10.6}]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":120},null,{"$f":"'Rate DP'!AA98","v":19761251},null,8.1196479999999998,null,{"$f":"'Rate DP'!AE98","v":1604544},null,{"$f":"ROUND((L31/L$32)*100,2)","v":0.8},null,{"$f":"'Rate DP'!AI98","v":185391},null,11.6,null,{"$f":"'Rate DP'!AM98","v":13457},null,{"$f":"'Rate DP'!AO98","v":1618001},null,11.5]
[10,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F25:F31)","v":161416},null,{"$f":"SUM(H25:H31)","v":2304709302},null,{"$f":"IF(H32=0,\"-\",ROUND((L32/H32)*100,6))","v":8.6732259999999997},null,{"$f":"SUM(L25:L31)","v":199892652},null,{"$f":"ROUND((L32/L$66)*100,2)","v":55.37},null,{"$f":"SUM(P25:P31)","v":20770966},null,{"$f":"ROUND((P32/L32)*100,1)","v":10.4},null,{"$f":"SUM(T25:T31)","v":1569506},null,{"$f":"SUM(V25:V31)","v":201462158},null,{"$f":"ROUND((P32/V32)*100,1)","v":10.3}]
[]
[null,null,"TRANSMISSION"]
[11,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":155},null,{"$f":"'Rate TT'!AA120","v":229203341},null,{"$f":"IF(H35=0,\"-\",ROUND((L35/H35)*100,6))","v":6.4972940000000001},null,{"$f":"'Rate TT'!AE120","v":14892016},null,{"$f":"ROUND((L35/L$36)*100,2)","v":100},null,{"$f":"'Rate TT'!AI120","v":1126489},null,{"$f":"ROUND((P35/L35)*100,1)","v":7.6},null,{"$f":"'Rate TT'!AM120","v":156087},null,{"$f":"'Rate TT'!AO120","v":15048103},null,{"$f":"'Rate TT'!AQ120","v":7.5}]
[12,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F35","v":155},null,{"$f":"H35","v":229203341},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":6.4972940000000001},null,{"$f":"L35","v":14892016},null,{"$f":"ROUND((L36/L$66)*100,2)","v":4.12},null,{"$f":"P35","v":1126489},null,{"$f":"ROUND((P36/L36)*100,1)","v":7.6},null,{"$f":"T35","v":156087},null,{"$f":"V35","v":15048103},null,{"$f":"ROUND((P36/V36)*100,1)","v":7.5}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!Y82","v":0},null,{"$f":"'Rate DT RTP-P'!AA82","v":0},null,{"$f":"IF(H39=0,\"-\",ROUND((L39/H39)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!AE82","v":0},null,{"$f":"IFERROR(ROUND((L39/L$43)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AI82","v":0},null,{"$f":"IFERROR(ROUND((P39/L39)*100,1),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AM82","v":0},null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,{"$f":"IFERROR(ROUND((P39/V39)*100,1),0)","v":0}]
[14,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y83","v":24},null,{"$f":"'Rate DT RTP-S'!AA83","v":1610719},null,{"$f":"IF(H40=0,\"-\",ROUND((L40/H40)*100,6))","v":4.6715780000000002},null,{"$f":"'Rate DT RTP-S'!AE83","v":75246},null,{"$f":"ROUND((L40/L$43)*100,2)","v":11.56},null,{"$f":"'Rate DT RTP-S'!AI83","v":14959},null,{"$f":"ROUND((P40/L40)*100,1)","v":19.899999999999999},null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":75246},null,{"$f":"ROUND((P40/V40)*100,1)","v":19.899999999999999}]
[15,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":36},null,{"$f":"'Rate DS RTP'!AA83","v":808421},null,{"$f":"IF(H41=0,\"-\",ROUND((L41/H41)*100,6))","v":6.1153779999999998},null,{"$f":"'Rate DS RTP'!AE83","v":49438},null,{"$f":"ROUND((L41/L$43)*100,2)","v":7.59},null,{"$f":"'Rate DS RTP'!AI83","v":7508},null,{"$f":"ROUND((P41/L41)*100,1)","v":15.2},null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":49438},null,{"$f":"ROUND((P41/V41)*100,1)","v":15.2}]
[16,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y85","v":24},null,{"$f":"'Rate TT RTP'!AA85","v":14495300},null,{"$f":"IF(H42=0,\"-\",ROUND((L42/H42)*100,6))","v":3.6319979999999998},null,{"$f":"'Rate TT RTP'!AE85","v":526469},null,{"$f":"ROUND((L42/L$43)*100,2)","v":80.849999999999994},null,{"$f":"'Rate TT RTP'!AI85","v":43863},null,{"$f":"ROUND((P42/L42)*100,1)","v":8.3000000000000007},null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":526469},null,{"$f":"ROUND((P42/V42)*100,1)","v":8.3000000000000007}]
[17,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F39:F42)","v":84},null,{"$f":"SUM(H39:H42)","v":16914440},null,{"$f":"IF(H43=0,\"-\",ROUND((L43/H43)*100,6))","v":3.8496869999999999},null,{"$f":"SUM(L39:L42)","v":651153},null,{"$f":"ROUND((L43/L$66)*100,2)","v":0.18},null,{"$f":"SUM(P39:P42)","v":66330},null,{"$f":"ROUND((P43/L43)*100,1)","v":10.199999999999999},null,{"$f":"SUM(T39:T42)","v":0},null,{"$f":"SUM(V39:V42)","v":651153},null,{"$f":"ROUND((P43/V43)*100,1)","v":10.199999999999999}]
[]
[null,null,"LIGHTING"]
[18,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":135466},null,{"$f":"'Rate SL'!AA429","v":10548224},null,{"$f":"IF(H46=0,\"-\",ROUND((L46/H46)*100,6))","v":14.541955},null,{"$f":"'Rate SL'!AE429","v":1533918},null,{"$f":"ROUND((L46/L$53)*100,2)","v":72.47},null,{"$f":"'Rate SL'!AI429","v":164202},null,{"$f":"ROUND((P46/L46)*100,1)","v":10.7},null,{"$f":"'Rate SL'!AM429","v":7183},null,{"$f":"'Rate SL'!AO429","v":1541102},null,{"$f":"ROUND((P46/V46)*100,1)","v":10.7}]
[19,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y98","v":95904},null,{"$f":"'Rate TL'!AA98","v":1445796},null,5.4953120000000002,null,{"$f":"'Rate TL'!AE98","v":79451},null,3.75,null,{"$f":"'Rate TL'!AI98","v":8903},null,11.2,null,{"$f":"'Rate TL'!AM98","v":985},null,{"$f":"'Rate TL'!AO98","v":80436},null,11.1]
[20,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y63","v":89808},null,{"$f":"'Rate UOLS'!AA63","v":4739968},null,4.089289,null,{"$f":"'Rate UOLS'!AE63","v":193831},null,9.16,null,{"$f":"'Rate UOLS'!AI63","v":22269},null,{"$f":"IF(L48=0,\"0.0 \",ROUND((P48/L48)*100,1))","v":11.5},null,{"$f":"'Rate UOLS'!AM63","v":3228},null,{"$f":"'Rate UOLS'!AO63","v":197059},null,{"$f":"IF(V48=0,\"0.0 \",ROUND((P48/V48)*100,1))","v":11.3}]
[21,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y95","v":9196},null,{"$f":"'Rate NSU'!AA95","v":449416},null,17.717438000000001,null,{"$f":"'Rate NSU'!AE95","v":79625},null,3.76,null,{"$f":"'Rate NSU'!AI95","v":8450},null,10.6,null,{"$f":"'Rate NSU'!AM95","v":306},null,{"$f":"'Rate NSU'!AO95","v":79931},null,10.6]
[22,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y145","v":2065},null,{"$f":"'Rate SC'!AA145","v":97596},null,4.0882820000000004,null,{"$f":"'Rate SC'!AE145","v":3990},null,0.19,null,{"$f":"'Rate SC'!AI145","v":459},null,11.5,null,{"$f":"'Rate SC'!AM145","v":66},null,{"$f":"'Rate SC'!AO145","v":4056},null,11.3]
[23,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y108","v":25036},null,{"$f":"'Rate SE'!AA108","v":1493016},null,15.130648000000001,null,{"$f":"'Rate SE'!AE108","v":225903},null,10.67,null,{"$f":"'Rate SE'!AI108","v":24123},null,10.7,null,{"$f":"'Rate SE'!AM108","v":1017},null,{"$f":"'Rate SE'!AO108","v":226920},null,10.6]
[24,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!Y354","v":0},null,{"$f":"'Rate LED'!AA354","v":0},null,"-",null,{"$f":"'Rate LED'!AE354","v":0},null,null,null,{"$f":"'Rate LED'!AI354","v":0},null,{"$f":"IFERROR(ROUND((P52/L52)*100,1),0)","v":0},null,{"$f":"'Rate LED'!AM354","v":0},null,{"$f":"'Rate LED'!AO354","v":0},null,{"$f":"IFERROR(ROUND((P52/V52)*100,1),0)","v":0}]
[25,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F46:F52)","v":357475},null,{"$f":"SUM(H46:H52)","v":18774016},null,{"$f":"IF(H53=0,\"-\",ROUND((L53/H53)*100,6))","v":11.274721},null,{"$f":"SUM(L46:L52)","v":2116718},null,{"$f":"ROUND((L53/L$66)*100,2)","v":0.59},null,{"$f":"SUM(P46:P52)","v":228406},null,10.8,null,{"$f":"SUM(T46:T52)","v":12785},null,{"$f":"SUM(V46:V52)","v":2129504},null,10.7]
[]
[null,null,"OTHER MISC REVENUE"]
[26,null,"ID01","INTERDEPARTMENTAL",null,12,null,715341,null,{"$f":"IF(H56=0,\"-\",ROUND((L56/H56)*100,6))","v":8.1556909999999991},null,{"$f":"V56-T56","v":58341},null,{"$f":"ROUND((L56/L$64)*100,2)","v":3.3},null,{"$f":"'SCH M-2.3'!L56-'SCH M-2.2'!L56","v":7377},null,{"$f":"ROUND((P56/L56)*100,1)","v":12.6},null,{"$f":"ROUND(H56*CUR_FAC,0)","v":487},null,58828,null,{"$f":"ROUND((P56/V56)*100,1)","v":12.5}]
[27,null,null,"PJM AND TRANSMISSION ",null,0,null,0,null,"-",null,169500,null,{"$f":"ROUND((L57/L$64)*100,2)","v":9.58},null,{"$f":"'SCH M-2.3'!L57-'SCH M-2.2'!L57","v":0},null,{"$f":"IF(L57=0,0,ROUND((P57/L57)*100,1))","v":0},null,0,null,{"$f":"L57+T57","v":169500},null,{"$f":"IF(V57=0,0,ROUND((P57/V57)*100,1))","v":0}]
[28,null,null,"BAD CHECK CHARGES",null,0,null,0,null,"-",null,40932,null,2.31,null,{"$f":"'SCH M-2.3'!L58-'SCH M-2.2'!L58","v":0},null,0,null,0,null,40932,null,0]
[29,null,null,"RECONNECTION CHGS",null,0,null,0,null,"-",null,45600,null,2.58,null,{"$f":"'SCH M-2.3'!L59-'SCH M-2.2'!L59","v":16138},null,35.4,null,0,null,45600,null,35.4]
[30,null,null,"POLE AND LINE ATTACHMENTS",null,0,null,0,null,"-",null,215037,null,{"$f":"ROUND((L60/L$64)*100,2)","v":12.15},null,{"$f":"'SCH M-2.3'!L60-'SCH M-2.2'!L60","v":104796},null,{"$f":"ROUND((P60/L60)*100,1)","v":48.7},null,0,null,{"$f":"L60+T60","v":215037},null,{"$f":"ROUND((P60/V60)*100,1)","v":48.7}]
[31,null,null,"RENTS",null,0,null,0,null,"-",null,1058004,null,59.77,null,{"$f":"'SCH M-2.3'!L61-'SCH M-2.2'!L61","v":0},null,0,null,0,null,1058004,null,0]
[32,null,"WS","SPECIAL CONTRACTS",null,132,null,352079,null,4.717123,null,{"$f":"V62-T62","v":16608},null,0.94,null,{"$f":"'SCH M-2.3'!L62-'SCH M-2.2'!L62","v":2113},null,12.7,null,{"$f":"ROUND(H62*CUR_FAC,0)","v":240},null,{"$f":"ROUND(H62*INPUT!C203,0)","v":16848},null,12.5]
[33,null,null,"OTHER MISC",null,0,null,0,null,"-",null,165980,null,{"$f":"ROUND((L63/L$64)*100,2)","v":9.3800000000000008},null,{"$f":"'SCH M-2.3'!L63-'SCH M-2.2'!L63","v":0},null,0,null,0,null,165980,null,0]
[34,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F56:F63)","v":144},null,{"$f":"SUM(H56:H63)","v":1067420},null,null,null,{"$f":"SUM(L56:L63)","v":1770002},null,{"$f":"ROUND((L64/L$66)*100,2)","v":0.49},null,{"$f":"SUM(P56:P63)","v":130424},null,7.4,null,{"$f":"SUM(T56:T63)","v":727},null,{"$f":"SUM(V56:V63)","v":1770729},null,7.4]
[]
[35,null,"    TOTAL",null,null,{"$f":"F64+F53+F43+F36+F32+F22","v":2086866},null,{"$f":"H64+H53+H43+H36+H32+H22","v":4045003517},null,{"$f":"IF(H66=0,\"-\",ROUND((L66/H66)*100,6))","v":8.925675},null,{"$f":"L64+L53+L43+L36+L32+L22","v":361043848},null,100,null,{"$f":"P64+P53+P43+P36+P32+P22","v":45634447},null,{"$f":"ROUND((P66/L66)*100,1)","v":12.6},null,{"$f":"T64+T53+T43+T36+T32+T22","v":2743127},null,{"$f":"V64+V53+V43+V36+V32+V22","v":363786976},null,{"$f":"ROUND((P66/V66)*100,1)","v":12.5}]
[]
[null,null,{"$f":"\"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH \"&TEXT(Page_Num_2.2,\"00\")&\".\"","v":"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH 22."}]

{"sheet":"SCH M-2.3","index":5,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[54,2,54,3],[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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 1 OF 23"}]
["WORK PAPER REFERENCE NO(S).: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!F38","v":1567592},null,{"$f":"'Rate RS'!H38","v":1474334998},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":11.193733999999999},null,{"$f":"'Rate RS'!L38","v":165033139},null,{"$f":"ROUND((L21/L$22)*100,2)","v":100},null,{"$f":"'Rate RS'!P38","v":1004022},null,{"$f":"'Rate RS'!R38","v":166037161}]
[2,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1567592},null,{"$f":"H21","v":1474334998},null,{"$f":"IF(H22=0,\"-\",ROUND((L22/H22)*100,6))","v":11.193733999999999},null,{"$f":"L21","v":165033139},null,{"$f":"ROUND((L22/L$66)*100,2)","v":40.58},null,{"$f":"P21","v":1004022},null,{"$f":"R21","v":166037161}]
[]
[null,null,"DISTRIBUTION"]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!F50","v":157764},null,{"$f":"'Rate DS'!H50","v":1098580606},null,{"$f":"IF(H25=0,\"-\",ROUND((L25/H25)*100,6))","v":10.707884999999999},null,{"$f":"'Rate DS'!L50","v":117634745},null,{"$f":"ROUND((L25/L$32)*100,2)","v":53.31},null,{"$f":"'Rate DS'!P50","v":748133},null,{"$f":"'Rate DS'!R50","v":118382878}]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!F63","v":455},null,{"$f":"'Rate DT-Pri'!H63","v":479737379},null,8.1006300000000007,null,{"$f":"'Rate DT-Pri'!L63","v":38861752},null,17.61,null,{"$f":"'Rate DT-Pri'!P63","v":326701},null,{"$f":"'Rate DT-Pri'!R63","v":39188453}]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!F61","v":1876},null,{"$f":"'Rate DT-Sec'!H61","v":691028749},null,8.7987070000000003,null,{"$f":"'Rate DT-Sec'!L61","v":60801598},null,27.55,null,{"$f":"'Rate DT-Sec'!P61","v":470591},null,{"$f":"'Rate DT-Sec'!R61","v":61272189}]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!F43","v":481},null,{"$f":"'Rate EH'!H43","v":9323104},null,8.4040040000000005,null,{"$f":"'Rate EH'!L43","v":783514},null,0.36,null,{"$f":"'Rate EH'!P43","v":6349},null,{"$f":"'Rate EH'!R43","v":789863}]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!F38","v":180},null,{"$f":"'Rate SP GSFL'!H38","v":277600},null,14.085375000000001,null,{"$f":"'Rate SP GSFL'!L38","v":39101},null,0.02,null,{"$f":"'Rate SP GSFL'!P38","v":189},null,{"$f":"'Rate SP GSFL'!R38","v":39290}]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!F57","v":540},null,{"$f":"'Rate SP GSFL'!H57","v":6000613},null,12.548268,null,{"$f":"'Rate SP GSFL'!L57","v":752973},null,0.34,null,{"$f":"'Rate SP GSFL'!P57","v":4086},null,{"$f":"'Rate SP GSFL'!R57","v":757059}]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!F46","v":120},null,{"$f":"'Rate DP'!H46","v":19761251},null,9.0578020000000006,null,{"$f":"'Rate DP'!L46","v":1789935},null,{"$f":"ROUND((L31/L$32)*100,2)","v":0.81},null,{"$f":"'Rate DP'!P46","v":13457},null,{"$f":"'Rate DP'!R46","v":1803392}]
[10,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F25:F31)","v":161416},null,{"$f":"SUM(H25:H31)","v":2304709302},null,9.5744659999999993,null,{"$f":"SUM(L25:L31)","v":220663618},null,{"$f":"ROUND((L32/L$66)*100,2)+0.01","v":54.269999999999996},null,{"$f":"SUM(P25:P31)","v":1569506},null,{"$f":"SUM(R25:R31)","v":222233124}]
[]
[null,null,"TRANSMISSION"]
[11,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!F56","v":155},null,{"$f":"'Rate TT'!H56","v":229203341},null,{"$f":"IF(H35=0,\"-\",ROUND((L35/H35)*100,6))","v":6.9887750000000004},null,{"$f":"'Rate TT'!L56","v":16018505},null,{"$f":"ROUND((L35/L$36)*100,2)","v":100},null,{"$f":"'Rate TT'!P56","v":156087},null,{"$f":"'Rate TT'!R56","v":16174592}]
[12,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F35","v":155},null,{"$f":"H35","v":229203341},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":6.9887750000000004},null,{"$f":"L35","v":16018505},null,{"$f":"ROUND((L36/L$66)*100,2)","v":3.94},null,{"$f":"P35","v":156087},null,{"$f":"R35","v":16174592}]
[]
[null,null,"REAL TIME PRICING"]
[13,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!F38","v":0},null,{"$f":"'Rate DT RTP-P'!H38","v":0},null,{"$f":"IF(H39=0,\"-\",ROUND((L39/H39)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!L38","v":0},null,{"$f":"IFERROR(ROUND((L39/L$43)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!P38","v":0},null,{"$f":"'Rate DT RTP-P'!R38","v":0}]
[14,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!F39","v":24},null,{"$f":"'Rate DT RTP-S'!H39","v":1610719},null,{"$f":"IF(H40=0,\"-\",ROUND((L40/H40)*100,6))","v":5.6002939999999999},null,{"$f":"'Rate DT RTP-S'!L39","v":90205},null,{"$f":"IFERROR(ROUND((L40/L$43)*100,2),0)","v":12.57},null,{"$f":"'Rate DT RTP-S'!P39","v":0},null,{"$f":"'Rate DT RTP-S'!R39","v":90205}]
[15,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!F39","v":36},null,{"$f":"'Rate DS RTP'!H39","v":808421},null,{"$f":"IF(H41=0,\"-\",ROUND((L41/H41)*100,6))","v":7.0441019999999996},null,{"$f":"'Rate DS RTP'!L39","v":56946},null,{"$f":"IFERROR(ROUND((L41/L$43)*100,2),0)","v":7.94},null,{"$f":"'Rate DS RTP'!P39","v":0},null,{"$f":"'Rate DS RTP'!R39","v":56946}]
[16,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!F39","v":24},null,{"$f":"'Rate TT RTP'!H39","v":14495300},null,{"$f":"IF(H42=0,\"-\",ROUND((L42/H42)*100,6))","v":3.934599},null,{"$f":"'Rate TT RTP'!L39","v":570332},null,{"$f":"IFERROR(ROUND((L42/L$43)*100,2),0)","v":79.489999999999995},null,{"$f":"'Rate TT RTP'!P39","v":0},null,{"$f":"'Rate TT RTP'!R39","v":570332}]
[17,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F39:F42)","v":84},null,{"$f":"SUM(H39:H42)","v":16914440},null,{"$f":"IF(H43=0,\"-\",ROUND((L43/H43)*100,6))","v":4.2418370000000003},null,{"$f":"SUM(L39:L42)","v":717483},null,{"$f":"ROUND((L43/L$66)*100,2)","v":0.18},null,{"$f":"SUM(P39:P42)","v":0},null,{"$f":"SUM(R39:R42)","v":717483}]
[]
[null,null,"LIGHTING"]
[18,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!F209","v":135466},null,{"$f":"'Rate SL'!H209","v":10548224},null,{"$f":"IF(H46=0,\"-\",ROUND((L46/H46)*100,6))","v":16.098634000000001},null,{"$f":"'Rate SL'!L209","v":1698120},null,{"$f":"ROUND((L46/L$53)*100,2)","v":72.41},null,{"$f":"'Rate SL'!P209","v":7183},null,{"$f":"'Rate SL'!R209","v":1705304}]
[19,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!F47","v":95904},null,{"$f":"'Rate TL'!H47","v":1445796},null,6.111097,null,{"$f":"'Rate TL'!L47","v":88354},null,3.77,null,{"$f":"'Rate TL'!P47","v":985},null,{"$f":"'Rate TL'!R47","v":89339}]
[20,null,"UOLS ","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!F28","v":89808},null,{"$f":"'Rate UOLS'!H28","v":4739968},null,4.5591030000000003,null,{"$f":"'Rate UOLS'!L28","v":216100},null,9.2100000000000009,null,{"$f":"'Rate UOLS'!P28","v":3228},null,{"$f":"'Rate UOLS'!R28","v":219328}]
[21,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!F45","v":9196},null,{"$f":"'Rate NSU'!H45","v":449416},null,19.597656000000001,null,{"$f":"'Rate NSU'!L45","v":88075},null,3.76,null,{"$f":"'Rate NSU'!P45","v":306},null,{"$f":"'Rate NSU'!R45","v":88381}]
[22,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!F72","v":2065},null,{"$f":"'Rate SC'!H72","v":97596},null,4.5585880000000003,null,{"$f":"'Rate SC'!L72","v":4449},null,0.19,null,{"$f":"'Rate SC'!P72","v":66},null,{"$f":"'Rate SC'!R72","v":4515}]
[23,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!F52","v":25036},null,{"$f":"'Rate SE'!H52","v":1493016},null,16.746371,null,{"$f":"'Rate SE'!L52","v":250026},null,10.66,null,{"$f":"'Rate SE'!P52","v":1017},null,{"$f":"'Rate SE'!R52","v":251044}]
[24,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!F202","v":0},null,{"$f":"'Rate LED'!H202","v":0},null,"-",null,{"$f":"'Rate LED'!L202","v":0},null,0,null,{"$f":"'Rate LED'!P202","v":0},null,{"$f":"'Rate LED'!R202","v":0}]
[25,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F46:F52)","v":357475},null,{"$f":"SUM(H46:H52)","v":18774016},null,12.491327999999999,null,{"$f":"SUM(L46:L52)","v":2345124},null,{"$f":"ROUND((L53/L$66)*100,2)","v":0.57999999999999996},null,{"$f":"SUM(P46:P52)","v":12785},null,{"$f":"SUM(R46:R52)","v":2357911}]
[]
[null,null,"OTHER MISC REVENUE"]
[26,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F56","v":12},null,{"$f":"'SCH M-2.2'!H56","v":715341},null,{"$f":"IF(H56=0,\"-\",ROUND((L56/H56)*100,2))","v":9.19},null,{"$f":"'Revenue Requirements'!I39-P56","v":65718},null,{"$f":"ROUND((L56/L$64)*100,2)","v":3.46},null,{"$f":"'SCH M-2.2'!T56","v":487},null,{"$f":"L56+P56","v":66205}]
[27,null,null,"PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F57","v":0},null,{"$f":"'SCH M-2.2'!H57","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L57","v":169500},null,8.92,null,{"$f":"'SCH M-2.2'!T57","v":0},null,{"$f":"L57+P57","v":169500}]
[28,null,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!F58","v":0},null,{"$f":"'SCH M-2.2'!H58","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L58","v":40932},null,2.15,null,{"$f":"'SCH M-2.2'!T58","v":0},null,40932]
[29,null,null,"RECONNECTION CHGS",null,{"$f":"'SCH M-2.2'!F59","v":0},null,{"$f":"'SCH M-2.2'!H59","v":0},null,"-",null,61738,null,3.25,null,{"$f":"'SCH M-2.2'!T59","v":0},null,61738]
[30,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,{"$f":"IF(H60=0,\"-\",ROUND((L60/H60)*100,2))","v":"-"},null,319833,null,{"$f":"ROUND((L60/L$64)*100,2)","v":16.829999999999998},null,{"$f":"'SCH M-2.2'!T60","v":0},null,{"$f":"L60+P60","v":319833}]
[31,null,null,"RENTS",null,{"$f":"'SCH M-2.2'!F61","v":0},null,{"$f":"'SCH M-2.2'!H61","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L61","v":1058004},null,55.67,null,{"$f":"'SCH M-2.2'!T61","v":0},null,1058004]
[32,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F62","v":132},null,{"$f":"'SCH M-2.2'!H62","v":352079},null,5.32,null,{"$f":"'Revenue Requirements'!I38-P62","v":18721},null,0.99,null,{"$f":"'SCH M-2.2'!T62","v":240},null,18961]
[33,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F63","v":0},null,{"$f":"'SCH M-2.2'!H63","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L63","v":165980},null,{"$f":"ROUND((L63/L$64)*100,2)","v":8.73},null,{"$f":"'SCH M-2.2'!T63","v":0},null,165980]
[34,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F56:F63)","v":144},null,{"$f":"SUM(H56:H63)","v":1067420},null,null,null,{"$f":"SUM(L56:L63)","v":1900426},null,{"$f":"ROUND((L64/L$66)*100,2)","v":0.47},null,{"$f":"SUM(P56:P63)","v":727},null,{"$f":"SUM(R56:R63)","v":1901153}]
[]
[35,null,"    TOTAL",null,null,{"$f":"F64+F53+F43+F36+F32+F22","v":2086866},null,{"$f":"H64+H53+H43+H36+H32+H22","v":4045003517},null,10.050000000000001,null,{"$f":"L64+L53+L43+L36+L32+L22","v":406678295},null,100,null,{"$f":"P64+P53+P43+P36+P32+P22","v":2743127},null,{"$f":"R64+R53+R43+R36+R32+R22","v":409421424}]
[null,null,{"$f":"\"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH \"&TEXT(Page_Num_2.3,\"00\")&\".\"","v":"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH 23."}]

{"sheet":"Rate RS","index":6,"n_rows":83,"n_cols":42,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 2 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 2 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"RS","RESIDENTIAL"]
[]
[2,null,"CUSTOMER CHARGE:"]
[3,null,"BILLS",null,null,1567592,null,null,null,{"$f":"INPUT!D43","v":14},null,{"$f":"ROUND(F23*J23,0)-P23","v":21946288},null,{"$f":"ROUND((L23/$L$38)*100,1)","v":13.3},null,null,null,{"$f":"L23+P23","v":21946288}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"ALL KWH",null,null,null,null,1474334998,null,{"$f":"INPUT!D44","v":8.4272E-2},null,{"$f":"ROUND(H26*J26,0)-P26","v":124245159},null,{"$f":"ROUND((L26/$L$38)*100,1)","v":75.3},null,null,null,{"$f":"L26+P26","v":124245159}]
[]
[6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,null,{"$f":"F23","v":1567592},null,{"$f":"H26","v":1474334998},null,null,null,{"$f":"SUM(L23:L26)","v":146191447},null,{"$f":"ROUND((L28/$L$38)*100,1)","v":88.6},null,null,null,{"$f":"SUM(R23:R26)","v":146191447}]
[]
[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,{"$f":"ROUND(F23*J31,0)","v":156759},null,{"$f":"ROUND((L31/$L$38)*100,1)","v":0.1},null,null,null,{"$f":"L31+P31","v":156759}]
[9,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_RES","v":3.0349999999999999E-3},null,{"$f":"ROUND(H26*J32,0)","v":4474607},null,2.7,null,null,null,{"$f":"L32+P32","v":4474607}]
[10,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AD74","v":14450643},null,8.8000000000000007,null,null,null,{"$f":"L33+P33","v":14450643}]
[11,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,0,null,{"$f":"ROUND($H$26*PRO_FAC,0)","v":1004022},null,{"$f":"L34+P34","v":1004022}]
[12,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H26*J35,0)","v":-240317},null,-0.1,null,null,null,{"$f":"L35+P35","v":-240317}]
[13,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L31:L35)","v":18841692},null,11.4,null,{"$f":"SUM(P31:P35)","v":1004022},null,{"$f":"SUM(R31:R35)","v":19845714}]
[]
[14,null,"  TOTAL RATE RS INCLUDING RIDERS",null,null,{"$f":"F23","v":1567592},null,{"$f":"H26","v":1474334998},null,null,null,{"$f":"L28+L36","v":165033139},null,100,null,{"$f":"P36+P28","v":1004022},null,{"$f":"R28+R36","v":166037161}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 2 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 2 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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":1567592},null,null,null,{"$f":"INPUT!C43","v":11},null,{"$f":"ROUND(X64*AB64,0)","v":17243512},null,{"$f":"ROUND((AD64/$AD$79)*100,1)","v":12.2},null,{"$f":"L23-AD64","v":4702776},null,{"$f":"ROUND((AH64/AD64)*100,1)","v":27.3},null,null,null,{"$f":"AD64+AL64","v":17243512},null,{"$f":"ROUND((AH64/AN64)*100,1)","v":27.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"ALL KWH",null,null,null,{"$f":"H26","v":1474334998},null,{"$f":"INPUT!C44","v":7.1650000000000005E-2},null,{"$f":"ROUND((Z67*AB67),0)-AL67","v":105636103},null,{"$f":"ROUND((AD67/$AD$79)*100,1)","v":74.5},null,{"$f":"L26-AD67","v":18609056},null,{"$f":"ROUND((AH67/AD67)*100,1)","v":17.600000000000001},null,null,null,{"$f":"AD67+AL67","v":105636103},null,{"$f":"ROUND((AH67/AN67)*100,1)","v":17.600000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,{"$f":"X64","v":1567592},null,{"$f":"Z67","v":1474334998},null,null,null,{"$f":"SUM(AD64:AD67)","v":122879615},null,{"$f":"ROUND((AD69/$AD$79)*100,1)","v":86.7},null,{"$f":"SUM(AH64:AH67)","v":23311832},null,{"$f":"ROUND((AH69/AD69)*100,1)","v":19},null,null,null,{"$f":"SUM(AN64:AN67)","v":122879615},null,{"$f":"ROUND((AH69/AN69)*100,1)","v":19}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":8},null,{"$f":"C31","v":"HOME ENERGY ASSISTANCE (HEA)"},null,null,null,null,null,{"$f":"DSM_RS_CUST","v":0.1},null,{"$f":"ROUND(X64*AB72,0)","v":156759},null,{"$f":"ROUND((AD72/$AD$79)*100,1)","v":0.1},null,{"$f":"L31-AD72","v":0},null,{"$f":"IFERROR(ROUND((AH72/AD72)*100,1),0)","v":0},null,null,null,{"$f":"AD72+AL72","v":156759},null,{"$f":"IFERROR(ROUND((AH72/AN72)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,{"$f":"DSM_RES","v":3.0349999999999999E-3},null,{"$f":"ROUND(Z67*AB73,0)","v":4474607},null,{"$f":"ROUND((AD73/$AD$79)*100,1)","v":3.2},null,{"$f":"L32-AD73","v":0},null,{"$f":"IFERROR(ROUND((AH73/AD73)*100,1),0)","v":0},null,null,null,{"$f":"AD73+AL73","v":4474607},null,{"$f":"IFERROR(ROUND((AH73/AN73)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"C33","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,{"$f":"CUR_ESM","v":0.1176},null,{"$f":"ROUND(AN69*AB74,0)","v":14450643},null,{"$f":"ROUND((AD74/$AD$79)*100,1)","v":10.199999999999999},null,{"$f":"L33-AD74","v":0},null,{"$f":"IFERROR(ROUND((AH74/AD74)*100,1),0)","v":0},null,null,null,{"$f":"AD74+AL74","v":14450643},null,{"$f":"IFERROR(ROUND((AH74/AN74)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,{"$f":"C34","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Z67*CUR_FAC,0)","v":1004022},null,{"$f":"AD75+AL75","v":1004022},null,{"$f":"IFERROR(ROUND((AH75/AN75)*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,{"$f":"C35","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(Z67*AB76,0)","v":-240317},null,{"$f":"ROUND((AD76/$AD$79)*100,1)","v":-0.2},null,{"$f":"L35-AD76","v":0},null,{"$f":"IFERROR(ROUND((AH76/AD76)*100,1),0)","v":0},null,null,null,{"$f":"AD76+AL76","v":-240317},null,{"$f":"IFERROR(ROUND((AH76/AN76)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,{"$f":"SUM(AD72:AD76)","v":18841692},null,{"$f":"ROUND((AD77/$AD$79)*100,1)","v":13.3},null,{"$f":"SUM(AH72:AH76)","v":0},null,0,null,{"$f":"SUM(AL72:AL76)","v":1004022},null,{"$f":"SUM(AN72:AN76)","v":19845714},null,{"$f":"ROUND((AH77/AN77)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":14},null,"  TOTAL RATE RS INCLUDING RIDERS",null,{"$f":"X64","v":1567592},null,{"$f":"Z67","v":1474334998},null,null,null,{"$f":"AD69+AD77","v":141721307},null,100,null,{"$f":"AH69+AH77","v":23311832},null,{"$f":"ROUND((AH79/AD79)*100,1)","v":16.399999999999999},null,{"$f":"AL69+AL77","v":1004022},null,{"$f":"AN69+AN77","v":142725329},null,{"$f":"ROUND((AH79/AN79)*100,1)","v":16.3}]
[]
[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 COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":109,"n_cols":46,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 3 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 3 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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",null,null,1850,null,null,null,{"$f":"INPUT!D63","v":5},null,{"$f":"ROUND(F24*J24,0)","v":9250},null,{"$f":"ROUND((L24/L$50)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":9250}]
[5,null,"  SINGLE PHASE",null,null,85095,null,null,null,{"$f":"INPUT!D48","v":15},null,{"$f":"ROUND(F25*J25,0)","v":1276425},null,{"$f":"ROUND((L25/L$50)*100,1)","v":1.1000000000000001},null,null,null,{"$f":"L25+P25","v":1276425}]
[6,null,"  THREE PHASE",null,null,72669,null,null,null,{"$f":"INPUT!D49","v":30},null,{"$f":"ROUND(F26*J26,0)","v":2180070},null,{"$f":"ROUND((L26/L$50)*100,1)","v":1.9},null,null,null,{"$f":"L26+P26","v":2180070}]
[7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F25:F26)","v":157764},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":3465745},null,{"$f":"ROUND((L27/L$50)*100,1)","v":2.9},null,null,null,{"$f":"SUM(R24:R26)","v":3465745}]
[]
[8,null,"DEMAND CHARGE:"]
[9,null,"  FIRST 15 KW",null,null,null,null,1422691,null,{"$f":"INPUT!D55","v":0},null,{"$f":"ROUND(H30*J30,0)","v":0},null,{"$f":"ROUND((L30/L$50)*100,1)","v":0},null,null,null,{"$f":"L30+P30","v":0}]
[10,null,"  ADDITIONAL KW",null,null,null,null,2434415,null,{"$f":"INPUT!D56","v":9.3800000000000008},null,{"$f":"ROUND(H31*J31,0)","v":22834813},null,{"$f":"ROUND((L31/L$50)*100,1)","v":19.399999999999999},null,null,null,{"$f":"L31+P31","v":22834813}]
[11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H30:H31)","v":3857106},null,null,null,{"$f":"SUM(L30:L31)","v":22834813},null,{"$f":"ROUND((L32/L$50)*100,1)","v":19.399999999999999},null,null,null,{"$f":"SUM(R30:R31)","v":22834813}]
[]
[12,null,"ENERGY CHARGE (3):"]
[13,null,"  FIRST  6000 KWH",null,null,null,null,387763899,null,{"$f":"INPUT!D51","v":9.1238E-2},null,{"$f":"ROUND(H35*J35,0)-P35","v":35378803},null,{"$f":"ROUND((L35/L$50)*100,1)","v":30.1},null,null,null,{"$f":"L35+P35","v":35378803}]
[14,null,"  NEXT 300KWH/KW",null,null,null,null,600468397,null,{"$f":"INPUT!D52","v":5.6008000000000002E-2},null,{"$f":"ROUND(H36*J36,0)-P36","v":33631034},null,28.6,null,null,null,{"$f":"L36+P36","v":33631034}]
[15,null,"  ADDITIONAL KWH",null,null,null,null,108623566,null,{"$f":"INPUT!D53","v":4.5865999999999997E-2},null,{"$f":"ROUND(H37*J37,0)-P37","v":4982128},null,4.2,null,null,null,{"$f":"L37+P37","v":4982128}]
[16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,1454608,null,{"$f":"INPUT!D58","v":0.26952100000000001},null,{"$f":"ROUND(H38*J38,0)-P38","v":392047},null,0.3,null,null,null,{"$f":"L38+P38","v":392047}]
[17,null,"  CHURCH CAP RATE",null,null,null,null,270136,null,{"$f":"INPUT!D59","v":0.165461},null,{"$f":"ROUND(H39*J39,0)-P39","v":44697},null,0,null,null,null,{"$f":"L39+P39","v":44697}]
[18,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H35:H39)","v":1098580606},null,null,null,{"$f":"SUM(L35:L39)","v":74428709},null,63.3,null,null,null,{"$f":"SUM(R35:R39)","v":74428709}]
[19,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"F27","v":157764},null,{"$f":"H40","v":1098580606},null,null,null,{"$f":"L27+L32+L40","v":100729267},null,85.6,null,null,null,{"$f":"R27+R32+R40","v":100729267}]
[]
[20,null,"RIDERS:"]
[21,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($H$41*J44,0)","v":5592874},null,{"$f":"ROUND((L44/L$50)*100,1)","v":4.8},null,null,null,{"$f":"L44+P44","v":5592874}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE100","v":11491673},null,{"$f":"ROUND((L45/L$50)*100,1)","v":9.8000000000000007},null,null,null,{"$f":"L45+P45","v":11491673}]
[23,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H40*J46,0)","v":748133},null,{"$f":"L46+P46","v":748133}]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H41*J47,0)","v":-179069},null,{"$f":"ROUND((L47/L$50)*100,1)","v":-0.2},null,null,null,{"$f":"L47+P47","v":-179069}]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L44:L47)","v":16905478},null,{"$f":"ROUND((L48/L$50)*100,1)","v":14.4},null,{"$f":"SUM(P44:P47)","v":748133},null,{"$f":"SUM(R44:R47)","v":17653611}]
[]
[26,null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F41","v":157764},null,{"$f":"H41","v":1098580606},null,null,null,{"$f":"L41+L48","v":117634745},null,100,null,{"$f":"P41+P48","v":748133},null,{"$f":"R41+R48","v":118382878}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 3 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 3 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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":"A20","v":1},null,"DS","SERVICE AT",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  LOAD MANAGEMENT RIDER",null,null,{"$f":"F24","v":1850},null,null,null,{"$f":"INPUT!C63","v":5},null,{"$f":"ROUND(Y79*AC79,0)","v":9250},null,{"$f":"ROUND((AE79/AE$105)*100,1)","v":0},null,{"$f":"L24-AE79","v":0},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":0},null,null,null,{"$f":"AE79+AM79","v":9250},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  SINGLE PHASE",null,null,{"$f":"F25","v":85095},null,null,null,{"$f":"INPUT!C48","v":17.14},null,{"$f":"ROUND(Y80*AC80,0)","v":1458528},null,{"$f":"ROUND((AE80/AE$105)*100,1)","v":1.4},null,{"$f":"L25-AE80","v":-182103},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":-12.5},null,null,null,{"$f":"AE80+AM80","v":1458528},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":-12.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  THREE PHASE",null,null,{"$f":"F26","v":72669},null,null,null,{"$f":"INPUT!C49","v":34.28},null,{"$f":"ROUND(Y81*AC81,0)","v":2491093},null,{"$f":"ROUND((AE81/AE$105)*100,1)","v":2.2999999999999998},null,{"$f":"L26-AE81","v":-311023},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":-12.5},null,null,null,{"$f":"AE81+AM81","v":2491093},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":-12.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F27","v":157764},null,null,null,null,null,{"$f":"SUM(AE79:AE81)","v":3958871},null,{"$f":"ROUND((AE82/AE$105)*100,1)","v":3.7},null,{"$f":"SUM(AI79:AI81)","v":-493126},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":-12.5},null,null,null,{"$f":"SUM(AO79:AO81)","v":3958871},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":-12.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  FIRST 15 KW",null,null,null,null,{"$f":"H30","v":1422691},null,{"$f":"INPUT!C55","v":0},null,{"$f":"ROUND(AA85*AC85,0)","v":0},null,{"$f":"ROUND((AE85/AE$105)*100,1)","v":0},null,{"$f":"L30-AE85","v":0},null,0,null,null,null,{"$f":"AE85+AM85","v":0},null,{"$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,10,null,"  ADDITIONAL KW",null,null,null,null,{"$f":"H31","v":2434415},null,{"$f":"INPUT!C56","v":8.25},null,{"$f":"ROUND(AA86*AC86,0)","v":20083924},null,{"$f":"ROUND((AE86/AE$105)*100,1)","v":18.899999999999999},null,{"$f":"L31-AE86","v":2750889},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":13.7},null,null,null,{"$f":"AE86+AM86","v":20083924},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":13.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H32","v":3857106},null,null,null,{"$f":"SUM(AE85:AE86)","v":20083924},null,{"$f":"ROUND((AE87/AE$105)*100,1)","v":18.899999999999999},null,{"$f":"SUM(AI85:AI86)","v":2750889},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":13.7},null,null,null,{"$f":"SUM(AO85:AO86)","v":20083924},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND((AI87/AO87)*100,1))","v":13.7},null,null,{"$f":"1-AT95","v":0.2348773537132427}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  FIRST  6000 KWH",null,null,null,null,{"$f":"H35","v":387763899},null,{"$f":"INPUT!C51","v":8.0199999999999994E-2},null,{"$f":"ROUND((AA90*AC90),0)-AM90","v":31098665},null,{"$f":"ROUND((AE90/AE$105)*100,1)","v":29.2},null,{"$f":"L35-AE90","v":4280138},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":13.8},null,null,null,{"$f":"AE90+AM90","v":31098665},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":13.8},null,null,{"$f":"AO90/SUM($AO$90:$AO$94)","v":0.47533880004571394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  NEXT 300KWH/KW",null,null,null,null,600468397,null,{"$f":"INPUT!C52","v":4.9231999999999998E-2},null,{"$f":"ROUND((AA91*AC91),0)-AM91","v":29562260},null,27.8,null,{"$f":"L36-AE91","v":4068774},null,13.8,null,null,null,{"$f":"AE91+AM91","v":29562260},null,13.8,null,null,{"$f":"AO91/SUM($AO$90:$AO$94)","v":0.45185506178607371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  ADDITIONAL KWH",null,null,null,null,108623566,null,{"$f":"INPUT!C53","v":4.0316999999999999E-2},null,{"$f":"ROUND((AA92*AC92),0)-AM92","v":4379376},null,4.0999999999999996,null,{"$f":"L37-AE92","v":602752},null,13.8,null,null,null,{"$f":"AE92+AM92","v":4379376},null,13.8,null,null,{"$f":"AO92/SUM($AO$90:$AO$94)","v":6.6938157402865961E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,1454608,null,{"$f":"INPUT!C58","v":0.23691499999999999},null,{"$f":"ROUND((AA93*AC93),0)-AM93","v":344618},null,0.3,null,{"$f":"L38-AE93","v":47429},null,13.8,null,null,null,{"$f":"AE93+AM93","v":344618},null,13.8,null,null,{"$f":"AO93/SUM($AO$90:$AO$94)","v":5.2674385409841179E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  CHURCH CAP RATE",null,null,null,null,270136,null,{"$f":"INPUT!C59","v":0.14544499999999999},null,{"$f":"ROUND((AA94*AC94),0)-AM94","v":39290},null,0,null,{"$f":"L39-AE94","v":5407},null,13.8,null,null,null,{"$f":"AE94+AM94","v":39290},null,13.8,null,null,{"$f":"AO94/SUM($AO$90:$AO$94)","v":6.0054222436223877E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL ENERGY",null,null,null,null,1098580606,null,null,null,{"$f":"SUM(AE90:AE94)","v":65424209},null,61.5,null,{"$f":"SUM(AI90:AI94)","v":9004500},null,13.8,null,null,null,{"$f":"SUM(AO90:AO94)","v":65424209},null,13.8,null,null,{"$f":"AO95/(AO95+AO87)","v":0.7651226462867573}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A41","v":19},null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"Y82","v":157764},null,{"$f":"AA95","v":1098580606},null,null,null,{"$f":"AE82+AE87+AE95","v":89467004},null,84.1,null,{"$f":"L41-AE96","v":11262263},null,12.6,null,null,null,{"$f":"AO82+AO87+AO95","v":89467004},null,12.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":20},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,{"$f":"C44","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$95*AC99,0)","v":5592874},null,{"$f":"ROUND((AE99/AE$105)*100,1)","v":5.3},null,{"$f":"L44-AE99","v":0},null,{"$f":"IFERROR(ROUND((AI99/AE99)*100,1),0)","v":0},null,null,null,{"$f":"AE99+AM99","v":5592874},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"C45","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO96-CUR_BASE_FUEL*'Rate DS'!AA96)*AC100,0)","v":11491673},null,{"$f":"ROUND((AE100/AE$105)*100,1)","v":10.8},null,{"$f":"L45-AE100","v":0},null,{"$f":"IFERROR(ROUND((AI100/AE100)*100,1),0)","v":0},null,null,null,{"$f":"AE100+AM100","v":11491673},null,{"$f":"IF(AO100=0,\"0.0 \",ROUND((AI100/AO100)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"C46","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA95*CUR_FAC,0)","v":748133},null,{"$f":"AE101+AM101","v":748133},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND(((R46-AO101)/AO101)*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,{"$f":"C47","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA95*AC102,0)","v":-179069},null,{"$f":"ROUND((AE102/AE$105)*100,1)","v":-0.2},null,{"$f":"L47-AE102","v":0},null,{"$f":"IFERROR(ROUND((AI102/AE102)*100,1),0)","v":0},null,null,null,{"$f":"AE102+AM102","v":-179069},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE99:AE102)","v":16905478},null,{"$f":"ROUND((AE103/AE$105)*100,1)","v":15.9},null,{"$f":"SUM(AI99:AI102)","v":0},null,0,null,{"$f":"AM101","v":748133},null,{"$f":"SUM(AO99:AO102)","v":17653611},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A50","v":26},null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F50","v":157764},null,{"$f":"H50","v":1098580606},null,null,null,{"$f":"AE96+AE103","v":106372482},null,100,null,{"$f":"AI96+AI103","v":11262263},null,{"$f":"ROUND((AI105/AE105)*100,1)","v":10.6},null,{"$f":"AM96+AM103","v":748133},null,{"$f":"AO96+AO103","v":107120615},null,{"$f":"IF(AO105=0,\"0.0 \",ROUND((AI105/AO105)*100,1))","v":10.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 4 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 4 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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,152,null,null,null,{"$f":"INPUT!D70","v":138},null,{"$f":"ROUND(+F23*J23,0)","v":20976},null,{"$f":"ROUND((+L23/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L23+P23","v":20976}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F23)","v":152},null,null,null,null,null,{"$f":"SUM(L23:L23)","v":20976},null,{"$f":"ROUND((+L24/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R23:R23)","v":20976}]
[6,null,"DEMAND CHARGE:"]
[7,null,"  ON PEAK KW",null,null,null,null,316210,null,{"$f":"INPUT!D76","v":15.45},null,{"$f":"ROUND(+H26*J26,0)","v":4885445},null,{"$f":"ROUND((+L26/$L$63)*100,1)","v":12.6},null,null,null,{"$f":"L26+P26","v":4885445}]
[8,null,"  OFF PEAK KW",null,null,null,null,17953,null,{"$f":"INPUT!D77","v":1.39},null,{"$f":"ROUND(+H27*J27,0)","v":24955},null,{"$f":"ROUND((+L27/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L27+P27","v":24955}]
[9,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H26:H27)","v":334163},null,null,null,{"$f":"SUM(L26:L27)","v":4910400},null,{"$f":"ROUND((+L28/$L$63)*100,1)","v":12.6},null,null,null,{"$f":"SUM(R26:R27)","v":4910400}]
[10,null,"PRIMARY SERV. DIS."]
[11,null,"FIRST 1000 KW",null,null,null,null,125344,null,{"$f":"INPUT!D80","v":-0.78},null,{"$f":"ROUND(+H30*J30,0)","v":-97768},null,{"$f":"ROUND((+L30/$L$63)*100,1)","v":-0.3},null,null,null,{"$f":"L30+P30","v":-97768}]
[12,null,"ADDITIONAL KW",null,null,null,null,208819,null,{"$f":"INPUT!D81","v":-0.61},null,{"$f":"ROUND(+H31*J31,0)","v":-127380},null,{"$f":"ROUND((+L31/$L$63)*100,1)","v":-0.3},null,null,null,{"$f":"L31+P31","v":-127380}]
[13,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H30:H31)","v":334163},null,null,null,{"$f":"L28+L30+L31","v":4685252},null,{"$f":"ROUND((+L32/$L$63)*100,1)","v":12.1},null,null,null,{"$f":"R28+R30+R31","v":4685252}]
[14,null,"ENERGY CHARGE (3):"]
[15,null,"  ON PEAK KWH",null,null,null,null,47406405,null,{"$f":"INPUT!D72","v":4.8711999999999998E-2},null,{"$f":"ROUND((+H34*J34),0)-P34","v":2309261},null,{"$f":"ROUND((+L34/$L$63)*100,1)","v":5.9},null,null,null,{"$f":"L34+P34","v":2309261}]
[16,null,"  OFF PEAK KWH",null,null,null,null,121762096,null,{"$f":"INPUT!D74","v":3.9890000000000002E-2},null,{"$f":"ROUND((+H35*J35),0)-P35","v":4857090},null,{"$f":"ROUND((+L35/$L$63)*100,1)","v":12.5},null,null,null,{"$f":"L35+P35","v":4857090}]
[17,null,"TOTAL SUMMER",null,null,{"$f":"F24","v":152},null,{"$f":"H34+H35","v":169168501},null,null,null,{"$f":"L24+L32+L34+L35","v":11872579},null,{"$f":"ROUND((+L36/$L$63)*100,1)","v":30.6},null,null,null,{"$f":"R24+R32+R34+R35","v":11872579}]
[]
[18,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[19,null,"CUSTOMER CHARGE:"]
[20,null,"  PRIMARY VOLTAGE",null,null,303,null,null,null,{"$f":"J23","v":138},null,{"$f":"ROUND(+F40*J40,0)","v":41814},null,{"$f":"ROUND((+L40/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L40+P40","v":41814}]
[21,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F40:F40)","v":303},null,null,null,null,null,{"$f":"SUM(L40:L40)","v":41814},null,{"$f":"ROUND((+L41/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R40:R40)","v":41814}]
[22,null,"DEMAND CHARGE:"]
[23,null,"  ON PEAK KW",null,null,null,null,595945,null,{"$f":"INPUT!D78","v":14.62},null,{"$f":"ROUND(+H43*J43,0)","v":8712716},null,{"$f":"ROUND((+L43/$L$63)*100,1)","v":22.4},null,null,null,{"$f":"L43+P43","v":8712716}]
[24,null,"  OFF PEAK KW",null,null,null,null,38057,null,{"$f":"INPUT!D79","v":1.39},null,{"$f":"ROUND(+H44*J44,0)","v":52899},null,{"$f":"ROUND((+L44/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L44+P44","v":52899}]
[25,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H43:H44)","v":634002},null,null,null,{"$f":"SUM(L43:L44)","v":8765615},null,{"$f":"ROUND((+L45/$L$63)*100,1)+0.1","v":22.700000000000003},null,null,null,{"$f":"SUM(R43:R44)","v":8765615}]
[26,null,"PRIMARY SERV. DIS."]
[27,null,"FIRST 1000 KW",null,null,null,null,276544,null,{"$f":"J30","v":-0.78},null,{"$f":"ROUND(+H47*J47,0)","v":-215704},null,{"$f":"ROUND((+L47/$L$63)*100,1)","v":-0.6},null,null,null,{"$f":"L47+P47","v":-215704}]
[28,null,"ADDITIONAL KW",null,null,null,null,357459,null,{"$f":"J31","v":-0.61},null,{"$f":"ROUND(+H48*J48,0)","v":-218050},null,{"$f":"ROUND((+L48/$L$63)*100,1)","v":-0.6},null,null,null,{"$f":"L48+P48","v":-218050}]
[29,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H47:H48)","v":634003},null,null,null,{"$f":"L45+L47+L48","v":8331861},null,{"$f":"ROUND((+L49/$L$63)*100,1)","v":21.4},null,null,null,{"$f":"R45+R47+R48","v":8331861}]
[30,null,"ENERGY CHARGE (3):"]
[31,null,"  ON PEAK KWH",null,null,null,null,84879504,null,{"$f":"INPUT!D73","v":4.6498999999999999E-2},null,{"$f":"ROUND((+H51*J51),0)-P51","v":3946812},null,{"$f":"ROUND((+L51/$L$63)*100,1)","v":10.199999999999999},null,null,null,{"$f":"L51+P51","v":3946812}]
[32,null,"  OFF PEAK KWH",null,null,null,null,225689374,null,{"$f":"J35","v":3.9890000000000002E-2},null,{"$f":"ROUND((+H52*J52),0)-P52","v":9002749},null,{"$f":"ROUND((+L52/$L$63)*100,1)-0.1","v":23.099999999999998},null,null,null,{"$f":"L52+P52","v":9002749}]
[33,null,"TOTAL WINTER",null,null,{"$f":"F41","v":303},null,{"$f":"H51+H52","v":310568878},null,null,null,{"$f":"L41+L49+L51+L52","v":21323236},null,{"$f":"ROUND((+L53/$L$63)*100,1)","v":54.9},null,null,null,{"$f":"R41+R49+R51+R52","v":21323236}]
[34,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F36+F53","v":455},null,{"$f":"H36+H53","v":479737379},null,null,null,{"$f":"L36+L53","v":33195815},null,{"$f":"ROUND((+L54/$L$63)*100,1)","v":85.4},null,null,null,{"$f":"L54+P54","v":33195815}]
[]
[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":5.091E-3},null,{"$f":"ROUND($H$54*J57,0)","v":2442343},null,{"$f":"ROUND((+L57/$L$63)*100,1)","v":6.3},null,null,null,{"$f":"L57+P57","v":2442343}]
[37,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE128","v":3301791},null,{"$f":"ROUND((+L58/$L$63)*100,1)","v":8.5},null,null,null,{"$f":"L58+P58","v":3301791}]
[38,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H54*PRO_FAC,0)","v":326701},null,{"$f":"L59+P59","v":326701}]
[39,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H54*PRO_PSM,0)","v":-78197},null,{"$f":"ROUND((+L60/$L$63)*100,1)","v":-0.2},null,null,null,{"$f":"L60+P60","v":-78197}]
[40,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L57:L60)","v":5665937},null,{"$f":"ROUND((+L61/$L$63)*100,1)","v":14.6},null,{"$f":"SUM(P57:P60)","v":326701},null,{"$f":"SUM(R57:R60)","v":5992638}]
[]
[41,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F54","v":455},null,{"$f":"H54","v":479737379},null,null,null,{"$f":"L54+L61","v":38861752},null,100,null,{"$f":"P54+P61","v":326701},null,{"$f":"R54+R61","v":39188453}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 4 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 4 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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,{"$f":"F23","v":152},null,null,null,{"$f":"INPUT!C70","v":138},null,{"$f":"ROUND(+Y93*AC93,0)","v":20976},null,{"$f":"ROUND((+AE93/$AE$133)*100,1)","v":0.1},null,{"$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":20976},null,{"$f":"ROUND((+AI93/AO93)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F24","v":152},null,null,null,null,null,{"$f":"SUM(AE93:AE93)","v":20976},null,{"$f":"ROUND((+AE94/$AE$133)*100,1)","v":0.1},null,{"$f":"SUM(AI93:AI93)","v":0},null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":0},null,null,null,{"$f":"SUM(AO93:AO93)","v":20976},null,{"$f":"ROUND((+AI94/AO94)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ON PEAK KW",null,null,null,null,{"$f":"H26","v":316210},null,{"$f":"INPUT!C76","v":13.78},null,{"$f":"ROUND(+AA96*AC96,0)","v":4357374},null,{"$f":"ROUND((+AE96/$AE$133)*100,1)","v":12.3},null,{"$f":"L26-AE96","v":528071},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":12.1},null,null,null,{"$f":"AE96+AM96","v":4357374},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,{"$f":"H27","v":17953},null,{"$f":"INPUT!C77","v":1.24},null,{"$f":"ROUND(+AA97*AC97,0)","v":22262},null,{"$f":"ROUND((+AE97/$AE$133)*100,1)","v":0.1},null,{"$f":"L27-AE97","v":2693},null,12.1,null,null,null,{"$f":"AE97+AM97","v":22262},null,{"$f":"ROUND((+AI97/AO97)*100,1)","v":12.1}]
[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,{"$f":"H28","v":334163},null,null,null,{"$f":"SUM(AE96:AE97)","v":4379636},null,{"$f":"ROUND((+AE98/$AE$133)*100,1)","v":12.4},null,{"$f":"SUM(AI96:AI97)","v":530764},null,12.1,null,null,null,{"$f":"SUM(AO96:AO97)","v":4379636},null,{"$f":"ROUND((+AI98/AO98)*100,1)","v":12.1}]
[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,{"$f":"H30","v":125344},null,{"$f":"INPUT!C80","v":-0.7},null,{"$f":"ROUND(+AA100*AC100,0)","v":-87741},null,{"$f":"ROUND((+AE100/$AE$133)*100,1)","v":-0.2},null,{"$f":"L30-AE100","v":-10027},null,11.4,null,null,null,{"$f":"AE100+AM100","v":-87741},null,{"$f":"ROUND((+AI100/AO100)*100,1)","v":11.4}]
[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,{"$f":"H31","v":208819},null,{"$f":"INPUT!C81","v":-0.54},null,{"$f":"ROUND(+AA101*AC101,0)","v":-112762},null,{"$f":"ROUND((+AE101/$AE$133)*100,1)","v":-0.3},null,{"$f":"L31-AE101","v":-14618},null,13,null,null,null,{"$f":"AE101+AM101","v":-112762},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":13}]
[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,{"$f":"H32","v":334163},null,null,null,{"$f":"AE98+AE100+AE101","v":4179133},null,{"$f":"ROUND((+AE102/$AE$133)*100,1)","v":11.8},null,{"$f":"AI98+AI100+AI101","v":506119},null,12.1,null,null,null,{"$f":"AO98+AO100+AO101","v":4179133},null,{"$f":"ROUND((+AI102/AO102)*100,1)","v":12.1}]
[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,{"$f":"H34","v":47406405},null,{"$f":"INPUT!C72","v":4.3450000000000003E-2},null,{"$f":"ROUND((+AA104*AC104),0)-AM104","v":2059808},null,{"$f":"ROUND((+AE104/$AE$133)*100,1)","v":5.8},null,{"$f":"L34-AE104","v":249453},null,{"$f":"IF(AE104=0,0,ROUND((AI104/AE104)*100,1))","v":12.1},null,null,null,{"$f":"AE104+AM104","v":2059808},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H35","v":121762096},null,{"$f":"INPUT!C74","v":3.5582000000000003E-2},null,{"$f":"ROUND((+AA105*AC105),0)-AM105","v":4332539},null,{"$f":"ROUND((+AE105/$AE$133)*100,1)","v":12.3},null,{"$f":"L35-AE105","v":524551},null,12.1,null,null,null,{"$f":"AE105+AM105","v":4332539},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":12.1}]
[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,{"$f":"F36","v":152},null,{"$f":"H36","v":169168501},null,null,null,{"$f":"AE94+AE102+AE104+AE105","v":10592456},null,{"$f":"ROUND((+AE106/$AE$133)*100,1)","v":30},null,{"$f":"AI94+AI102+AI104+AI105","v":1280123},null,12.1,null,null,null,{"$f":"AO94+AO102+AO104+AO105","v":10592456},null,{"$f":"ROUND((+AI106/AO106)*100,1)","v":12.1}]
[]
[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,{"$f":"F40","v":303},null,null,null,{"$f":"AC93","v":138},null,{"$f":"ROUND(+Y110*AC110,0)","v":41814},null,{"$f":"ROUND((+AE110/$AE$133)*100,1)","v":0.1},null,{"$f":"L40-AE110","v":0},null,{"$f":"IF(AE110=0,0,ROUND((AI110/AE110)*100,1))","v":0},null,null,null,{"$f":"AE110+AM110","v":41814},null,{"$f":"ROUND((+AI110/AO110)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F41","v":303},null,null,null,null,null,{"$f":"SUM(AE110:AE110)","v":41814},null,{"$f":"ROUND((+AE111/$AE$133)*100,1)","v":0.1},null,{"$f":"SUM(AI110:AI110)","v":0},null,{"$f":"IF(AE111=0,0,ROUND((AI111/AE111)*100,1))","v":0},null,null,null,{"$f":"SUM(AO110:AO110)","v":41814},null,{"$f":"ROUND((+AI111/AO111)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  ON PEAK KW",null,null,null,null,{"$f":"H43","v":595945},null,{"$f":"INPUT!C78","v":13.04},null,{"$f":"ROUND(+AA113*AC113,0)","v":7771123},null,{"$f":"ROUND((+AE113/$AE$133)*100,1)","v":22},null,{"$f":"L43-AE113","v":941593},null,{"$f":"IF(AE113=0,0,ROUND((AI113/AE113)*100,1))","v":12.1},null,null,null,{"$f":"AE113+AM113","v":7771123},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,{"$f":"H44","v":38057},null,{"$f":"INPUT!C79","v":1.24},null,{"$f":"ROUND(+AA114*AC114,0)","v":47191},null,{"$f":"ROUND((+AE114/$AE$133)*100,1)","v":0.1},null,{"$f":"L44-AE114","v":5708},null,{"$f":"IF(AE114=0,0,ROUND((AI114/AE114)*100,1))","v":12.1},null,null,null,{"$f":"AE114+AM114","v":47191},null,{"$f":"ROUND((+AI114/AO114)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"SUB-TOTAL",null,null,null,null,{"$f":"H45","v":634002},null,null,null,{"$f":"SUM(AE113:AE114)","v":7818314},null,{"$f":"ROUND((+AE115/$AE$133)*100,1)","v":22.2},null,{"$f":"SUM(AI113:AI114)","v":947301},null,{"$f":"IF(AE115=0,0,ROUND((AI115/AE115)*100,1))","v":12.1},null,null,null,{"$f":"SUM(AO113:AO114)","v":7818314},null,{"$f":"ROUND((+AI115/AO115)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H47","v":276544},null,{"$f":"AC100","v":-0.7},null,{"$f":"ROUND(+AA117*AC117,0)","v":-193581},null,{"$f":"ROUND((+AE117/$AE$133)*100,1)","v":-0.5},null,{"$f":"L47-AE117","v":-22123},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":11.4},null,null,null,{"$f":"AE117+AM117","v":-193581},null,{"$f":"ROUND((+AI117/AO117)*100,1)","v":11.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"ADDITIONAL KW",null,null,null,null,{"$f":"H48","v":357459},null,{"$f":"AC101","v":-0.54},null,{"$f":"ROUND(+AA118*AC118,0)","v":-193028},null,{"$f":"ROUND((+AE118/$AE$133)*100,1)","v":-0.5},null,{"$f":"L48-AE118","v":-25022},null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":13},null,null,null,{"$f":"AE118+AM118","v":-193028},null,{"$f":"ROUND((+AI118/AO118)*100,1)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H49","v":634003},null,null,null,{"$f":"AE115+AE117+AE118","v":7431705},null,{"$f":"ROUND((+AE119/$AE$133)*100,1)","v":21.1},null,{"$f":"AI115+AI117+AI118","v":900156},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":12.1},null,null,null,{"$f":"AO115+AO117+AO118","v":7431705},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H51","v":84879504},null,{"$f":"INPUT!C73","v":4.1479000000000002E-2},null,{"$f":"ROUND((+AA121*AC121),0)-AM121","v":3520717},null,{"$f":"ROUND((+AE121/$AE$133)*100,1)","v":10},null,{"$f":"L51-AE121","v":426095},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":12.1},null,null,null,{"$f":"AE121+AM121","v":3520717},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H52","v":225689374},null,{"$f":"AC105","v":3.5582000000000003E-2},null,{"$f":"ROUND((+AA122*AC122),0)-AM122","v":8030479},null,{"$f":"ROUND((+AE122/$AE$133)*100,1)","v":22.8},null,{"$f":"L52-AE122","v":972270},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":12.1},null,null,null,{"$f":"AE122+AM122","v":8030479},null,{"$f":"ROUND((+AI122/AO122)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"TOTAL WINTER",null,null,{"$f":"F53","v":303},null,{"$f":"H53","v":310568878},null,null,null,{"$f":"AE111+AE119+AE121+AE122","v":19024715},null,{"$f":"ROUND((+AE123/$AE$133)*100,1)","v":53.9},null,{"$f":"AI111+AI119+AI121+AI122","v":2298521},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":12.1},null,null,null,{"$f":"AO111+AO119+AO121+AO122","v":19024715},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y106+Y123","v":455},null,{"$f":"AA106+AA123","v":479737379},null,null,null,{"$f":"AE123+AE106","v":29617171},null,{"$f":"ROUND((+AE124/$AE$133)*100,1)","v":83.9},null,{"$f":"AI123+AI106","v":3578644},null,{"$f":"IF(AE124=0,0,ROUND((AI124/AE124)*100,1))","v":12.1},null,null,null,{"$f":"AO123+AO106","v":29617171},null,{"$f":"ROUND((+AI124/AO124)*100,1)","v":12.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,36,null,{"$f":"C57","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$124*AC127,0)","v":2442343},null,{"$f":"ROUND((+AE127/$AE$133)*100,1)","v":6.9},null,{"$f":"L57-AE127","v":0},null,{"$f":"IF(AE127=0,0,ROUND((AI127/AE127)*100,1))","v":0},null,null,null,{"$f":"AE127+AM127","v":2442343},null,{"$f":"IF(AO127=0,0,ROUND((+AI127/AO127)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,{"$f":"C58","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO124-CUR_BASE_FUEL*AA124)*AC128,0)","v":3301791},null,{"$f":"ROUND((+AE128/$AE$133)*100,1)","v":9.4},null,{"$f":"L58-AE128","v":0},null,{"$f":"IF(AE128=0,0,ROUND((AI128/AE128)*100,1))","v":0},null,null,null,{"$f":"AE128+AM128","v":3301791},null,{"$f":"IF(AO128=0,0,ROUND((+AI128/AO128)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,{"$f":"C59","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA124*CUR_FAC,0)","v":326701},null,{"$f":"AE129+AM129","v":326701},null,{"$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,39,null,{"$f":"C60","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA124*RS_PSM,0)","v":-78197},null,{"$f":"ROUND((+AE130/$AE$133)*100,1)","v":-0.2},null,{"$f":"L60-AE130","v":0},null,{"$f":"IF(AE130=0,0,ROUND((AI130/AE130)*100,1))","v":0},null,null,null,{"$f":"AE130+AM130","v":-78197},null,{"$f":"IF(AO130=0,0,ROUND((+AI130/AO130)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE127:AE130)","v":5665937},null,{"$f":"ROUND((+AE131/$AE$133)*100,1)","v":16.100000000000001},null,{"$f":"SUM(AI127:AI130)","v":0},null,{"$f":"IF(AE131=0,0,ROUND((AI131/AE131)*100,1))","v":0},null,{"$f":"AM129","v":326701},null,{"$f":"SUM(AO127:AO130)","v":5992638},null,{"$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,{"$f":"A63","v":41},null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F63","v":455},null,{"$f":"H63","v":479737379},null,null,null,{"$f":"AE124+AE131","v":35283108},null,100,null,{"$f":"AI124+AI131","v":3578644},null,{"$f":"IF(AE133=0,0,ROUND((AI133/AE133)*100,1))","v":10.1},null,{"$f":"AM124+AM131","v":326701},null,{"$f":"AO124+AO131","v":35609809},null,{"$f":"ROUND((+AI133/AO133)*100,1)","v":10}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 5 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 5 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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,{"$f":"INPUT!D68","v":65},null,{"$f":"ROUND(+F23*J23,0)","v":0},null,{"$f":"ROUND((+L23/$L$61)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[5,null,"  THREE PHASE",null,null,634,null,null,null,{"$f":"INPUT!D69","v":130},null,{"$f":"ROUND(+F24*J24,0)","v":82420},null,{"$f":"ROUND((+L24/$L$61)*100,1)","v":0.1},null,null,null,{"$f":"L24+P24","v":82420}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F24)","v":634},null,null,null,null,null,{"$f":"SUM(L23:L24)","v":82420},null,{"$f":"ROUND((+L25/$L$61)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R23:R24)","v":82420}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ON PEAK KW",null,null,null,null,525253,null,{"$f":"PRO_DT_SUM_PEAK","v":15.45},null,{"$f":"ROUND(+H28*J28,0)","v":8115159},null,{"$f":"ROUND((+L28/$L$61)*100,1)","v":13.3},null,null,null,{"$f":"L28+P28","v":8115159}]
[9,null,"  OFF PEAK KW",null,null,null,null,13915,null,{"$f":"PRO_DT_SUM_PK_OFF","v":1.39},null,{"$f":"ROUND(+H29*J29,0)","v":19342},null,{"$f":"ROUND((+L29/$L$61)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":19342}]
[10,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H28:H29)","v":539168},null,null,null,{"$f":"SUM(L28:L29)","v":8134501},null,{"$f":"ROUND((+L30/$L$61)*100,1)","v":13.4},null,null,null,{"$f":"SUM(R28:R29)","v":8134501}]
[]
[11,null,"ENERGY CHARGE (3):"]
[12,null,"  ON PEAK KWH",null,null,null,null,72442514,null,{"$f":"PRO_DT_SUM_E_ON","v":4.8711999999999998E-2},null,{"$f":"ROUND((+H33*J33),0)-P33","v":3528820},null,{"$f":"ROUND((+L33/$L$61)*100,1)","v":5.8},null,null,null,{"$f":"L33+P33","v":3528820}]
[13,null,"  OFF PEAK KWH",null,null,null,null,172060887,null,{"$f":"PRO_DT_SUM_E_OFF","v":3.9890000000000002E-2},null,{"$f":"ROUND((+H34*J34),0)-P34","v":6863509},null,{"$f":"ROUND((+L34/$L$61)*100,1)","v":11.3},null,null,null,{"$f":"L34+P34","v":6863509}]
[14,null,"TOTAL SUMMER",null,null,{"$f":"F25","v":634},null,{"$f":"H33+H34","v":244503401},null,null,null,{"$f":"L25+L30+L33+L34","v":18609250},null,{"$f":"ROUND((+L35/$L$61)*100,1)","v":30.6},null,null,null,{"$f":"R25+R30+R33+R34","v":18609250}]
[]
[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,{"$f":"J23","v":65},null,{"$f":"ROUND(+F39*J39,0)","v":0},null,{"$f":"ROUND((+L39/$L$61)*100,1)","v":0},null,null,null,{"$f":"L39+P39","v":0}]
[18,null,"  THREE PHASE",null,null,1242,null,null,null,{"$f":"J24","v":130},null,{"$f":"ROUND(+F40*J40,0)","v":161460},null,{"$f":"ROUND((+L40/$L$61)*100,1)","v":0.3},null,null,null,{"$f":"L40+P40","v":161460}]
[19,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F39:F40)","v":1242},null,null,null,null,null,{"$f":"SUM(L39:L40)","v":161460},null,{"$f":"ROUND((+L41/$L$61)*100,1)","v":0.3},null,null,null,{"$f":"SUM(R39:R40)","v":161460}]
[]
[20,null,"DEMAND CHARGE:"]
[21,null,"  ON PEAK KW",null,null,null,null,992074,null,{"$f":"PRO_DT_WIN_PEAK","v":14.62},null,{"$f":"ROUND(+H44*J44,0)","v":14504122},null,{"$f":"ROUND((+L44/$L$61)*100,1)-0.1","v":23.799999999999997},null,null,null,{"$f":"L44+P44","v":14504122}]
[22,null,"  OFF PEAK KW",null,null,null,null,20242,null,{"$f":"PRO_DT_WIN_PK_OFF","v":1.39},null,{"$f":"ROUND(+H45*J45,0)","v":28136},null,{"$f":"ROUND((+L45/$L$61)*100,1)","v":0},null,null,null,{"$f":"L45+P45","v":28136}]
[23,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H44:H45)","v":1012316},null,null,null,{"$f":"SUM(L44:L45)","v":14532258},null,{"$f":"ROUND((+L46/$L$61)*100,1)","v":23.9},null,null,null,{"$f":"SUM(R44:R45)","v":14532258}]
[]
[24,null,"ENERGY CHARGE (3):"]
[25,null,"  ON PEAK KWH",null,null,null,null,128813740,null,{"$f":"PRO_DT_WIN_E_ON","v":4.6498999999999999E-2},null,{"$f":"ROUND((+H49*J49),0)-P49","v":5989710},null,{"$f":"ROUND((+L49/$L$61)*100,1)","v":9.9},null,null,null,{"$f":"L49+P49","v":5989710}]
[26,null,"  OFF PEAK KWH",null,null,null,null,317711608,null,{"$f":"PRO_DT_WIN_E_OFF","v":3.9890000000000002E-2},null,{"$f":"ROUND((+H50*J50),0)-P50","v":12673516},null,{"$f":"ROUND((+L50/$L$61)*100,1)","v":20.8},null,null,null,{"$f":"L50+P50","v":12673516}]
[27,null,"TOTAL WINTER",null,null,{"$f":"F41","v":1242},null,{"$f":"H49+H50","v":446525348},null,null,null,{"$f":"L41+L46+L49+L50","v":33356944},null,{"$f":"ROUND((+L51/$L$61)*100,1)","v":54.9},null,null,null,{"$f":"R41+R46+R49+R50","v":33356944}]
[28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F35+F51","v":1876},null,{"$f":"H51+H35","v":691028749},null,null,null,{"$f":"L35+L51","v":51966194},null,{"$f":"ROUND((+L52/$L$61)*100,1)","v":85.5},null,null,null,{"$f":"R35+R51","v":51966194}]
[]
[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":5.091E-3},null,{"$f":"ROUND($H$52*J55,0)","v":3518027},null,{"$f":"ROUND((+L55/$L$61)*100,1)","v":5.8},null,null,null,{"$f":"L55+P55","v":3518027}]
[31,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE124","v":5430015},null,{"$f":"ROUND((+L56/$L$61)*100,1)","v":8.9},null,null,null,{"$f":"L56+P56","v":5430015}]
[32,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H52*PRO_FAC,0)","v":470591},null,{"$f":"L57+P57","v":470591}]
[33,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H52*PRO_PSM,0)","v":-112638},null,{"$f":"ROUND((+L58/$L$61)*100,1)","v":-0.2},null,null,null,{"$f":"L58+P58","v":-112638}]
[34,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L55:L58)","v":8835404},null,{"$f":"ROUND((+L59/$L$61)*100,1)","v":14.5},null,{"$f":"SUM(P55:P58)","v":470591},null,{"$f":"SUM(R55:R58)","v":9305995}]
[]
[35,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"F35+F51","v":1876},null,{"$f":"H35+H51","v":691028749},null,null,null,{"$f":"L59+L52","v":60801598},null,100,null,{"$f":"P59+P52","v":470591},null,{"$f":"R59+R52","v":61272189}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 5 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 5 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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":63.5},null,{"$f":"ROUND(+Y91*AC91,0)","v":0},null,{"$f":"ROUND((+AE91/$AE$129)*100,1)","v":0},null,{"$f":"L23-AE91","v":0},null,{"$f":"IF(AE91=0,0,ROUND((AI91/AE91)*100,1))","v":0},null,null,null,{"$f":"AE91+AM91","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,{"$f":"F24","v":634},null,null,null,{"$f":"INPUT!C69","v":127},null,{"$f":"ROUND(+Y92*AC92,0)","v":80518},null,{"$f":"ROUND((+AE92/$AE$129)*100,1)","v":0.1},null,{"$f":"L24-AE92","v":1902},null,{"$f":"IF(AE92=0,0,ROUND((AI92/AE92)*100,1))","v":2.4},null,null,null,{"$f":"AE92+AM92","v":80518},null,{"$f":"ROUND((+AI92/AO92)*100,1)","v":2.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":634},null,null,null,null,null,{"$f":"SUM(AE91:AE92)","v":80518},null,{"$f":"ROUND((+AE93/$AE$129)*100,1)","v":0.1},null,{"$f":"SUM(AI91:AI92)","v":1902},null,{"$f":"IF(AE93=0,0,ROUND((AI93/AE93)*100,1))","v":2.4},null,null,null,{"$f":"SUM(AO91:AO92)","v":80518},null,{"$f":"ROUND((+AI93/AO93)*100,1)","v":2.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ON PEAK KW",null,null,null,null,{"$f":"H28","v":525253},null,{"$f":"CUR_DT_SUM_PEAK_ON","v":13.78},null,{"$f":"ROUND(+AA96*AC96,0)","v":7237986},null,{"$f":"ROUND((+AE96/$AE$129)*100,1)","v":13.1},null,{"$f":"L28-AE96","v":877173},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":12.1},null,null,null,{"$f":"AE96+AM96","v":7237986},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,{"$f":"H29","v":13915},null,{"$f":"CUR_DT_SUM_PK_OFF","v":1.24},null,{"$f":"ROUND(+AA97*AC97,0)","v":17255},null,{"$f":"ROUND((+AE97/$AE$129)*100,1)","v":0},null,{"$f":"L29-AE97","v":2087},null,{"$f":"IF(AE97=0,0,ROUND((AI97/AE97)*100,1))","v":12.1},null,null,null,{"$f":"AE97+AM97","v":17255},null,{"$f":"ROUND((+AI97/AO97)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":539168},null,null,null,{"$f":"SUM(AE96:AE97)","v":7255241},null,{"$f":"ROUND((+AE98/$AE$129)*100,1)","v":13.1},null,{"$f":"SUM(AI96:AI97)","v":879260},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":12.1},null,null,null,{"$f":"SUM(AO96:AO97)","v":7255241},null,{"$f":"ROUND((+AI98/AO98)*100,1)","v":12.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H33","v":72442514},null,{"$f":"CUR_DT_SUM_E_ON","v":4.3450000000000003E-2},null,{"$f":"ROUND((+AA101*AC101),0)-AM101","v":3147627},null,{"$f":"ROUND((+AE101/$AE$129)*100,1)","v":5.7},null,{"$f":"L33-AE101","v":381193},null,{"$f":"IF(AE101=0,0,ROUND((AI101/AE101)*100,1))","v":12.1},null,null,null,{"$f":"AE101+AM101","v":3147627},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H34","v":172060887},null,{"$f":"CUR_DT_SUM_E_OFF","v":3.5582000000000003E-2},null,{"$f":"ROUND((+AA102*AC102),0)-AM102","v":6122270},null,{"$f":"ROUND((+AE102/$AE$129)*100,1)","v":11.1},null,{"$f":"L34-AE102","v":741239},null,{"$f":"IF(AE102=0,0,ROUND((AI102/AE102)*100,1))","v":12.1},null,null,null,{"$f":"AE102+AM102","v":6122270},null,{"$f":"ROUND((+AI102/AO102)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL SUMMER",null,null,{"$f":"F35","v":634},null,{"$f":"H35","v":244503401},null,null,null,{"$f":"AE93+AE98+AE101+AE102","v":16605656},null,{"$f":"ROUND((+AE103/$AE$129)*100,1)","v":30.1},null,{"$f":"AI93+AI98+AI101+AI102","v":2003594},null,{"$f":"IF(AE103=0,0,ROUND((AI103/AE103)*100,1))","v":12.1},null,null,null,{"$f":"AO93+AO98+AO101+AO102","v":16605656},null,{"$f":"ROUND((+AI103/AO103)*100,1)","v":12.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  SINGLE PHASE",null,null,{"$f":"F39","v":0},null,null,null,{"$f":"AC91","v":63.5},null,{"$f":"ROUND(+Y107*AC107,0)","v":0},null,{"$f":"ROUND((+AE107/$AE$129)*100,1)","v":0},null,{"$f":"L39-AE107","v":0},null,{"$f":"IF(AE107=0,0,ROUND((AI107/AE107)*100,1))","v":0},null,null,null,{"$f":"AE107+AM107","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,{"$f":"F40","v":1242},null,null,null,{"$f":"AC92","v":127},null,{"$f":"ROUND(+Y108*AC108,0)","v":157734},null,{"$f":"ROUND((+AE108/$AE$129)*100,1)","v":0.3},null,{"$f":"L40-AE108","v":3726},null,{"$f":"IF(AE108=0,0,ROUND((AI108/AE108)*100,1))","v":2.4},null,null,null,{"$f":"AE108+AM108","v":157734},null,{"$f":"ROUND((+AI108/AO108)*100,1)","v":2.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F41","v":1242},null,null,null,null,null,{"$f":"SUM(AE107:AE108)","v":157734},null,{"$f":"ROUND((+AE109/$AE$129)*100,1)","v":0.3},null,{"$f":"SUM(AI107:AI108)","v":3726},null,{"$f":"IF(AE109=0,0,ROUND((AI109/AE109)*100,1))","v":2.4},null,null,null,{"$f":"SUM(AO107:AO108)","v":157734},null,{"$f":"ROUND((+AI109/AO109)*100,1)","v":2.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  ON PEAK KW",null,null,null,null,{"$f":"H44","v":992074},null,{"$f":"CUR_DT_WIN_PEAK_ON","v":13.04},null,{"$f":"ROUND(+AA112*AC112,0)","v":12936645},null,{"$f":"ROUND((+AE112/$AE$129)*100,1)","v":23.4},null,{"$f":"L44-AE112","v":1567477},null,{"$f":"IF(AE112=0,0,ROUND((AI112/AE112)*100,1))","v":12.1},null,null,null,{"$f":"AE112+AM112","v":12936645},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,{"$f":"H45","v":20242},null,{"$f":"CUR_DT_WIN_PK_OFF","v":1.24},null,{"$f":"ROUND(+AA113*AC113,0)","v":25100},null,{"$f":"ROUND((+AE113/$AE$129)*100,1)","v":0},null,{"$f":"L45-AE113","v":3036},null,{"$f":"IF(AE113=0,0,ROUND((AI113/AE113)*100,1))","v":12.1},null,null,null,{"$f":"AE113+AM113","v":25100},null,{"$f":"ROUND((+AI113/AO113)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H46","v":1012316},null,null,null,{"$f":"SUM(AE112:AE113)","v":12961745},null,{"$f":"ROUND((+AE114/$AE$129)*100,1)","v":23.5},null,{"$f":"SUM(AI112:AI113)","v":1570513},null,{"$f":"IF(AE114=0,0,ROUND((AI114/AE114)*100,1))","v":12.1},null,null,null,{"$f":"SUM(AO112:AO113)","v":12961745},null,{"$f":"ROUND((+AI114/AO114)*100,1)","v":12.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H49","v":128813740},null,{"$f":"CUR_DT_WIN_E_ON","v":4.1479000000000002E-2},null,{"$f":"ROUND((+AA117*AC117),0)-AM117","v":5343065},null,{"$f":"ROUND((+AE117/$AE$129)*100,1)","v":9.6999999999999993},null,{"$f":"L49-AE117","v":646645},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":12.1},null,null,null,{"$f":"AE117+AM117","v":5343065},null,{"$f":"ROUND((+AI117/AO117)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H50","v":317711608},null,{"$f":"'Rate DT-Pri'!AC122","v":3.5582000000000003E-2},null,{"$f":"ROUND((+AA118*AC118),0)-AM118","v":11304814},null,{"$f":"ROUND((+AE118/$AE$129)*100,1)","v":20.5},null,{"$f":"L50-AE118","v":1368702},null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":12.1},null,null,null,{"$f":"AE118+AM118","v":11304814},null,{"$f":"ROUND((+AI118/AO118)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"TOTAL WINTER",null,null,{"$f":"F51","v":1242},null,{"$f":"H51","v":446525348},null,null,null,{"$f":"AE109+AE114+AE117+AE118","v":29767358},null,{"$f":"ROUND((+AE119/$AE$129)*100,1)","v":53.9},null,{"$f":"AI109+AI114+AI117+AI118","v":3589586},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":12.1},null,null,null,{"$f":"AO109+AO114+AO117+AO118","v":29767358},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y103+Y119","v":1876},null,{"$f":"AA119+AA103","v":691028749},null,null,null,{"$f":"AE119+AE103","v":46373014},null,{"$f":"ROUND((+AE120/$AE$129)*100,1)","v":84},null,{"$f":"AI119+AI103","v":5593180},null,{"$f":"IF(AE120=0,0,ROUND((AI120/AE120)*100,1))","v":12.1},null,null,null,{"$f":"AO119+AO103","v":46373014},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,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$120*AC123,0)","v":3518027},null,{"$f":"ROUND((+AE123/$AE$129)*100,1)+0.1","v":6.5},null,{"$f":"L55-AE123","v":0},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":0},null,null,null,{"$f":"AE123+AM123","v":3518027},null,{"$f":"IF(AO123=0,0,ROUND((+AI123/AO123)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":31},null,{"$f":"C56","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO120-CUR_BASE_FUEL*AA120)*AC124,0)","v":5430015},null,{"$f":"ROUND((+AE124/$AE$129)*100,1)","v":9.8000000000000007},null,{"$f":"L56-AE124","v":0},null,{"$f":"IF(AE124=0,0,ROUND((AI124/AE124)*100,1))","v":0},null,null,null,{"$f":"AE124+AM124","v":5430015},null,{"$f":"IF(AO124=0,0,ROUND((+AI124/AO124)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A57","v":32},null,{"$f":"C57","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA120*CUR_FAC,0)","v":470591},null,{"$f":"AE125+AM125","v":470591},null,{"$f":"IF(AO125=0,0,ROUND(((R57-AO125)/AO125)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A58","v":33},null,{"$f":"C58","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA120*RS_PSM,0)","v":-112638},null,{"$f":"ROUND((+AE126/$AE$129)*100,1)","v":-0.2},null,{"$f":"L58-AE126","v":0},null,{"$f":"IF(AE126=0,0,ROUND((AI126/AE126)*100,1))","v":0},null,null,null,{"$f":"AE126+AM126","v":-112638},null,{"$f":"IF(AO126=0,0,ROUND((+AI126/AO126)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A59","v":34},null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE123:AE126)","v":8835404},null,{"$f":"ROUND((+AE127/$AE$129)*100,1)","v":16},null,{"$f":"SUM(AI123:AI126)","v":0},null,{"$f":"IF(AE127=0,0,ROUND((AI127/AE127)*100,1))","v":0},null,{"$f":"SUM(AM123:AM126)","v":470591},null,{"$f":"SUM(AO123:AO126)","v":9305995},null,{"$f":"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,{"$f":"A61","v":35},null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"Y120","v":1876},null,{"$f":"AA120","v":691028749},null,null,null,{"$f":"AE127+AE120","v":55208418},null,100,null,{"$f":"AI127+AI120","v":5593180},null,{"$f":"IF(AE129=0,0,ROUND((AI129/AE129)*100,1))","v":10.1},null,{"$f":"AM127+AM120","v":470591},null,{"$f":"AO127+AO120","v":55679009},null,{"$f":"ROUND((+AI129/AO129)*100,1)","v":10}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":95,"n_cols":43,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 6 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 6 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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,106,null,null,null,{"$f":"INPUT!D85","v":15},null,{"$f":"ROUND(F24*J24,0)","v":1590},null,{"$f":"ROUND((L24/L$43)*100,1)","v":0.2},null,null,null,{"$f":"L24+P24","v":1590}]
[5,null,"  THREE PHASE",null,null,375,null,null,null,{"$f":"INPUT!D86","v":30},null,{"$f":"ROUND(F25*J25,0)","v":11250},null,{"$f":"ROUND((L25/L$43)*100,1)","v":1.4},null,null,null,{"$f":"L25+P25","v":11250}]
[6,null,"  PRIMARY VOLTAGE",null,null,0,null,null,null,{"$f":"INPUT!D87","v":117},null,{"$f":"ROUND(F26*J26,0)","v":0},null,{"$f":"ROUND((L26/L$43)*100,1)","v":0},null,null,null,{"$f":"L26+P26","v":0}]
[7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F24:F26)","v":481},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":12840},null,{"$f":"ROUND((L27/L$43)*100,1)","v":1.6},null,null,null,{"$f":"SUM(R24:R26)","v":12840}]
[]
[8,null,"DEMAND CHARGE:"]
[9,null,"  ALL KW",null,null,null,null,30346,null,{"$f":"INPUT!D91","v":0},null,{"$f":"ROUND((H30*J30),0)","v":0},null,{"$f":"ROUND((L30/L$43)*100,1)","v":0},null,null,null,{"$f":"L30+P30","v":0}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  ALL KWH",null,null,null,null,9323104,null,{"$f":"INPUT!D89","v":7.0482000000000003E-2},null,{"$f":"ROUND((H33*J33),0)","v":657111},null,{"$f":"ROUND((L33/L$43)*100,1)","v":83.9},null,null,null,{"$f":"L33+P33","v":657111}]
[12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"F27","v":481},null,{"$f":"H33","v":9323104},null,null,null,{"$f":"L27+L30+L33","v":669951},null,{"$f":"ROUND((L34/L$43)*100,1)","v":85.5},null,null,null,{"$f":"R33+R30+R27","v":669951}]
[]
[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":5.091E-3},null,{"$f":"ROUND($H$34*J37,0)","v":47464},null,{"$f":"ROUND((L37/L$43)*100,1)","v":6.1},null,null,null,{"$f":"L37+P37","v":47464}]
[15,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE86","v":67619},null,{"$f":"ROUND((L38/L$43)*100,1)","v":8.6},null,null,null,{"$f":"L38+P38","v":67619}]
[16,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,{"$f":"ROUND((L39/L$43)*100,1)","v":0},null,{"$f":"ROUND(H34*PRO_FAC,0)","v":6349},null,{"$f":"L39+P39","v":6349}]
[17,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H34*PRO_PSM,0)","v":-1520},null,{"$f":"ROUND((L40/L$43)*100,1)","v":-0.2},null,null,null,{"$f":"L40+P40","v":-1520}]
[18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L40)","v":113563},null,{"$f":"ROUND((L41/L$43)*100,1)","v":14.5},null,{"$f":"SUM(P37:P40)","v":6349},null,{"$f":"SUM(R37:R40)","v":119912}]
[]
[19,null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"F34","v":481},null,{"$f":"H34","v":9323104},null,null,null,{"$f":"L34+L41","v":783514},null,100,null,{"$f":"P41+P34","v":6349},null,{"$f":"R41+R34","v":789863}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 6 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 6 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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,{"$f":"F24","v":106},null,null,null,{"$f":"INPUT!C85","v":17.14},null,{"$f":"ROUND(Y72*AC72,0)","v":1817},null,{"$f":"ROUND((AE72/AE$91)*100,1)","v":0.3},null,{"$f":"L24-AE72","v":-227},null,{"$f":"IF(AE72=0,\"0.0 \",ROUND((AI72/AE72)*100,1))","v":-12.5},null,null,null,{"$f":"AE72+AM72","v":1817},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":-12.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  THREE PHASE",null,null,{"$f":"F25","v":375},null,null,null,{"$f":"INPUT!C86","v":34.28},null,{"$f":"ROUND(Y73*AC73,0)","v":12855},null,{"$f":"ROUND((AE73/AE$91)*100,1)+0.1","v":1.9000000000000001},null,{"$f":"L25-AE73","v":-1605},null,{"$f":"IF(AE73=0,\"0.0 \",ROUND((AI73/AE73)*100,1))","v":-12.5},null,null,null,{"$f":"AE73+AM73","v":12855},null,{"$f":"IF(AO73=0,\"0.0 \",ROUND((AI73/AO73)*100,1))","v":-12.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F26","v":0},null,null,null,{"$f":"INPUT!C87","v":117},null,{"$f":"ROUND(Y74*AC74,0)","v":0},null,{"$f":"ROUND((AE74/AE$91)*100,1)","v":0},null,{"$f":"L26-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,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F27","v":481},null,null,null,null,null,{"$f":"SUM(AE72:AE74)","v":14672},null,{"$f":"ROUND((AE75/AE$91)*100,1)","v":2.1},null,{"$f":"SUM(AI72:AI74)","v":-1832},null,{"$f":"IF(AE75=0,\"0.0 \",ROUND((AI75/AE75)*100,1))","v":-12.5},null,null,null,{"$f":"SUM(AO72:AO74)","v":14672},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":-12.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  ALL KW",null,null,null,null,{"$f":"H30","v":30346},null,{"$f":"INPUT!C91","v":0},null,{"$f":"ROUND(Y78*AC78,0)","v":0},null,{"$f":"ROUND((AE78/AE$91)*100,1)","v":0},null,{"$f":"L30-AE78","v":0},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE78+AM78","v":0},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ALL CONSUMPTION",null,null,null,null,{"$f":"H33","v":9323104},null,{"$f":"INPUT!C89","v":6.2202E-2},null,{"$f":"ROUND((AA81*AC81),0)","v":579916},null,{"$f":"ROUND((AE81/AE$91)*100,1)","v":81.900000000000006},null,{"$f":"L33-AE81","v":77195},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":13.3},null,null,null,{"$f":"AE81+AM81","v":579916},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":13.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"Y75","v":481},null,{"$f":"AA81","v":9323104},null,null,null,{"$f":"AE75+AE78+AE81","v":594588},null,{"$f":"ROUND((AE82/AE$91)*100,1)","v":84},null,{"$f":"AI75+AI78+AI81","v":75363},null,{"$f":"IF(AE82=0,\"0.0 \",ROUND((AI82/AE82)*100,1))","v":12.7},null,null,null,{"$f":"AO75+AO78+AO81","v":594588},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":12.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,14,null,{"$f":"C37","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$82*AC85,0)","v":47464},null,{"$f":"ROUND((AE85/AE$91)*100,1)","v":6.7},null,{"$f":"L37-AE85","v":0},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":0},null,null,null,{"$f":"AE85+AM85","v":47464},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,{"$f":"C38","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO82-CUR_BASE_FUEL*AA82)*AC86,0)","v":67619},null,{"$f":"ROUND((AE86/AE$91)*100,1)","v":9.5},null,{"$f":"L38-AE86","v":0},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":0},null,null,null,{"$f":"AE86+AM86","v":67619},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"C39","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA82*CUR_FAC,0)","v":6349},null,{"$f":"AE87+AM87","v":6349},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND(((R39-AO87)/AO87)*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,{"$f":"C40","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA82*RS_PSM,0)","v":-1520},null,{"$f":"ROUND((AE88/AE$91)*100,1)","v":-0.2},null,{"$f":"L40-AE88","v":0},null,{"$f":"IF(AE88=0,\"0.0 \",ROUND((AI88/AE88)*100,1))","v":0},null,null,null,{"$f":"AE88+AM88","v":-1520},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE85:AE88)","v":113563},null,{"$f":"ROUND((AE89/AE$91)*100,1)","v":16},null,{"$f":"SUM(AI85:AI88)","v":0},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":0},null,{"$f":"SUM(AM85:AM88)","v":6349},null,{"$f":"SUM(AO85:AO88)","v":119912},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":19},null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"Y82","v":481},null,{"$f":"AA82","v":9323104},null,null,null,{"$f":"AE89+AE82","v":708151},null,100,null,{"$f":"AI89+AI82","v":75363},null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":10.6},null,{"$f":"AM89+AM82","v":6349},null,{"$f":"AO89+AO82","v":714500},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":10.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 7 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 7 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/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$38)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[]
[3,null,"CUSTOMER CHARGE",null,null,180,null,null,null,{"$f":"INPUT!D95","v":15},null,{"$f":"ROUND(F25*J25,0)","v":2700},null,{"$f":"ROUND((L25/L$38)*100,1)","v":6.9},null,null,null,{"$f":"L25+P25","v":2700}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"    ALL CONSUMPTION",null,null,null,null,277600,null,{"$f":"INPUT!D97","v":0.111052},null,{"$f":"ROUND((H28*(J28)),0)","v":30828},null,{"$f":"ROUND((L28/L$38)*100,1)","v":78.8},null,null,null,{"$f":"L28+P28","v":30828}]
[6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"F25","v":180},null,{"$f":"H28","v":277600},null,null,null,{"$f":"L23+L25+L28","v":33528},null,{"$f":"ROUND((L29/L$38)*100,1)","v":85.7},null,null,null,{"$f":"R23+R25+R28","v":33528}]
[]
[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":5.091E-3},null,{"$f":"ROUND($H$29*J32,0)","v":1413},null,{"$f":"ROUND((L32/L$38)*100,1)+0.1","v":3.7},null,null,null,{"$f":"L32+P32","v":1413}]
[9,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE96","v":4205},null,{"$f":"ROUND((L33/L$38)*100,1)","v":10.8},null,null,null,{"$f":"L33+P33","v":4205}]
[10,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H29*PRO_FAC,0)","v":189},null,{"$f":"L34+P34","v":189}]
[11,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H29*PRO_PSM,0)","v":-45},null,{"$f":"ROUND((L35/L$38)*100,1)","v":-0.1},null,null,null,{"$f":"L35+P35","v":-45}]
[12,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L35)","v":5573},null,{"$f":"ROUND((L36/L$38)*100,1)","v":14.3},null,{"$f":"SUM(P32:P35)","v":189},null,{"$f":"SUM(R32:R35)","v":5762}]
[]
[13,null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F23+F25","v":180},null,{"$f":"H28","v":277600},null,null,null,{"$f":"L29+L36","v":39101},null,100,null,{"$f":"P36+P29","v":189},null,{"$f":"R29+R36","v":39290}]
[]
[]
[14,null,"GS-FL","SMALL FIXED LOADS"]
[]
[15,null,"MINIMUM BILLS",null,null,540,null,null,null,{"$f":"INPUT!D103","v":3.36},null,{"$f":"ROUND(F43*J43,0)","v":1814},null,{"$f":"ROUND((L43/L$57)*100,1)","v":0.2},null,null,null,{"$f":"L43+P43","v":1814}]
[]
[16,null,"BASE RATE (3):"]
[17,null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,11720,null,{"$f":"INPUT!D105","v":9.3089000000000005E-2},null,{"$f":"ROUND((H46*J46),0)","v":1091},null,{"$f":"ROUND((L46/L$57)*100,1)","v":0.1},null,null,null,{"$f":"L46+P46","v":1091}]
[18,null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,5988893,null,{"$f":"INPUT!D106","v":0.107269},null,{"$f":"ROUND((H47*J47),0)","v":642423},null,{"$f":"ROUND((L47/L$57)*100,1)","v":85.3},null,null,null,{"$f":"L47+P47","v":642423}]
[19,null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":540},null,{"$f":"SUM(H46:H47)","v":6000613},null,null,null,{"$f":"SUM(L43:L47)","v":645328},null,{"$f":"ROUND((L48/L$57)*100,1)","v":85.7},null,null,null,{"$f":"SUM(R43:R47)","v":645328}]
[]
[20,null,"RIDERS:"]
[21,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($H$48*J51,0)","v":30549},null,{"$f":"ROUND((L51/L$57)*100,1)-0.1","v":3.9999999999999996},null,null,null,{"$f":"L51+P51","v":30549}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE115","v":78074},null,{"$f":"ROUND((L52/L$57)*100,1)","v":10.4},null,null,null,{"$f":"L52+P52","v":78074}]
[23,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H48*PRO_FAC,0)","v":4086},null,{"$f":"L53+P53","v":4086}]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$48*J54,0)","v":-978},null,{"$f":"ROUND((L54/L$57)*100,1)","v":-0.1},null,null,null,{"$f":"L54+P54","v":-978}]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L51:L54)","v":107645},null,{"$f":"ROUND((L55/L$57)*100,1)","v":14.3},null,{"$f":"SUM(P51:P54)","v":4086},null,{"$f":"SUM(R51:R54)","v":111731}]
[]
[26,null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":540},null,{"$f":"SUM(H43:H47)","v":6000613},null,null,null,{"$f":"L48+L55","v":752973},null,100,null,{"$f":"P48+P55","v":4086},null,{"$f":"R48+R55","v":757059}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 7 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 7 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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((AE86/AE$101)*100,1)","v":0},null,{"$f":"L23-AE86","v":0},null,0,null,null,null,{"$f":"AE86+AM86","v":0},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*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,{"$f":"F25","v":180},null,null,null,{"$f":"INPUT!C95","v":17.14},null,{"$f":"ROUND(Y88*AC88,0)","v":3085},null,{"$f":"ROUND((AE88/AE$101)*100,1)","v":8.6999999999999993},null,{"$f":"L25-AE88","v":-385},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":-12.5},null,null,null,{"$f":"AE88+AM88","v":3085},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":-12.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ALL CONSUMPTION",null,null,null,null,{"$f":"H28","v":277600},null,{"$f":"INPUT!C97","v":9.6129999999999993E-2},null,{"$f":"ROUND((AA91*AC91),0)","v":26686},null,{"$f":"ROUND((AE91/AE$101)*100,1)-0.1","v":75.400000000000006},null,{"$f":"L28-AE91","v":4142},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":15.5},null,null,null,{"$f":"AE91+AM91","v":26686},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":15.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"Y88","v":180},null,{"$f":"AA91","v":277600},null,null,null,{"$f":"SUM(AE86:AE91)","v":29771},null,{"$f":"ROUND((AE92/AE$101)*100,1)","v":84.2},null,{"$f":"SUM(AI86:AI91)","v":3757},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":12.6},null,null,null,{"$f":"SUM(AO86:AO91)","v":29771},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":12.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":8},null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND(AA92*AC95,0)","v":1413},null,{"$f":"ROUND((AE95/AE$101)*100,1)","v":4},null,{"$f":"L32-AE95","v":0},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":0},null,null,null,{"$f":"AE95+AM95","v":1413},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":9},null,{"$f":"C33","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO92-CUR_BASE_FUEL*AA92)*AC96,0)","v":4205},null,{"$f":"ROUND((AE96/AE$101)*100,1)","v":11.9},null,{"$f":"L33-AE96","v":0},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":0},null,null,null,{"$f":"AE96+AM96","v":4205},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":10},null,{"$f":"C34","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA92*CUR_FAC,0)","v":189},null,{"$f":"AE97+AM97","v":189},null,{"$f":"IF(AO97=0,0,ROUND(((R34-AO97)/AO97)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":11},null,{"$f":"C35","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA92*AC98,0)","v":-45},null,{"$f":"ROUND((AE98/AE$101)*100,1)","v":-0.1},null,{"$f":"L35-AE98","v":0},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":0},null,null,null,{"$f":"AE98+AM98","v":-45},null,{"$f":"IF(AO98=0,\"0.0 \",ROUND((AI98/AO98)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":12},null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE95:AE98)","v":5573},null,{"$f":"ROUND((AE99/AE$101)*100,1)","v":15.8},null,{"$f":"SUM(AI95:AI98)","v":0},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":0},null,{"$f":"SUM(AM95:AM98)","v":189},null,{"$f":"SUM(AO95:AO98)","v":5762},null,{"$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,{"$f":"A38","v":13},null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F38","v":180},null,{"$f":"H38","v":277600},null,null,null,{"$f":"AE92+AE99","v":35344},null,100,null,{"$f":"AI92+AI99","v":3757},null,{"$f":"ROUND((AI101/AE101)*100,1)","v":10.6},null,{"$f":"AM99+AM92","v":189},null,{"$f":"AO99+AO92","v":35533},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":10.6}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A41","v":14},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,{"$f":"A43","v":15},null,"MINIMUM BILLS",null,null,{"$f":"F43","v":540},null,null,null,{"$f":"INPUT!C103","v":2.98},null,{"$f":"ROUND(Y106*AC106,0)","v":1609},null,{"$f":"ROUND((AE106/AE$120)*100,1)","v":0.2},null,{"$f":"L43-AE106","v":205},null,{"$f":"IF(AE106=0,\"0.0 \",ROUND((AI106/AE106)*100,1))","v":12.7},null,null,null,{"$f":"AE106+AM106","v":1609},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":12.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":16},null,"BASE RATE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A46","v":17},null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,{"$f":"H46","v":11720},null,{"$f":"INPUT!C105","v":8.2708000000000004E-2},null,{"$f":"ROUND((AA109*AC109),0)","v":969},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":0.1},null,{"$f":"L46-AE109","v":122},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":12.6},null,null,null,{"$f":"AE109+AM109","v":969},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":12.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":18},null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,{"$f":"H47","v":5988893},null,{"$f":"INPUT!C106","v":9.5240000000000005E-2},null,{"$f":"ROUND((AA110*AC110),0)","v":570382},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":83.8},null,{"$f":"L47-AE110","v":72041},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":12.6},null,null,null,{"$f":"AE110+AM110","v":570382},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":12.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":19},null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(Y106:Y110)","v":540},null,{"$f":"SUM(AA106:AA110)","v":6000613},null,null,null,{"$f":"SUM(AE106:AE110)","v":572960},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":84.2},null,{"$f":"SUM(AI106:AI110)","v":72368},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":12.6},null,null,null,{"$f":"SUM(AO106:AO110)","v":572960},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":12.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A50","v":20},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,{"$f":"C51","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$111*AC114,0)","v":30549},null,{"$f":"ROUND((AE114/AE$120)*100,1)","v":4.5},null,{"$f":"L51-AE114","v":0},null,{"$f":"IF(AE114=0,\"0.0 \",ROUND((AI114/AE114)*100,1))","v":0},null,null,null,{"$f":"AE114+AM114","v":30549},null,{"$f":"IF(AO114=0,\"0.0 \",ROUND((AI114/AO114)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"C52","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO111-CUR_BASE_FUEL*AA111)*AC115,0)","v":78074},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":11.5},null,{"$f":"L52-AE115","v":0},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":0},null,null,null,{"$f":"AE115+AM115","v":78074},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"C53","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA111*CUR_FAC,0)","v":4086},null,{"$f":"AE116+AM116","v":4086},null,{"$f":"IF(AO116=0,0,ROUND(((R53-AO116)/AO116)*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,{"$f":"C54","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA111*RS_PSM,0)","v":-978},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":-0.1},null,{"$f":"L54-AE117","v":0},null,{"$f":"IF(AE117=0,\"0.0 \",ROUND((AI117/AE117)*100,1))","v":0},null,null,null,{"$f":"AE117+AM117","v":-978},null,{"$f":"IF(AO117=0,\"0.0 \",ROUND((AI117/AO117)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE114:AE117)","v":107645},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":15.8},null,{"$f":"SUM(AI114:AI117)","v":0},null,{"$f":"IF(AE118=0,\"0.0 \",ROUND((AI118/AE118)*100,1))","v":0},null,{"$f":"SUM(AM114:AM117)","v":4086},null,{"$f":"SUM(AO114:AO117)","v":111731},null,{"$f":"IF(AO118=0,\"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,{"$f":"A57","v":26},null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"F57","v":540},null,{"$f":"H57","v":6000613},null,null,null,{"$f":"AE111+AE118","v":680605},null,100,null,{"$f":"AI111+AI118","v":72368},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":10.6},null,{"$f":"AM111+AM118","v":4086},null,{"$f":"AO111+AO118","v":684691},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":10.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":102,"n_cols":43,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 8 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 8 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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$46)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":120}]
[5,null,"  PRIMARY VOLTAGE",null,null,120,null,null,null,{"$f":"INPUT!D112","v":117},null,{"$f":"ROUND(F25*J25,0)","v":14040},null,{"$f":"ROUND((L25/$L$46)*100,1)","v":0.8},null,null,null,{"$f":"L25+P25","v":14040}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":120},null,null,null,null,null,{"$f":"SUM(L24:L25)","v":14160},null,{"$f":"ROUND((L26/$L$46)*100,1)","v":0.8},null,null,null,{"$f":"SUM(R24:R25)","v":14160}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ALL KW",null,null,null,null,46913,null,{"$f":"INPUT!D118","v":9.02},null,{"$f":"ROUND(H29*J29,0)","v":423155},null,{"$f":"ROUND((L29/$L$46)*100,1)","v":23.6},null,null,null,{"$f":"L29+P29","v":423155}]
[9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H29)","v":46913},null,null,null,{"$f":"SUM(L29)","v":423155},null,{"$f":"ROUND((L30/$L$46)*100,1)","v":23.6},null,null,null,{"$f":"SUM(R29)","v":423155}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  FIRST 300KWH/KW",null,null,null,null,13736575,null,{"$f":"INPUT!D114","v":5.8202999999999998E-2},null,{"$f":"ROUND((H33*J33),0)","v":799510},null,{"$f":"ROUND((L33/$L$46)*100,1)","v":44.7},null,null,null,{"$f":"L33+P33","v":799510}]
[12,null,"  ADDITIONAL KWH",null,null,null,null,6024676,null,{"$f":"INPUT!D115","v":4.9211999999999999E-2},null,{"$f":"ROUND((H34*J34),0)","v":296486},null,{"$f":"ROUND((L34/$L$46)*100,1)","v":16.600000000000001},null,null,null,{"$f":"L34+P34","v":296486}]
[13,null,"  CAP RATE KWH",null,null,null,null,0,null,{"$f":"INPUT!D116","v":0.27483600000000002},null,{"$f":"ROUND((H35*J35),0)","v":0},null,{"$f":"ROUND((L35/$L$46)*100,1)","v":0},null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H33:H35)","v":19761251},null,null,null,{"$f":"SUM(L33:L35)","v":1095996},null,{"$f":"ROUND((L36/$L$46)*100,1)","v":61.2},null,null,null,{"$f":"L36+P36","v":1095996}]
[15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"F26","v":120},null,{"$f":"H36","v":19761251},null,null,null,{"$f":"L36+L30+L26","v":1533311},null,{"$f":"ROUND((L37/$L$46)*100,1)","v":85.7},null,null,null,{"$f":"R26+R30+R36","v":1533311}]
[]
[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":5.091E-3},null,{"$f":"ROUND($H$37*J40,0)","v":100605},null,{"$f":"ROUND((L40/$L$46)*100,1)","v":5.6},null,null,null,{"$f":"L40+P40","v":100605}]
[18,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE93","v":159240},null,{"$f":"ROUND((L41/$L$46)*100,1)","v":8.9},null,null,null,{"$f":"L41+P41","v":159240}]
[19,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H37*PRO_FAC,0)","v":13457},null,{"$f":"L42+P42","v":13457}]
[20,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H37*PRO_PSM,0)","v":-3221},null,{"$f":"ROUND((L43/$L$46)*100,1)","v":-0.2},null,null,null,{"$f":"L43+P43","v":-3221}]
[21,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L43)","v":256624},null,{"$f":"ROUND((L44/$L$46)*100,1)","v":14.3},null,{"$f":"SUM(P40:P43)","v":13457},null,{"$f":"SUM(R40:R43)","v":270081}]
[]
[22,null," TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F26","v":120},null,{"$f":"H36","v":19761251},null,null,null,{"$f":"L37+L44","v":1789935},null,100,null,{"$f":"P44+P37","v":13457},null,{"$f":"R44+R37","v":1803392}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 8 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 8 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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":5},null,{"$f":"ROUND(Y76*AC76,0)","v":120},null,{"$f":"ROUND((AE76/$AE$98)*100,1)","v":0},null,{"$f":"L24-AE76","v":0},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":0},null,null,null,{"$f":"AE76+AM76","v":120},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F25","v":120},null,null,null,{"$f":"INPUT!C112","v":117},null,{"$f":"ROUND(Y77*AC77,0)","v":14040},null,{"$f":"ROUND((AE77/$AE$98)*100,1)","v":0.9},null,{"$f":"L25-AE77","v":0},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":0},null,null,null,{"$f":"AE77+AM77","v":14040},null,{"$f":"ROUND((AI77/AO77)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F26","v":120},null,null,null,null,null,{"$f":"SUM(AE76:AE77)","v":14160},null,{"$f":"ROUND((AE78/$AE$98)*100,1)+0.1","v":1},null,{"$f":"SUM(AI76:AI77)","v":0},null,{"$f":"SUM(AK76:AK77)","v":0},null,null,null,{"$f":"SUM(AO76:AO77)","v":14160},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  ALL KW",null,null,null,null,{"$f":"H29","v":46913},null,{"$f":"INPUT!C118","v":7.92},null,{"$f":"ROUND(AA81*AC81,0)","v":371551},null,{"$f":"ROUND((AE81/$AE$98)*100,1)","v":23.2},null,{"$f":"L29-AE81","v":51604},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":13.9},null,null,null,{"$f":"AE81+AM81","v":371551},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":13.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":46913},null,null,null,{"$f":"SUM(AE81)","v":371551},null,{"$f":"ROUND((AE82/$AE$98)*100,1)","v":23.2},null,{"$f":"SUM(AI81)","v":51604},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":13.9},null,null,null,{"$f":"SUM(AO81)","v":371551},null,{"$f":"ROUND((AI82/AO82)*100,1)","v":13.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  FIRST 300KWH/KW",null,null,null,null,{"$f":"H33","v":13736575},null,{"$f":"INPUT!C114","v":5.1091999999999999E-2},null,{"$f":"ROUND((AA85*AC85),0)","v":701829},null,{"$f":"ROUND((AE85/$AE$98)*100,1)","v":43.7},null,{"$f":"L33-AE85","v":97681},null,{"$f":"ROUND((AI85/AE85)*100,1)","v":13.9},null,null,null,{"$f":"AE85+AM85","v":701829},null,{"$f":"ROUND((AI85/AO85)*100,1)","v":13.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ADDITIONAL KWH",null,null,null,null,{"$f":"H34","v":6024676},null,{"$f":"INPUT!C115","v":4.3219E-2},null,{"$f":"ROUND((AA86*AC86),0)","v":260380},null,{"$f":"ROUND((AE86/$AE$98)*100,1)","v":16.2},null,{"$f":"L34-AE86","v":36106},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":13.9},null,null,null,{"$f":"AE86+AM86","v":260380},null,{"$f":"ROUND((AI86/AO86)*100,1)","v":13.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  CAP RATE KWH",null,null,null,null,{"$f":"H35","v":0},null,{"$f":"INPUT!C116","v":0.241312},null,{"$f":"ROUND((AA87*AC87),0)","v":0},null,{"$f":"ROUND((AE87/$AE$98)*100,1)","v":0},null,{"$f":"L35-AE87","v":0},null,{"$f":"IF(AE87=0,0,ROUND((AI87/AE87)*100,1))","v":0},null,null,null,{"$f":"AE87+AM87","v":0},null,{"$f":"IF(AO87=0,0,ROUND((AI87/AO87)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H36","v":19761251},null,null,null,{"$f":"SUM(AE85:AE87)","v":962209},null,{"$f":"ROUND((AE88/$AE$98)*100,1)","v":60},null,{"$f":"SUM(AI85:AI87)","v":133787},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":13.9},null,null,null,{"$f":"SUM(AO85:AO87)","v":962209},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":13.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"Y78","v":120},null,{"$f":"AA88","v":19761251},null,null,null,{"$f":"AE78+AE82+AE88","v":1347920},null,{"$f":"ROUND((AE89/$AE$98)*100,1)","v":84},null,{"$f":"AI78+AI82+AI88","v":185391},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":13.8},null,null,null,{"$f":"AO78+AO82+AO88","v":1347920},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":13.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5.091E-3},null,{"$f":"ROUND($AA$89*AC92,0)","v":100605},null,{"$f":"ROUND((AE92/$AE$98)*100,1)-0.1","v":6.2},null,{"$f":"L40-AE92","v":0},null,{"$f":"IF(AE92=0,0,ROUND((AI92/AE92)*100,1))","v":0},null,null,null,{"$f":"AE92+AM92","v":100605},null,{"$f":"IF(AO92=0,0,ROUND((AI92/AO92)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,{"$f":"C41","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO89-CUR_BASE_FUEL*AA89)*AC93,0)","v":159240},null,{"$f":"ROUND((AE93/$AE$98)*100,1)","v":9.9},null,{"$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":159240},null,{"$f":"IF(AO93=0,0,ROUND((AI93/AO93)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,{"$f":"C42","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA89*CUR_FAC,0)","v":13457},null,{"$f":"AE94+AM94","v":13457},null,{"$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,20,null,{"$f":"C43","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA89*RS_PSM,0)","v":-3221},null,{"$f":"ROUND((AE95/$AE$98)*100,1)","v":-0.2},null,{"$f":"L43-AE95","v":0},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":0},null,null,null,{"$f":"AE95+AM95","v":-3221},null,{"$f":"IF(AO95=0,0,ROUND((AI95/AO95)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE92:AE95)","v":256624},null,{"$f":"ROUND((AE96/$AE$98)*100,1)","v":16},null,{"$f":"SUM(AI92:AI95)","v":0},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":0},null,{"$f":"SUM(AM92:AM95)","v":13457},null,{"$f":"SUM(AO92:AO95)","v":270081},null,{"$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,{"$f":"A46","v":22},null,"TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F46","v":120},null,{"$f":"H46","v":19761251},null,null,null,{"$f":"AE96+AE89","v":1604544},null,100,null,{"$f":"AI96+AI89","v":185391},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":11.6},null,{"$f":"AM96+AM89","v":13457},null,{"$f":"AO96+AO89","v":1618001},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":11.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":124,"n_cols":43,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 9 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 9 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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$56)*100,1)","v":0.2},null,null,null,{"$f":"L21+P21","v":26000}]
[]
[4,null,"DEMAND CHARGE:"]
[5,null,"  ON PEAK KW",null,null,null,null,164217,null,{"$f":"INPUT!D128","v":8.75},null,{"$f":"ROUND(H24*J24,0)","v":1436899},null,{"$f":"ROUND((L24/$L$56)*100,1)","v":9},null,null,null,{"$f":"L24+P24","v":1436899}]
[6,null,"  OFF PEAK KW",null,null,null,null,6210,null,{"$f":"INPUT!D129","v":1.32},null,{"$f":"ROUND(H25*J25,0)","v":8197},null,{"$f":"ROUND((L25/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L25+P25","v":8197}]
[7,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H24:H25)","v":170427},null,null,null,{"$f":"SUM(L24:L25)","v":1445096},null,{"$f":"ROUND((L26/$L$56)*100,1)+0.1","v":9.1},null,null,null,{"$f":"SUM(R24:R25)","v":1445096}]
[]
[8,null,"ENERGY CHARGE (3):"]
[9,null,"  ON PEAK KWH",null,null,null,null,26283286,null,{"$f":"PRO_SUM_TT_ON_KWH","v":5.3206999999999997E-2},null,{"$f":"ROUND((H29*J29),0)","v":1398455},null,{"$f":"ROUND((L29/$L$56)*100,1)","v":8.6999999999999993},null,null,null,{"$f":"L29+P29","v":1398455}]
[10,null,"  OFF PEAK KWH",null,null,null,null,49073886,null,{"$f":"PRO_TT_OFF","v":4.3570999999999999E-2},null,{"$f":"ROUND((H30*J30),0)","v":2138198},null,{"$f":"ROUND((L30/$L$56)*100,1)","v":13.3},null,null,null,{"$f":"L30+P30","v":2138198}]
[11,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H29:H30)","v":75357172},null,null,null,{"$f":"SUM(L29:L30)","v":3536653},null,{"$f":"ROUND((L31/$L$56)*100,1)+0.1","v":22.200000000000003},null,null,null,{"$f":"SUM(R29:R30)","v":3536653}]
[12,null,"TOTAL SUMMER",null,null,{"$f":"F21","v":52},null,{"$f":"H31","v":75357172},null,null,null,{"$f":"L21+L26+L31","v":5007749},null,{"$f":"ROUND((L32/$L$56)*100,1)-0.1","v":31.2},null,null,null,{"$f":"R21+R26+R31","v":5007749}]
[]
[13,null,"WINTER:"]
[14,null,"CUSTOMER CHARGE",null,null,103,null,null,null,{"$f":"J21","v":500},null,{"$f":"ROUND(F35*J35,0)","v":51500},null,{"$f":"ROUND((L35/L$56)*100,1)","v":0.3},null,null,null,{"$f":"L35+P35","v":51500}]
[]
[15,null,"DEMAND CHARGE:"]
[16,null,"  ON PEAK KW",null,null,null,null,333064,null,{"$f":"INPUT!D130","v":7.18},null,{"$f":"ROUND(H38*J38,0)","v":2391400},null,{"$f":"ROUND((L38/$L$56)*100,1)","v":14.9},null,null,null,{"$f":"L38+P38","v":2391400}]
[17,null,"  OFF PEAK KW",null,null,null,null,12304,null,{"$f":"INPUT!D131","v":1.32},null,{"$f":"ROUND(H39*J39,0)","v":16241},null,{"$f":"ROUND((L39/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L39+P39","v":16241}]
[18,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H38:H39)","v":345368},null,null,null,{"$f":"L38+L39","v":2407641},null,{"$f":"ROUND((L40/$L$56)*100,1)","v":15},null,null,null,{"$f":"L40+P40","v":2407641}]
[]
[19,null,"ENERGY CHARGE (3):"]
[20,null,"  ON PEAK KWH",null,null,null,null,47227579,null,{"$f":"PRO_WIN_TT_ON_KWH","v":5.0793999999999999E-2},null,{"$f":"ROUND((H43*J43),0)","v":2398878},null,{"$f":"ROUND((L43/$L$56)*100,1)","v":15},null,null,null,{"$f":"L43+P43","v":2398878}]
[21,null,"  OFF PEAK KWH",null,null,null,null,106618590,null,{"$f":"PRO_TT_OFF","v":4.3570999999999999E-2},null,{"$f":"ROUND((H44*J44),0)","v":4645479},null,{"$f":"ROUND((L44/$L$56)*100,1)","v":29},null,null,null,{"$f":"L44+P44","v":4645479}]
[22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H43:H44)","v":153846169},null,null,null,{"$f":"SUM(L43:L44)","v":7044357},null,{"$f":"ROUND((L45/$L$56)*100,1)","v":44},null,null,null,{"$f":"SUM(R43:R44)","v":7044357}]
[23,null,"TOTAL WINTER",null,null,{"$f":"F35","v":103},null,{"$f":"H45","v":153846169},null,null,null,{"$f":"L35+L40+L45","v":9503498},null,{"$f":"ROUND((L46/$L$56)*100,1)","v":59.3},null,null,null,{"$f":"R35+R40+R45","v":9503498}]
[24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"F32+F46","v":155},null,{"$f":"H46+H32","v":229203341},null,null,null,{"$f":"L46+L32","v":14511247},null,{"$f":"ROUND((L47/L$56)*100,1)","v":90.6},null,null,null,{"$f":"R46+R32","v":14511247}]
[]
[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":4.6299999999999998E-4},null,{"$f":"ROUND($H$47*J50,0)","v":106121},null,{"$f":"ROUND((L50/L$56)*100,1)","v":0.7},null,null,null,{"$f":"L50+P50","v":106121}]
[27,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE115","v":1438497},null,{"$f":"ROUND((L51/L$56)*100,1)","v":9},null,null,null,{"$f":"L51+P51","v":1438497}]
[28,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,null,null,{"$f":"ROUND(H47*PRO_FAC,0)","v":156087},null,{"$f":"L52+P52","v":156087}]
[29,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H47*PRO_PSM,0)","v":-37360},null,{"$f":"ROUND((L53/L$56)*100,1)","v":-0.2},null,null,null,{"$f":"L53+P53","v":-37360}]
[30,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L53)","v":1507258},null,{"$f":"ROUND((L54/L$56)*100,1)","v":9.4},null,{"$f":"SUM(P50:P53)","v":156087},null,{"$f":"SUM(R50:R53)","v":1663345}]
[]
[31,null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"F32+F46","v":155},null,{"$f":"H32+H46","v":229203341},null,null,null,{"$f":"L54+L47","v":16018505},null,100,null,{"$f":"P54+P47","v":156087},null,{"$f":"R54+R47","v":16174592}]
[]
[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 $0.000681  PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 9 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 9 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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,{"$f":"A21","v":3},null,"CUSTOMER CHARGE",null,null,{"$f":"F21","v":52},null,null,null,{"$f":"INPUT!C122","v":500},null,{"$f":"ROUND(Y85*AC85,0)","v":26000},null,{"$f":"ROUND((AE85/AE$120)*100,1)","v":0.2},null,{"$f":"L21-AE85","v":0},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":0},null,null,null,{"$f":"AE85+AM85","v":26000},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":4},null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A24","v":5},null,"  ON PEAK KW",null,null,null,null,{"$f":"H24","v":164217},null,{"$f":"INPUT!C128","v":8.07},null,{"$f":"ROUND(AA88*AC88,0)","v":1325231},null,{"$f":"ROUND((AE88/AE$120)*100,1)","v":8.9},null,{"$f":"L24-AE88","v":111668},null,{"$f":"IF(AE88=0,\"0.0 \",ROUND((AI88/AE88)*100,1))","v":8.4},null,null,null,{"$f":"AE88+AM88","v":1325231},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":8.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":6},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H25","v":6210},null,{"$f":"INPUT!C129","v":1.22},null,{"$f":"ROUND(AA89*AC89,0)","v":7576},null,{"$f":"ROUND((AE89/AE$120)*100,1)","v":0.1},null,{"$f":"L25-AE89","v":621},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":8.1999999999999993},null,null,null,{"$f":"AE89+AM89","v":7576},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":8.1999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A26","v":7},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H26","v":170427},null,null,null,{"$f":"AE88+AE89","v":1332807},null,{"$f":"ROUND((AE90/AE$120)*100,1)+0.1","v":9},null,{"$f":"SUM(AI88:AI89)","v":112289},null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":8.4},null,null,null,{"$f":"AO88+AO89","v":1332807},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":8.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":8},null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":9},null,"  ON PEAK KWH",null,null,null,null,{"$f":"H29","v":26283286},null,{"$f":"CUR_SUM_TT_ON_KWH","v":4.9050999999999997E-2},null,{"$f":"ROUND((AA93*AC93),0)","v":1289221},null,{"$f":"ROUND((AE93/AE$120)*100,1)","v":8.6999999999999993},null,{"$f":"L29-AE93","v":109234},null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":8.5},null,null,null,{"$f":"AE93+AM93","v":1289221},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":10},null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H30","v":49073886},null,{"$f":"CUR_TT_OFF","v":4.0168000000000002E-2},null,{"$f":"ROUND((AA94*AC94),0)","v":1971200},null,{"$f":"ROUND((AE94/AE$120)*100,1)","v":13.2},null,{"$f":"L30-AE94","v":166998},null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":8.5},null,null,null,{"$f":"AE94+AM94","v":1971200},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":11},null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":75357172},null,null,null,{"$f":"AE93+AE94","v":3260421},null,{"$f":"ROUND((AE95/AE$120)*100,1)","v":21.9},null,{"$f":"SUM(AI93:AI94)","v":276232},null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":8.5},null,null,null,{"$f":"AO93+AO94","v":3260421},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":12},null,"TOTAL SUMMER",null,null,{"$f":"F32","v":52},null,{"$f":"H32","v":75357172},null,null,null,{"$f":"AE85+AE90+AE95","v":4619228},null,{"$f":"ROUND((AE96/AE$120)*100,1)","v":31},null,{"$f":"AI85+AI90+AI95","v":388521},null,{"$f":"IF(AE96=0,\"0.0 \",ROUND((AI96/AE96)*100,1))","v":8.4},null,null,null,{"$f":"AO85+AO90+AO95","v":4619228},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":8.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":13},null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":14},null,"CUSTOMER CHARGE",null,null,{"$f":"F35","v":103},null,null,null,{"$f":"AC85","v":500},null,{"$f":"ROUND(Y99*AC99,0)","v":51500},null,{"$f":"ROUND((AE99/AE$120)*100,1)","v":0.3},null,{"$f":"L35-AE99","v":0},null,{"$f":"IF(AE99=0,\"0.0 \",ROUND((AI99/AE99)*100,1))","v":0},null,null,null,{"$f":"AE99+AM99","v":51500},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":"A37","v":15},null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":16},null,"  ON PEAK KW",null,null,null,null,{"$f":"H38","v":333064},null,{"$f":"INPUT!C130","v":6.62},null,{"$f":"ROUND(AA102*AC102,0)","v":2204884},null,{"$f":"ROUND((AE102/AE$120)*100,1)","v":14.8},null,{"$f":"L38-AE102","v":186516},null,{"$f":"IF(AE102=0,\"0.0 \",ROUND((AI102/AE102)*100,1))","v":8.5},null,null,null,{"$f":"AE102+AM102","v":2204884},null,{"$f":"IF(AO102=0,\"0.0 \",ROUND((AI102/AO102)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":17},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H39","v":12304},null,{"$f":"INPUT!C131","v":1.22},null,{"$f":"ROUND(AA103*AC103,0)","v":15011},null,{"$f":"ROUND((AE103/AE$120)*100,1)","v":0.1},null,{"$f":"L39-AE103","v":1230},null,{"$f":"IF(AE103=0,\"0.0 \",ROUND((AI103/AE103)*100,1))","v":8.1999999999999993},null,null,null,{"$f":"AE103+AM103","v":15011},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":8.1999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":18},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H40","v":345368},null,null,null,{"$f":"AE102+AE103","v":2219895},null,{"$f":"ROUND((AE104/AE$120)*100,1)","v":14.9},null,{"$f":"SUM(AI102:AI103)","v":187746},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":8.5},null,null,null,{"$f":"AO102+AO103","v":2219895},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":8.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":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,{"$f":"H43","v":47227579},null,{"$f":"CUR_WIN_TT_ON_KWH","v":4.6826E-2},null,{"$f":"ROUND((AA107*AC107),0)","v":2211479},null,{"$f":"ROUND((AE107/AE$120)*100,1)","v":14.9},null,{"$f":"L43-AE107","v":187399},null,{"$f":"IF(AE107=0,\"0.0 \",ROUND((AI107/AE107)*100,1))","v":8.5},null,null,null,{"$f":"AE107+AM107","v":2211479},null,{"$f":"IF(AO107=0,\"0.0 \",ROUND((AI107/AO107)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H44","v":106618590},null,{"$f":"CUR_TT_OFF","v":4.0168000000000002E-2},null,{"$f":"ROUND((AA108*AC108),0)","v":4282656},null,{"$f":"ROUND((AE108/AE$120)*100,1)-0.1","v":28.7},null,{"$f":"L44-AE108","v":362823},null,{"$f":"IF(AE108=0,\"0.0 \",ROUND((AI108/AE108)*100,1))","v":8.5},null,null,null,{"$f":"AE108+AM108","v":4282656},null,{"$f":"IF(AO108=0,\"0.0 \",ROUND((AI108/AO108)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H45","v":153846169},null,null,null,{"$f":"AE107+AE108","v":6494135},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":43.6},null,{"$f":"SUM(AI107:AI108)","v":550222},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":8.5},null,null,null,{"$f":"AO107+AO108","v":6494135},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL WINTER",null,null,{"$f":"F46","v":103},null,{"$f":"H46","v":153846169},null,null,null,{"$f":"AE99+AE104+AE109","v":8765530},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":58.9},null,{"$f":"AI99+AI104+AI109","v":737968},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":8.4},null,null,null,{"$f":"AO99+AO104+AO109","v":8765530},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":8.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"Y96+Y110","v":155},null,{"$f":"AA96+AA110","v":229203341},null,null,null,{"$f":"AE96+AE110","v":13384758},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":89.9},null,{"$f":"AI110+AI96","v":1126489},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":8.4},null,null,null,{"$f":"AO110+AO96","v":13384758},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":8.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A49","v":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":4.6299999999999998E-4},null,{"$f":"ROUND($AA$111*AC114,0)","v":106121},null,{"$f":"ROUND((AE114/AE$120)*100,1)","v":0.7},null,{"$f":"L50-AE114","v":0},null,{"$f":"IF(AE114=0,\"0.0 \",ROUND((AI114/AE114)*100,1))","v":0},null,null,null,{"$f":"AE114+AM114","v":106121},null,{"$f":"IF(AO114=0,\"0.0 \",ROUND((AI114/AO114)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"C51","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND((AO111-CUR_BASE_FUEL*AA111)*AC115,0)","v":1438497},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":9.6999999999999993},null,{"$f":"L51-AE115","v":0},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":0},null,null,null,{"$f":"AE115+AM115","v":1438497},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,{"$f":"C52","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA111*CUR_FAC,0)","v":156087},null,{"$f":"AE116+AM116","v":156087},null,{"$f":"IF(AO116=0,\"0.0 \",ROUND(((R52-AO116)/AO116)*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,{"$f":"C53","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA111*RS_PSM,0)","v":-37360},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":-0.3},null,{"$f":"L53-AE117","v":0},null,{"$f":"IF(AE117=0,\"0.0 \",ROUND((AI117/AE117)*100,1))","v":0},null,null,null,{"$f":"AE117+AM117","v":-37360},null,{"$f":"IF(AO117=0,\"0.0 \",ROUND((AI117/AO117)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE114:AE117)","v":1507258},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":10.1},null,{"$f":"SUM(AI114:AI117)","v":0},null,{"$f":"IF(AE118=0,\"0.0 \",ROUND((AI118/AE118)*100,1))","v":0},null,{"$f":"SUM(AM114:AM117)","v":156087},null,{"$f":"SUM(AO114:AO117)","v":1663345},null,{"$f":"IF(AO118=0,\"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,{"$f":"A56","v":31},null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"Y111","v":155},null,{"$f":"AA111","v":229203341},null,null,null,{"$f":"AE111+AE118","v":14892016},null,100,null,{"$f":"AI111+AI118","v":1126489},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":7.6},null,{"$f":"AM111+AM118","v":156087},null,{"$f":"AO111+AO118","v":15048103},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":7.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 RTP-P","index":14,"n_rows":84,"n_cols":43,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  20"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["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,"FAC",null,"FAC",null,"FAC",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,"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":1.5184E-2},null,{"$f":"ROUND((H28*J28),0)","v":0},null,0,null,null,null,{"$f":"L28+P28","v":0}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!D160","v":2.9462000000000002E-2},null,{"$f":"ROUND((H29*J29),0)","v":0},null,0,null,{"$f":"ROUND(-H29*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$f":"L29+P29","v":0}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":0},null,null,null,{"$f":"SUM(L28:L29)","v":0},null,0,null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":0}]
[10,null,"  TOTAL RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":0},null,{"$f":"H30","v":0},null,null,null,{"$f":"L30+L25","v":0},null,0,null,{"$f":"P30","v":0},null,{"$f":"R25+R30","v":0}]
[]
[11,null,"RIDERS:"]
[12,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":5.091E-3},null,{"$f":"ROUND(H31*PRO_DSM_DIST,0)","v":0},null,0,null,null,null,{"$f":"L34+P34","v":0}]
[13,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":0},null,0,null,null,null,{"$f":"L35+P35","v":0}]
[14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":0},null,0,null,{"$f":"SUM(P34:P35)","v":0},null,{"$f":"SUM(R34:R35)","v":0}]
[]
[15,null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F31","v":0},null,{"$f":"H31","v":0},null,null,null,{"$f":"L36+L31","v":0},null,100,null,{"$f":"P36+P31","v":0},null,{"$f":"R36+R31","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.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[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: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE  xx  OF  20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"A20","v":1},null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(+Y68*AC68,0)","v":0},null,0,null,{"$f":"L24-AE68","v":0},null,{"$f":"IF(AE68=0,0,ROUND((AI68/AE68)*100,1))","v":0},null,null,null,{"$f":"AE68+AM68","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE68:AE68)","v":0},null,0,null,{"$f":"SUM(AI68:AI68)","v":0},null,{"$f":"IF(AE69=0,0,ROUND((AI69/AE69)*100,1))","v":0},null,null,null,{"$f":"SUM(AO68:AO68)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":0},null,{"$f":"INPUT!C156","v":7.8499999999999993E-3},null,{"$f":"ROUND((+AA72*AC72),0)","v":0},null,0,null,{"$f":"L28-AE72","v":0},null,{"$f":"IF(AE72=0,0,ROUND((AI72/AE72)*100,1))","v":0},null,null,null,{"$f":"AE72+AM72","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":0},null,{"$f":"INPUT!C160","v":2.9462000000000002E-2},null,{"$f":"ROUND((+AA73*AC73),0)","v":0},null,0,null,{"$f":"L29-AE73","v":0},null,{"$f":"IF(AE73=0,0,ROUND((AI73/AE73)*100,1))","v":0},null,{"$f":"ROUND(-AA73*(CUR_FAC+CUR_BASE_FUEL),0)","v":0},null,{"$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,9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":0},null,null,null,{"$f":"SUM(AE72:AE73)","v":0},null,0,null,{"$f":"SUM(AI72:AI73)","v":0},null,{"$f":"IF(AE74=0,0,ROUND((AI74/AE74)*100,1))","v":0},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","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 RATE DT RTP PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y68","v":0},null,{"$f":"AA74","v":0},null,null,null,{"$f":"AE69+AE74","v":0},null,0,null,{"$f":"AI69+AI74","v":0},null,{"$f":"IF(AE75=0,0,ROUND((AI75/AE75)*100,1))","v":0},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND(AA75*DSM_DIST,0)","v":0},null,0,null,{"$f":"L34-AE78","v":0},null,{"$f":"IF(AE78=0,0,ROUND((AI78/AE78)*100,1))","v":0},null,null,null,{"$f":"AE78+AM78","v":0},null,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,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":0},null,0,null,{"$f":"L35-AE79","v":0},null,{"$f":"IF(AE79=0,0,ROUND((AI79/AE79)*100,1))","v":0},null,null,null,{"$f":"AE79+AM79","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE78:AE79)","v":0},null,0,null,{"$f":"SUM(AI78:AI79)","v":0},null,{"$f":"IF(AE80=0,0,ROUND((AI80/AE80)*100,1))","v":0},null,null,null,{"$f":"SUM(AO78:AO79)","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":15},null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F38","v":0},null,{"$f":"H38","v":0},null,null,null,{"$f":"AE80+AE75","v":0},null,100,null,{"$f":"AI80+AI75","v":0},null,{"$f":"IF(AE82=0,0,ROUND((AI82/AE82)*100,1))","v":0},null,{"$f":"AM80+AM75","v":0},null,{"$f":"AO69+AO74","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-S","index":15,"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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 10 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 10 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT RTP ","TIME OF DAY SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/$L$39)*100,1)","v":4.9000000000000004},null,null,null,{"$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$39)*100,1)","v":4.9000000000000004},null,null,null,{"$f":"SUM(R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,1610719,null,{"$f":"INPUT!D155","v":1.8391000000000001E-2},null,{"$f":"ROUND((H28*J28),0)","v":29623},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":32.799999999999997},null,null,null,{"$f":"L28+P28","v":29623}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":1610719},null,{"$f":"INPUT!D160","v":2.9462000000000002E-2},null,{"$f":"ROUND((H29*J29),0)","v":47455},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":52.6},null,0,null,{"$f":"L29+P29","v":47455}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":1610719},null,null,null,{"$f":"SUM(L28:L29)","v":77078},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":85.4},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":77078}]
[10,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":1610719},null,null,null,{"$f":"L30+L25","v":81470},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":90.3},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":81470}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":5.091E-3},null,{"$f":"ROUND(H31*PRO_DSM_DIST,0)","v":8200},{"$f":"ROUND((K34/$L$39)*100,1)","v":0},{"$f":"ROUND((L34/$L$39)*100,1)","v":9.1},null,null,{"$f":"K34+O34","v":0},{"$f":"L34+P34","v":8200}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE79","v":798},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":0.9},null,null,null,{"$f":"L35+P35","v":798}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":-263},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":-0.3},null,null,null,{"$f":"L36+P36","v":-263}]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":8735},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":9.6999999999999993},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":8735}]
[]
[16,null," TOTAL RATE DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":1610719},null,null,null,{"$f":"L37+L31","v":90205},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":90205}]
[]
[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.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[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: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 10 OF \"&TEXT(Page_Num_2.2,\"00\")","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,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"A20","v":1},null,"DT  RTP","TIME OF DAY SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":4392},null,{"$f":"ROUND((AE68/$AE$83)*100,1)","v":5.8},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":0},null,null,null,{"$f":"AE68+AM68","v":4392},null,{"$f":"ROUND((AI68/AO68)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE68)","v":4392},null,{"$f":"ROUND((AE69/$AE$83)*100,1)","v":5.8},null,{"$f":"SUM(AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":0},null,null,null,{"$f":"SUM(AO68)","v":4392},null,{"$f":"ROUND((AI69/AO69)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":1610719},null,{"$f":"INPUT!C155","v":9.1039999999999992E-3},null,{"$f":"ROUND((AA72*AC72),0)","v":14664},null,{"$f":"ROUND((AE72/$AE$83)*100,1)","v":19.5},null,{"$f":"L28-AE72","v":14959},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":102},null,null,null,{"$f":"AE72+AM72","v":14664},null,{"$f":"ROUND((AI72/AO72)*100,1)","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":1610719},null,{"$f":"INPUT!C160","v":2.9462000000000002E-2},null,{"$f":"ROUND((AA73*AC73),0)","v":47455},null,{"$f":"ROUND((AE73/$AE$83)*100,1)","v":63.1},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":0},null,0,null,{"$f":"AE73+AM73","v":47455},null,{"$f":"ROUND((AI73/AO73)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":1610719},null,null,null,{"$f":"SUM(AE72:AE73)","v":62119},null,{"$f":"ROUND((AE74/$AE$83)*100,1)","v":82.6},null,{"$f":"SUM(AI72:AI73)","v":14959},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":24.1},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":62119},null,{"$f":"ROUND((AI74/AO74)*100,1)","v":24.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y68","v":24},null,{"$f":"AA74","v":1610719},null,null,null,{"$f":"AE74+AE69","v":66511},null,{"$f":"ROUND((AE75/$AE$83)*100,1)","v":88.4},null,{"$f":"AI74+AI69","v":14959},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":22.5},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":66511},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":22.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":11},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,{"$f":"C34","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND(AA75*DSM_DIST,0)","v":8200},null,{"$f":"ROUND((AE78/$AE$83)*100,1)","v":10.9},null,{"$f":"L34-AE78","v":0},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":0},null,null,null,{"$f":"AE78+AM78","v":8200},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(AO69*AC79,0)","v":798},null,{"$f":"ROUND((AE79/$AE$83)*100,1)","v":1.1000000000000001},null,{"$f":"L35-AE79","v":0},null,{"$f":"IF(AE79=0,0,ROUND((AI79/AE79)*100,1))","v":0},null,null,null,{"$f":"AE79+AM79","v":798},null,{"$f":"IF(AO79=0,0,ROUND((AI79/AO79)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":14},null,{"$f":"C36","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":-263},null,{"$f":"ROUND((AE80/$AE$83)*100,1)","v":-0.3},null,{"$f":"L36-AE80","v":0},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":0},null,null,null,{"$f":"AE80+AM80","v":-263},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A37","v":15},null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE78:AE80)","v":8735},null,{"$f":"ROUND((AE81/$AE$83)*100,1)","v":11.6},null,{"$f":"SUM(AI78:AI80)","v":0},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":0},null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":8735},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F39","v":24},null,{"$f":"H39","v":1610719},null,null,null,{"$f":"AE81+AE75","v":75246},null,100,null,{"$f":"AI81+AI75","v":14959},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":19.899999999999999},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":75246},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":19.899999999999999}]
[]
[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":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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 11 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 11 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS RTP","SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,36,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":6588},null,{"$f":"ROUND((L24/L$39)*100,1)","v":11.6},null,null,null,{"$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$39)*100,1)","v":11.6},null,null,null,{"$f":"SUM(R24:R24)","v":6588}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,808421,null,{"$f":"INPUT!D155","v":1.8391000000000001E-2},null,{"$f":"ROUND((H28*J28),0)","v":14868},null,{"$f":"ROUND((L28/L$39)*100,1)","v":26.1},null,null,null,{"$f":"L28+P28","v":14868}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":808421},null,{"$f":"INPUT!D159","v":3.7492999999999999E-2},null,{"$f":"ROUND((H29*J29),0)","v":30310},null,{"$f":"ROUND((L29/L$39)*100,1)","v":53.2},null,0,null,{"$f":"L29+P29","v":30310}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":808421},null,null,null,{"$f":"SUM(L28:L29)","v":45178},null,{"$f":"ROUND((L30/L$39)*100,1)","v":79.3},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":45178}]
[10,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":36},null,{"$f":"H30","v":808421},null,null,null,{"$f":"L30+L25","v":51766},null,{"$f":"ROUND((L31/L$39)*100,1)-0.1","v":90.800000000000011},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":51766}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($H$31*J34,0)","v":4116},null,{"$f":"ROUND((L34/L$39)*100,1)","v":7.2},null,null,null,{"$f":"L34+P34","v":4116}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE79","v":1196},null,{"$f":"ROUND((L35/L$39)*100,1)","v":2.1},null,null,null,{"$f":"L35+P35","v":1196}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":-132},null,{"$f":"ROUND((L36/L$39)*100,1)","v":-0.2},null,null,null,{"$f":"L36+P36","v":-132}]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":5180},null,{"$f":"ROUND((L37/L$39)*100,1)+0.1","v":9.1999999999999993},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":5180}]
[]
[16,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":36},null,{"$f":"H31","v":808421},null,null,null,{"$f":"L37+L31","v":56946},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":56946}]
[]
[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.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[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: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 11 OF \"&TEXT(Page_Num_2.2,\"00\")","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,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"A20","v":1},null,"DS  RTP","SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":36},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":6588},null,{"$f":"ROUND((AE68/AE$83)*100,1)","v":13.3},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":0},null,null,null,{"$f":"AE68+AM68","v":6588},null,{"$f":"IF(AO68=0,\"0.0 \",ROUND((AI68/AO68)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE68:AE68)","v":6588},null,{"$f":"ROUND((AE69/AE$83)*100,1)","v":13.3},null,{"$f":"SUM(AI68:AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":0},null,null,null,{"$f":"SUM(AO68:AO68)","v":6588},null,{"$f":"IF(AO69=0,\"0.0 \",ROUND((AI69/AO69)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":808421},null,{"$f":"INPUT!C155","v":9.1039999999999992E-3},null,{"$f":"ROUND((AA72*AC72),0)","v":7360},null,{"$f":"ROUND((AE72/AE$83)*100,1)","v":14.9},null,{"$f":"L28-AE72","v":7508},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":102},null,null,null,{"$f":"AE72+AM72","v":7360},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":808421},null,{"$f":"INPUT!C159","v":3.7492999999999999E-2},null,{"$f":"ROUND((AA73*AC73),0)","v":30310},null,{"$f":"ROUND((AE73/AE$83)*100,1)","v":61.3},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":0},null,0,null,{"$f":"AE73+AM73","v":30310},null,{"$f":"IF(AO73=0,\"0.0 \",ROUND((AI73/AO73)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":808421},null,null,null,{"$f":"SUM(AE72:AE73)","v":37670},null,{"$f":"ROUND((AE74/AE$83)*100,1)","v":76.2},null,{"$f":"SUM(AI72:AI73)","v":7508},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":19.899999999999999},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":37670},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":19.899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"Y68","v":36},null,{"$f":"AA74","v":808421},null,null,null,{"$f":"AE74+AE69","v":44258},null,{"$f":"ROUND((AE75/AE$83)*100,1)","v":89.5},null,{"$f":"AI74+AI69","v":7508},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":17},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":44258},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":17}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":11},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,{"$f":"C34","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":5.091E-3},null,{"$f":"ROUND($AA$75*AC78,0)","v":4116},null,{"$f":"ROUND((AE78/AE$83)*100,1)","v":8.3000000000000007},null,{"$f":"L34-AE78","v":0},null,{"$f":"IF(AE78=0,0,ROUND((AI78/AE78)*100,1))","v":0},null,null,null,{"$f":"AE78+AM78","v":4116},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(AO69*AC79,0)","v":1196},null,{"$f":"ROUND((AE79/AE$83)*100,1)","v":2.4},null,{"$f":"L35-AE79","v":0},null,{"$f":"IF(AE79=0,0,ROUND((AI79/AE79)*100,1))","v":0},null,null,null,{"$f":"AE79+AM79","v":1196},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":14},null,{"$f":"C36","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":-132},null,{"$f":"ROUND((AE80/AE$83)*100,1)","v":-0.3},null,{"$f":"L36-AE80","v":0},null,{"$f":"IF(AE80=0,0,ROUND((AI80/AE80)*100,1))","v":0},null,null,null,{"$f":"AE80+AM80","v":-132},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A37","v":15},null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE78:AE80)","v":5180},null,{"$f":"ROUND((AE81/AE$83)*100,1)","v":10.5},null,{"$f":"SUM(AI78:AI80)","v":0},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":0},null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":5180},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"Y75","v":36},null,{"$f":"AA75","v":808421},null,null,null,{"$f":"AE81+AE75","v":49438},null,100,null,{"$f":"AI81+AI75","v":7508},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":15.2},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":49438},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":15.2}]
[]
[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."]

{"sheet":"Rate TT RTP","index":17,"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.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 12 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 12 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[2,null,null,"TRANSMISSION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D153","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/$L$39)*100,1)","v":0.8},null,null,null,{"$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$39)*100,1)","v":0.8},null,null,null,{"$f":"SUM(R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,14495300,null,{"$f":"INPUT!D157","v":6.6020000000000002E-3},null,{"$f":"ROUND((H28*J28),0)","v":95698},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":16.8},null,null,null,{"$f":"L28+P28","v":95698}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":14495300},null,{"$f":"INPUT!D161","v":3.2085999999999996E-2},null,{"$f":"ROUND((H29*J29),0)","v":465096},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":81.5},null,0,null,{"$f":"L29+P29","v":465096}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":14495300},null,null,null,{"$f":"SUM(L28:L29)","v":560794},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":98.3},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":560794}]
[10,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":14495300},null,null,null,{"$f":"L30+L25","v":565186},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":99.1},null,{"$f":"SUM(P30+P25)","v":0},null,{"$f":"R30+R25","v":565186}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_TRANS","v":4.6299999999999998E-4},null,{"$f":"ROUND($H$31*J34,0)","v":6711},null,{"$f":"ROUND((L34/$L$39)*100,1)","v":1.2},null,null,null,{"$f":"L34+P34","v":6711}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE81","v":798},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":0.1},null,null,null,{"$f":"L35+P35","v":798}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":-2363},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":-0.4},null,null,null,{"$f":"L36+P36","v":-2363}]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":5146},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":0.9},null,null,null,{"$f":"SUM(R34:R36)","v":5146}]
[]
[16,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":14495300},null,null,null,{"$f":"L37+L31","v":570332},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":570332}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 12 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 12 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":" "}]
[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,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":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,{"$f":"A21","v":2},null,null,"TRANSMISSION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":3},null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A24","v":4},null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C153","v":183},null,{"$f":"ROUND(Y70*AC70,0)","v":4392},null,{"$f":"ROUND((AE70/AE$85)*100,1)","v":0.8},null,{"$f":"L24-AE70","v":0},null,{"$f":"IF(AE70=0,\"0.0 \",ROUND((AI70/AE70)*100,1))","v":0},null,null,null,{"$f":"AE70+AM70","v":4392},null,{"$f":"IF(AO70=0,\"0.0 \",ROUND((AI70/AO70)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":5},null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE70)","v":4392},null,{"$f":"ROUND((AE71/AE$85)*100,1)","v":0.8},null,{"$f":"L25-AE71","v":0},null,{"$f":"IF(AE71=0,\"0.0 \",ROUND((AI71/AE71)*100,1))","v":0},null,null,null,{"$f":"AE71+AM71","v":4392},null,{"$f":"IF(AO71=0,\"0.0 \",ROUND((AI71/AO71)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A27","v":6},null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":7},null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":14495300},null,{"$f":"INPUT!C157","v":3.5760000000000002E-3},null,{"$f":"ROUND((AA74*AC74),0)","v":51835},null,{"$f":"ROUND((AE74/AE$85)*100,1)","v":9.8000000000000007},null,{"$f":"L28-AE74","v":43863},null,{"$f":"IF(AE74=0,\"0.0 \",ROUND((AI74/AE74)*100,1))","v":84.6},null,null,null,{"$f":"AE74+AM74","v":51835},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":84.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":8},null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":14495300},null,{"$f":"INPUT!C161","v":3.2085999999999996E-2},null,{"$f":"ROUND((AA75*AC75),0)","v":465096},null,{"$f":"ROUND((AE75/AE$85)*100,1)","v":88.3},null,{"$f":"L29-AE75","v":0},null,{"$f":"IF(AE75=0,\"0.0 \",ROUND((AI75/AE75)*100,1))","v":0},null,0,null,{"$f":"AE75+AM75","v":465096},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":9},null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":14495300},null,null,null,{"$f":"SUM(AE74:AE75)","v":516931},null,{"$f":"ROUND((AE76/AE$85)*100,1)","v":98.2},null,{"$f":"SUM(AI74:AI75)","v":43863},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":8.5},null,{"$f":"AM75","v":0},null,{"$f":"SUM(AO74:AO75)","v":516931},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":8.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":10},null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"Y70","v":24},null,{"$f":"AA76","v":14495300},null,null,null,{"$f":"AE76+AE71","v":521323},null,{"$f":"ROUND((AE77/AE$85)*100,1)","v":99},null,{"$f":"AI76+AI71","v":43863},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":8.4},null,{"$f":"AM76+AM71","v":0},null,{"$f":"AO76+AO71","v":521323},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":8.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":11},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,{"$f":"C34","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_TRANS","v":4.6299999999999998E-4},null,{"$f":"ROUND($AA$77*AC80,0)","v":6711},null,{"$f":"ROUND((AE80/AE$85)*100,1)","v":1.3},null,{"$f":"L34-AE80","v":0},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":0},null,null,null,{"$f":"AE80+AM80","v":6711},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(AO71*AC81,0)","v":798},null,{"$f":"ROUND((AE81/AE$85)*100,1)","v":0.2},null,{"$f":"L35-AE81","v":0},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":0},null,null,null,{"$f":"AE81+AM81","v":798},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":14},null,{"$f":"C36","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(AA77*RS_PSM,0)","v":-2363},null,{"$f":"ROUND((AE82/AE$85)*100,1)","v":-0.4},null,{"$f":"L36-AE82","v":0},null,{"$f":"IF(AE82=0,\"0.0 \",ROUND((AI82/AE82)*100,1))","v":0},null,null,null,{"$f":"AE82+AM82","v":-2363},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A37","v":15},null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE80:AE82)","v":5146},null,{"$f":"ROUND((AE83/AE$85)*100,1)","v":1},null,{"$f":"SUM(AI80:AI82)","v":0},null,{"$f":"IF(AE83=0,\"0.0 \",ROUND((AI83/AE83)*100,1))","v":0},null,{"$f":"SUM(AM80:AM82)","v":0},null,{"$f":"SUM(AO80:AO82)","v":5146},null,{"$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,{"$f":"A39","v":16},null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"Y77","v":24},null,{"$f":"AA77","v":14495300},null,null,null,{"$f":"AE83+AE77","v":526469},null,100,null,{"$f":"AI83+AI77","v":43863},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":8.3000000000000007},null,{"$f":"AM83+AM77","v":0},null,{"$f":"AO83+AO77","v":526469},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":8.3000000000000007}]
[]
[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":18,"n_rows":435,"n_cols":51,"rows_kept":435,"cut":false,"hidden":false,"merged":[[220,19,220,42],[286,19,286,42],[367,19,367,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,{"$f":"'Revenue Requirements'!O33","v":0.12265235788475171}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pole Rate Increases",null,null,null,null,null,null,null,"code"]
[{"$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,4.5,null,{"$f":"ROUND(AC5*$AG$1,2)","v":0.55000000000000004},null,{"$f":"AC5+AE5","v":5.05},null,3]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3",null,null,null,null,null,null,null,null,"w30",null,4.4400000000000004,null,0.54,null,4.9800000000000004,null,4]
[{"$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,{"$f":"\"PAGE 13 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 13 OF 23"},null,null,null,null,null,null,null,null,"w35",null,4.5,null,0.55000000000000004,null,5.05,null,5]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:",null,null,null,null,null,null,null,null,"w40",null,5.39,null,0.66,null,6.05,null,6]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"},null,null,null,null,null,null,null,null,"a12",null,12.23,null,1.5,null,13.73,null,7]
["PROPOSED ANNUALIZED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",null,7.09,null,0.87,null,7.96,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28h",null,7.16,null,0.88,null,8.0400000000000009,null,"8A"]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED",null,null,null,null,null,null,null,null,"a30",null,14.16,null,1.74,null,15.9,null,9]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL",null,null,null,null,null,null,null,null,"f17",null,4.5,null,0.55000000000000004,null,5.05,null,10]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE",null,null,null,null,null,null,null,null,"f12",null,13.15,null,1.61,null,14.76,null,11]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)",null,null,null,null,null,null,null,null,"f30",null,8.56,null,1.05,null,9.6100000000000012,null,12]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)",null,null,null,null,null,null,null,null,"f35",null,8.7899999999999991,null,1.08,null,9.8699999999999992,null,13]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,null,null,"s27",null,11.56,null,1.42,null,12.98,null,16]
[1,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s27h",null,17.43,null,2.14,null,19.57,null,17]
[2,null,"OVERHEAD DISTRIBUTION:"]
[3,null,"MERCURY VAPOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh / Light"]
[4,null,"     7,000 LUMEN",null,null,66375,null,{"$f":"ROUND(F21*AC21/12,0)","v":4441594},null,{"$f":"ROUND(AC241+(AC241*$AG$1),2)","v":8.16},null,{"$f":"ROUND((F21*J21),0)","v":541620},null,{"$f":"ROUND((L21/L$209)*100,1)","v":31.9},null,{"$f":"ROUND($P$209/$H$209*H21,0)","v":3025},null,{"$f":"L21+P21","v":544645},null,null,null,null,null,null,null,null,null,null,803]
[5,null,"     7,000 LUMEN (OPEN)",null,null,60,null,{"$f":"ROUND(F22*AC22/12,0)","v":4265},null,{"$f":"ROUND(AC242+(AC242*$AG$1),2)","v":6.81},null,{"$f":"ROUND((F22*J22),0)","v":409},null,0,null,3,null,{"$f":"L22+P22","v":412},null,null,null,null,null,null,null,null,null,null,853]
[6,null,"     7,000 LUMEN (4)",null,null,12,null,803,null,{"$f":"$J$21+$AG$6","v":13.14},null,158,null,0,null,1,null,{"$f":"L23+P23","v":159},null,null,null,null,null,null,null,null,null,null,803]
[7,null,"     7,000 LUMEN (5)",null,null,511,null,34194,null,{"$f":"$J$21+$AG$7","v":13.21},null,6750,null,0.4,null,23,null,6773,null,null,null,null,null,null,null,null,null,null,803]
[8,null,"     7,000 LUMEN (6)",null,null,108,null,7227,null,{"$f":"$J$21+$AG$8","v":14.21},null,1535,null,0.1,null,5,null,{"$f":"L25+P25","v":1540},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$11","v":16.200000000000003},null,2138,null,0.1,null,6,null,{"$f":"L26+P26","v":2144},null,null,null,null,null,null,null,null,null,null,803]
[10,null,"    10,000 LUMEN",null,null,{"$f":"2092+12","v":2104},null,200581,null,{"$f":"ROUND(AC247+(AC247*$AG$1),2)","v":9.42},null,19820,null,1.2,null,137,null,{"$f":"L27+P27","v":19957},null,null,null,null,null,null,null,null,null,null,1144]
[11,null,"    10,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"$J$27+$AG$7","v":14.469999999999999},null,0,null,0,null,{"$f":"ROUND($P$209/$H$209*H28,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,1144]
[12,null,"    21,000 LUMEN",null,null,9336,null,1391842,null,{"$f":"ROUND(AC249+(AC249*$AG$1),2)","v":12.61},null,117727,null,6.9,null,{"$f":"ROUND($P$209/$H$209*H29,0)","v":948},null,{"$f":"L29+P29","v":118675},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$7","v":17.66},null,2331,null,0.1,null,{"$f":"ROUND($P$209/$H$209*H30,0)","v":13},null,2344,null,null,null,null,null,null,null,null,null,null,1789]
[14,null,"    21,000 LUMEN (6)",null,null,132,null,19679,null,{"$f":"$J$29+$AG$8","v":18.66},null,2463,null,0.1,null,{"$f":"ROUND($P$209/$H$209*H31,0)","v":13},null,2476,null,null,null,null,null,null,null,null,null,null,1789]
[15,null,"METAL HALIDE:"]
[16,null,"    14,000 LUMEN",null,null,328,null,{"$f":"ROUND(F33*AC33/12,0)","v":21949},null,{"$f":"ROUND(AC253+(AC253*$AG$1),2)","v":8.16},null,2676,null,{"$f":"ROUND((L33/L$209)*100,1)","v":0.2},null,{"$f":"ROUND($P$209/$H$209*H33,0)","v":15},null,{"$f":"L33+P33","v":2691},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$7","v":13.21},null,634,null,0,null,2,null,636,null,null,null,null,null,null,null,null,null,null,803]
[18,null,"    14,000 LUMEN (6)",null,null,84,null,5621,null,{"$f":"$J$33+$AG$8","v":14.21},null,1194,null,0.1,null,4,null,1198,null,null,null,null,null,null,null,null,null,null,803]
[19,null,"    14,000 LUMEN (10)",null,null,12,null,803,null,{"$f":"$J$33+$AG$13","v":13.21},null,159,null,0,null,1,null,160,null,null,null,null,null,null,null,null,null,null,803]
[20,null,"    20,500 LUMEN",null,null,168,null,16016,null,{"$f":"ROUND(AC257+(AC257*$AG$1),2)","v":9.42},null,1583,null,0.1,null,11,null,1594,null,null,null,null,null,null,null,null,null,null,1144]
[21,null,"    20,500 LUMEN (6)",null,null,24,null,2288,null,{"$f":"$J$37+$AG$8","v":15.469999999999999},null,371,null,0,null,2,null,373,null,null,null,null,null,null,null,null,null,null,1144]
[22,null,"    36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC259+(AC259*$AG$1),2)","v":12.61},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1789]
[23,null,"SODIUM VAPOR:"]
[24,null,"     9,500 LUMEN",null,null,18953,null,{"$f":"ROUND(F41*AC41/12,0)","v":769176},null,{"$f":"ROUND(AC261+(AC261*$AG$1),2)","v":9.0299999999999994},null,171146,null,{"$f":"ROUND((L41/L$209)*100,1)","v":10.1},null,{"$f":"ROUND($P$209/$H$209*H41,0)","v":524},null,{"$f":"L41+P41","v":171670},null,null,null,null,null,null,null,null,null,null,487]
[25,null,"     9,500 LUMEN (OPEN)",null,null,120,null,4870,null,{"$f":"ROUND(AC262+(AC262*$AG$1),2)","v":6.78},null,814,null,0,null,3,null,{"$f":"L42+P42","v":817},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$6","v":14.01},null,672,null,0,null,1,null,673,null,null,null,null,null,null,null,null,null,null,487]
[27,null,"     9,500 LUMEN (5)",null,null,674,null,27353,null,{"$f":"$J$41+$AG$7","v":14.079999999999998},null,9490,null,0.6,null,19,null,{"$f":"L44+P44","v":9509},null,null,null,null,null,null,null,null,null,null,487]
[28,null,"     9,500 LUMEN (6)",null,null,612,null,24837,null,{"$f":"$J$41+$AG$8","v":15.079999999999998},null,9229,null,0.5,null,17,null,{"$f":"L45+P45","v":9246},null,null,null,null,null,null,null,null,null,null,487]
[29,null,"   16,000 LUMEN",null,null,372,null,22041,null,{"$f":"ROUND(AC266+(AC266*$AG$1),2)","v":9.85},null,3664,null,0.2,null,15,null,3679,null,null,null,null,null,null,null,null,null,null,711]
[30,null,"   16,000 LUMEN (5)",null,null,12,null,711,null,{"$f":"$J$46+$AG$7","v":14.899999999999999},null,179,null,0,null,0,null,{"$f":"L47+P47","v":179},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$8","v":15.899999999999999},null,1717,null,0.1,null,4,null,{"$f":"L48+P48","v":1721},null,null,null,null,null,null,null,null,null,null,711]
[32,null,"   22,000 LUMEN",null,null,{"$f":"5343+3","v":5346},null,422334,null,{"$f":"ROUND(AC269+(AC269*$AG$1),2)","v":12.76},null,68215,null,4,null,288,null,68503,null,null,null,null,null,null,null,null,null,null,948]
[33,null,"   22,000 LUMEN (4)",null,null,0,null,0,null,{"$f":"$J$49+$AG$6","v":17.740000000000002},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,948]
[34,null,"   22,000 LUMEN (5)",null,null,204,null,16116,null,{"$f":"$J$49+$AG$7","v":17.809999999999999},null,3633,null,0.2,null,11,null,{"$f":"L51+P51","v":3644},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$8","v":18.809999999999999},null,1354,null,0.1,null,4,null,1358,null,null,null,null,null,null,null,null,null,null,948]
[36,null,"   22,000 LUMEN (8)",null,null,12,null,948,null,{"$f":"$J$49+$AG$10","v":20.72},null,249,null,0,null,1,null,250,null,null,null,null,null,null,null,null,null,null,948]
[37,null,"   27,500 LUMEN",null,null,96,null,7584,null,{"$f":"ROUND(AC274+(AC274*$AG$1),2)","v":12.76},null,1225,null,0.1,null,5,null,1230,null,null,null,null,null,null,null,null,null,null,948]
[38,null,"   27,500 LUMEN (6)",null,null,12,null,948,null,{"$f":"$J$54+$AG$8","v":18.809999999999999},null,226,null,0,null,1,null,227,null,null,null,null,null,null,null,null,null,null,948]
[39,null,"   50,000 LUMEN",null,null,{"$f":"9633+12","v":9645},null,1574546,null,{"$f":"ROUND(AC276+(AC276*$AG$1),2)","v":17.149999999999999},null,165412,null,9.6999999999999993,null,1072,null,166484,null,null,null,null,null,null,null,null,null,null,1959]
[40,null,"   50,000 LUMEN (5)",null,null,264,null,43098,null,{"$f":"$J$56+$AG$7","v":22.2},null,5861,null,0.3,null,29,null,5890,null,null,null,null,null,null,null,null,null,null,1959]
[41,null,"   50,000 LUMEN (6)",null,null,633,null,103337,null,{"$f":"$J$56+$AG$8","v":23.2},null,14686,null,0.9,null,70,null,14756,null,null,null,null,null,null,null,null,null,null,1959]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.000681  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$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,{"$f":"\"PAGE 14 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 14 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"ROUND(AC307+(AC307*$AG$1),2)","v":11.23},null,{"$f":"ROUND((F87*J87),0)","v":0},null,{"$f":"ROUND((L87/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H87,0)","v":0},null,{"$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,{"$f":"ROUND(AC308+(AC308*$AG$1),2)","v":13.88},null,167,null,0,null,1,null,{"$f":"L88+P88","v":168},null,null,null,null,null,null,null,null,null,null,1023]
[47,null,"   50,000 LUMEN RECTILINEAR",null,null,132,null,21549,null,{"$f":"ROUND(AC309+(AC309*$AG$1),2)","v":18.36},null,2424,null,0.1,null,15,null,2439,null,null,null,null,null,null,null,null,null,null,1959]
[48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,180,null,29385,null,{"$f":"$J$89+$AG$7","v":23.41},null,4214,null,0.2,null,20,null,4234,null,null,null,null,null,null,null,null,null,null,1959]
[49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"$J$89+$AG$8","v":24.41},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959]
[50,null,"   50,000 LUMEN SETBACK",null,null,216,null,35262,null,{"$f":"ROUND(AC312+(AC312*$AG$1),2)","v":27.29},null,5895,null,0.3,null,24,null,5919,null,null,null,null,null,null,null,null,null,null,1959]
[51,null,"   50,000 LUMEN SETBACK (6)",null,null,36,null,5877,null,{"$f":"$J$92+$AG$8","v":33.339999999999996},null,1200,null,0.1,null,4,null,1204,null,null,null,null,null,null,null,null,null,null,1959]
[52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(F21:F93)","v":117325},null,{"$f":"SUM(H21:H93)","v":9303616},null,null,null,{"$f":"SUM(L21:L93)","v":1173240},null,69.099999999999994,null,{"$f":"ROUND(H94*CUR_FAC,0)","v":6336},null,{"$f":"SUM(R21:R93)","v":1179577}]
[]
[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(AC318+(AC318*$AG$1),2)","v":8.31},null,{"$f":"ROUND((F98*J98),0)","v":499},null,{"$f":"ROUND((L98/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H98,0)","v":3},null,{"$f":"L98+P98","v":502},null,null,null,null,null,null,null,null,null,null,874]
[56,null,"     7,000 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC319+(AC319*$AG$1),2)","v":6.81},null,0,null,0,null,0,null,{"$f":"L99+P99","v":0},null,null,null,null,null,null,null,null,null,null,853]
[57,null,"     7,000 LUMEN (4)",null,null,566,null,41224,null,{"$f":"$J$98+$AG$6","v":13.290000000000001},null,7522,null,0.4,null,28,null,7550,null,null,null,null,null,null,null,null,null,null,874]
[58,null,"     7,000 LUMEN (5)",null,null,4,null,291,null,{"$f":"$J$98+$AG$7","v":13.36},null,53,null,0,null,0,null,53,null,null,null,null,null,null,null,null,null,null,874]
[59,null,"     7,000 LUMEN (8)",null,null,348,null,25346,null,{"$f":"$J$98+$AG$10","v":16.27},null,5662,null,0.3,null,17,null,5679,null,null,null,null,null,null,null,null,null,null,874]
[60,null,"  10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC323+(AC323*$AG$1),2)","v":9.59},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1215]
[61,null,"  10,000 LUMEN (4)",null,null,84,null,8505,null,{"$f":"$J$103+$AG$6","v":14.57},null,1224,null,0.1,null,6,null,1230,null,null,null,null,null,null,null,null,null,null,1215]
[62,null,"  10,000 LUMEN (8)",null,null,156,null,15795,null,{"$f":"$J$103+$AG$10","v":17.55},null,2738,null,0.2,null,11,null,2749,null,null,null,null,null,null,null,null,null,null,1215]
[63,null,"  21,000 LUMEN",null,null,96,null,15312,null,{"$f":"ROUND(AC326+(AC326*$AG$1),2)","v":12.91},null,1239,null,0.1,null,10,null,1249,null,null,null,null,null,null,null,null,null,null,1914]
[64,null,"  21,000 LUMEN (8)",null,null,132,null,21054,null,{"$f":"$J$106+$AG$10","v":20.87},null,2755,null,0.2,null,14,null,2769,null,null,null,null,null,null,null,null,null,null,1914]
[65,null,"METAL HALIDE:"]
[66,null,"    14,000 LUMEN",null,null,0,null,{"$f":"ROUND(F109*AC109/12,0)","v":0},null,{"$f":"ROUND(AC329+(AC329*$AG$1),2)","v":8.31},null,0,null,{"$f":"ROUND((L109/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H109,0)","v":0},null,{"$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,{"$f":"ROUND(F110*AC110/12,0)","v":0},null,{"$f":"ROUND(AC330+(AC330*$AG$1),2)","v":9.59},null,0,null,{"$f":"ROUND((L110/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H110,0)","v":0},null,{"$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,{"$f":"ROUND(F111*AC111/12,0)","v":0},null,{"$f":"ROUND(AC331+(AC331*$AG$1),2)","v":12.91},null,0,null,{"$f":"ROUND((L111/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H111,0)","v":0},null,{"$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(AC333+(AC333*$AG$1),2)","v":9.0299999999999994},null,0,null,{"$f":"ROUND((L113/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H113,0)","v":0},null,{"$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$8","v":15.079999999999998},null,362,null,0,null,1,null,{"$f":"L114+P114","v":363},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$10","v":16.989999999999998},null,9990,null,0.6,null,16,null,{"$f":"L115+P115","v":10006},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$13","v":14.079999999999998},null,338,null,0,null,1,null,{"$f":"L116+P116","v":339},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$16","v":18.899999999999999},null,227,null,0,null,0,null,{"$f":"L117+P117","v":227},null,null,null,null,null,null,null,null,null,null,487]
[75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC338+(AC338*$AG$1),2)","v":6.87},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[76,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC339+(AC339*$AG$1),2)","v":9.81},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,711]
[77,null,"   16,000 LUMEN (6)",null,null,24,null,1422,null,{"$f":"$J$119+$AG$8","v":15.86},null,381,null,0,null,1,null,{"$f":"L120+P120","v":382},null,null,null,null,null,null,null,null,null,null,711]
[78,null,"   22,000 LUMEN",null,null,228,null,18012,null,{"$f":"ROUND(AC341+(AC341*$AG$1),2)","v":12.76},null,2909,null,0.2,null,12,null,2921,null,null,null,null,null,null,null,null,null,null,948]
[79,null,"   22,000 LUMEN (5)",null,null,60,null,4740,null,{"$f":"$J$121+$AG$7","v":17.809999999999999},null,1069,null,0.1,null,3,null,1072,null,null,null,null,null,null,null,null,null,null,948]
[80,null,"   22,000 LUMEN (8)",null,null,530,null,41870,null,{"$f":"$J$121+$AG$10","v":20.72},null,10982,null,0.6,null,29,null,{"$f":"L123+P123","v":11011},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$11","v":20.8},null,998,null,0.1,null,3,null,{"$f":"L124+P124","v":1001},null,null,null,null,null,null,null,null,null,null,948]
[82,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC345+(AC345*$AG$1),2)","v":12.76},null,0,null,0,null,0,null,{"$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$12","v":28.66},null,7222,null,0.4,null,14,null,{"$f":"L126+P126","v":7236},null,null,null,null,null,null,null,null,null,null,948]
[84,null,"   50,000 LUMEN",null,null,342,null,55832,null,{"$f":"ROUND(AC347+(AC347*$AG$1),2)","v":17.149999999999999},null,5865,null,0.3,null,38,null,5903,null,null,null,null,null,null,null,null,null,null,1959]
[85,null,"   50,000 LUMEN (8)",null,null,72,null,11754,null,{"$f":"$J$127+$AG$10","v":25.11},null,1808,null,0.1,null,8,null,{"$f":"L128+P128","v":1816},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$12","v":33.049999999999997},null,4363,null,0.3,null,15,null,{"$f":"L129+P129","v":4378},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(AC351+(AC351*$AG$1),2)","v":8.59},null,0,null,{"$f":"ROUND((L131/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H131,0)","v":0},null,{"$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$5","v":13.64},null,2946,null,{"$f":"ROUND((L132/L$209)*100,1)","v":0.2},null,10,null,{"$f":"L132+P132","v":2956},null,null,null,null,null,null,null,null,null,null,853]
[90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,5870,null,417259,null,{"$f":"$J$131+$AG$13","v":13.64},null,80067,null,{"$f":"ROUND((L133/L$209)*100,1)-0.1","v":4.6000000000000005},null,284,null,80351,null,null,null,null,null,null,null,null,null,null,853]
[91,null,"  7,000 LUMEN HOLOPHANE",null,null,24,null,1748,null,{"$f":"ROUND(AC354+(AC354*$AG$1),2)","v":10.79},null,259,null,{"$f":"ROUND((L134/L$209)*100,1)","v":0},null,1,null,260,null,null,null,null,null,null,null,null,null,null,874]
[92,null,"  7,000 LUMEN HOLOPHANE (10)",null,null,1908,null,138966,null,{"$f":"$J$134+$AG$13","v":15.84},null,30223,null,1.8,null,95,null,30318,null,null,null,null,null,null,null,null,null,null,874]
[93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,96,null,6992,null,{"$f":"ROUND(AC356+(AC356*$AG$1),2)","v":38.380000000000003},null,3684,null,0.2,null,5,null,3689,null,{"$f":"J136-AG9","v":24.650000000000002},null,null,null,null,null,null,null,null,874]
[94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,{"$f":"ROUND(AC357+(AC357*$AG$1),2)","v":8.68},null,0,null,0,null,0,null,{"$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$9","v":22.41},null,0,null,0,null,0,null,{"$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,{"$f":"ROUND(AC359+(AC359*$AG$1),2)","v":15.62},null,375,null,0,null,1,null,376,null,null,null,null,null,null,null,null,null,null,874]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.000681  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$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,{"$f":"\"PAGE 15 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 15 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"ROUND(AC388+(AC388*$AG$1),2)","v":8.58},null,{"$f":"ROUND((F168*J168),0)","v":0},null,{"$f":"ROUND((L168/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H168,0)","v":0},null,{"$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$9","v":22.310000000000002},null,1339,null,0.1,null,3,null,1342,null,null,null,null,null,null,null,null,null,null,853]
[102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,468,null,33267,null,{"$f":"$J$168+$AG$13","v":13.629999999999999},null,6379,null,0.4,null,23,null,6402,null,null,null,null,null,null,null,null,null,null,853]
[103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,{"$f":"ROUND(AC391+(AC391*$AG$1),2)","v":15.62},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[104,null," 14,000 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$171+$AG$14","v":30.38},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC393+(AC393*$AG$1),2)","v":24.74},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,{"$f":"ROUND(AC394+(AC394*$AG$1),2)","v":24.74},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[107,null," 14,500 LUMEN GAS REPLICA (7)",null,null,288,null,20976,null,{"$f":"$J$174+$AG$9","v":38.47},null,11079,null,0.7,null,14,null,11093,null,null,null,null,null,null,null,null,null,null,874]
[108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,60,null,4370,null,{"$f":"$J$174+$AG$13","v":29.79},null,1787,null,0.1,null,3,null,1790,null,null,null,null,null,null,null,null,null,null,874]
[]
[109,null,"DECORATIVE SODIUM VAPOR:"]
[110,null,"  9,500 LUMEN TOWN & COUNTRY",null,null,96,null,{"$f":"ROUND(F179*AC179/12,0)","v":3896},null,{"$f":"ROUND(AC399+(AC399*$AG$1),2)","v":12.54},null,{"$f":"ROUND((F179*J179),0)","v":1204},null,{"$f":"ROUND((L179/L$209)*100,1)","v":0.1},null,{"$f":"ROUND($P$209/$H$209*H179,0)","v":3},null,{"$f":"L179+P179","v":1207},null,null,null,null,null,null,null,null,null,null,487]
[111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1905,null,77311,null,{"$f":"$J$179+$AG$13","v":17.59},null,33509,null,2,null,53,null,{"$f":"L180+P180","v":33562},null,null,null,null,null,null,null,null,null,null,487]
[112,null,"  9,500 LUMEN HOLOPHANE",null,null,576,null,25536,null,{"$f":"ROUND(AC401+(AC401*$AG$1),2)","v":13.58},null,7822,null,0.5,null,17,null,{"$f":"L181+P181","v":7839},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$13","v":18.63},null,5813,null,0.3,null,9,null,{"$f":"L182+P182","v":5822},null,null,null,null,"Rectilinear 9500 Lumen",null,null,null,null,null,532]
[114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,132,null,5852,null,{"$f":"ROUND(AC403+(AC403*$AG$1),2)","v":39.270000000000003},null,5184,null,0.3,null,4,null,{"$f":"L183+P183","v":5188},null,{"$f":"J183-AG9","v":25.540000000000003},null,null,{"$f":"ROUND(9.02+(9.02*$AG$1),2)","v":10.130000000000001},null,null,null,null,null,532]
[115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,12,null,532,null,{"$f":"ROUND(AC404+(AC404*$AG$1),2)","v":30.59},null,367,null,0,null,0,null,{"$f":"L184+P184","v":367},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,{"$f":"ROUND(AC405+(AC405*$AG$1),2)","v":40.299999999999997},null,12574,null,0.7,null,9,null,12583,null,null,null,null,null,null,null,null,null,null,532]
[117,null,"  9,500 LUMEN ASPEN",null,null,888,null,39368,null,{"$f":"ROUND(AC406+(AC406*$AG$1),2)","v":15.82},null,14048,null,0.8,null,27,null,14075,null,null,null,null,null,null,null,null,null,null,532]
[118,null,"  9,500 LUMEN TRADITIONAIRE",null,null,0,null,0,null,{"$f":"ROUND(AC407+(AC407*$AG$1),2)","v":12.54},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,696,null,28246,null,{"$f":"$J$187+$AG$13","v":17.59},null,12243,null,0.7,null,19,null,12262,null,null,null,null,null,null,null,null,null,null,487]
[120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,{"$f":"ROUND(AC409+(AC409*$AG$1),2)","v":15.82},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[121,null,"  9,500 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$189+$AG$9","v":29.55},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$J$189+$AG$13","v":20.87},null,0,null,0,null,0,null,{"$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$14","v":30.58},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC413+(AC413*$AG$1),2)","v":13.94},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1023]
[125,null,"  22,000 LUMEN RECTILINEAR (12)",null,null,176,null,15004,null,{"$f":"$J$193+$AG$15","v":23.55},null,4145,null,0.2,null,10,null,4155,null,null,null,null,null,null,null,null,null,null,1023]
[126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC415+(AC415*$AG$1),2)","v":18.420000000000002},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959]
[127,null,"  50,000 LUMEN RECTILINEAR (12)",null,null,36,null,5877,null,{"$f":"$J$195+$AG$15","v":28.03},null,1009,null,0.1,null,4,null,1013,null,null,null,null,null,null,null,null,null,null,1959]
[128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,204,null,33303,null,{"$f":"$J$195+$AG$16","v":28.29},null,5771,null,0.3,null,23,null,5794,null,null,null,null,null,null,null,null,null,null,1959]
[129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,{"$f":"ROUND(AC418+(AC418*$AG$1),2)","v":27.29},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959]
[130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(F98:F198)","v":18141},null,{"$f":"SUM(H98:H198)","v":1244608},null,null,null,{"$f":"SUM(L98:L198)","v":310033},null,18.3,null,{"$f":"ROUND(H199*CUR_FAC,0)","v":848},null,{"$f":"SUM(R98:R198)","v":310880}]
[131,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[132,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE421","v":195592},null,{"$f":"ROUND((L201/L$209)*100,1)","v":11.5},null,null,null,{"$f":"L201+P201","v":195592}]
[133,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND(($H$199+$H$94)*J202,0)","v":-1719},null,{"$f":"ROUND((L202/L$209)*100,1)","v":-0.1},null,null,null,{"$f":"L202+P202","v":-1719}]
[134,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":193873},null,{"$f":"ROUND((L203/L$209)*100,1)","v":11.4},null,null,null,{"$f":"SUM(R201:R202)","v":193873}]
[]
[135,null,"ADD'L FACILITIES CHARGE:"]
[136,null,"    OVERHEAD",null,null,5025,null,null,null,{"$f":"ROUND(AC426+(AC426*$AG$1),2)","v":0.6},null,{"$f":"ROUND((F206*J206),0)","v":3015},null,{"$f":"ROUND((L206/L$209)*100,1)","v":0.2},null,null,null,{"$f":"L206+P206","v":3015}]
[137,null,"    UNDERGROUND",null,null,20883,null,null,null,{"$f":"ROUND(AC427+(AC427*$AG$1),2)","v":0.86},null,{"$f":"ROUND((F207*J207),0)","v":17959},null,{"$f":"ROUND((L207/L$209)*100,1)","v":1.1000000000000001},null,null,null,{"$f":"L207+P207","v":17959}]
[138,null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(F206:F207)","v":25908},null,null,null,null,null,{"$f":"SUM(L206:L207)","v":20974},null,{"$f":"ROUND((L208/L$209)*100,1)","v":1.2},null,0,null,{"$f":"SUM(R206:R207)","v":20974}]
[139,null,"TOTAL RATE SL INCLUDING RIDERS",null,null,{"$f":"F94+F199","v":135466},null,{"$f":"H94+H199","v":10548224},null,null,null,{"$f":"L94+L199+L203+L208","v":1698120},null,100,null,{"$f":"ROUND(H209*CUR_FAC,0)","v":7183},null,{"$f":"R94+R199+R203+R208","v":1705304}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.000681  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 13 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 13 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Lighting rate on",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"Tariff Sheet",null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,"less Base Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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":66375},null,{"$f":"H21","v":4441594},null,7.27,null,{"$f":"ROUND((Y241*AC241),0)","v":482546},null,{"$f":"ROUND((AE241/AE$429)*100,1)","v":31.5},null,{"$f":"L21-AE241","v":59074},null,{"$f":"IF(AE241=0,\"0.0 \",ROUND((AI241/AE241)*100,1))","v":12.2},null,{"$f":"ROUND($AM$429/$AA$429*AA241,0)","v":3025},null,{"$f":"AE241+AM241","v":485571},null,{"$f":"IF(AO241=0,\"0.0 \",ROUND((AI241/AO241)*100,1))","v":12.2},null,null,{"$f":"AC241-AX241","v":5.67},null,null,{"$f":"803","v":803},{"$f":"ROUND((AW241/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW241/12)*PRO_BASE_FUEL,2)","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN (OPEN)",null,null,60,null,4265,null,6.07,null,{"$f":"ROUND((Y242*AC242),0)","v":364},null,0,null,45,null,12.4,null,{"$f":"ROUND($AM$429/$AA$429*AA242,0)","v":3},null,{"$f":"AE242+AM242","v":367},null,{"$f":"IF(AO242=0,\"0.0 \",ROUND((AI242/AO242)*100,1))","v":12.3},null,null,{"$f":"AC242-AX242","v":4.3800000000000008},null,null,{"$f":"853","v":853},{"$f":"ROUND((AW242/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW242/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"     7,000 LUMEN (4)",null,null,12,null,803,null,{"$f":"AC241+$AC$6","v":11.71},null,141,null,0,null,17,null,12.1,null,1,null,142,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"     7,000 LUMEN (5)",null,null,511,null,34194,null,{"$f":"AC241+$AC$7","v":11.77},null,6014,null,0.4,null,736,null,12.2,null,23,null,6037,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"     7,000 LUMEN (6)",null,null,108,null,7227,null,{"$f":"AC241+$AC$8","v":12.66},null,1367,null,0.1,null,168,null,12.3,null,5,null,1372,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"     7,000 LUMEN (8A)",null,null,132,null,8833,null,{"$f":"AC241+$AC$11","v":14.43},null,1905,null,0.1,null,233,null,12.2,null,6,null,1911,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    10,000 LUMEN",null,null,2104,null,200581,null,8.39,null,17653,null,1.2,null,2167,null,12.3,null,137,null,17790,null,{"$f":"IF(AO247=0,\"0.0 \",ROUND((AI247/AO247)*100,1))","v":12.2}]
[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,0,null,0,null,{"$f":"AC247+$AC$7","v":12.89},null,{"$f":"ROUND((Y248*AC248),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC248-AX248","v":10.620000000000001},null,null,1144,{"$f":"ROUND((AW248/12)*CUR_BASE_FUEL,2)","v":2.27},{"$f":"ROUND((AW248/12)*PRO_BASE_FUEL,2)","v":2.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"    21,000 LUMEN",null,null,9336,null,1391842,null,11.23,null,{"$f":"ROUND((Y249*AC249),0)","v":104843},null,6.8,null,12884,null,12.3,null,948,null,105791,null,{"$f":"IF(AO249=0,\"0.0 \",ROUND((AI249/AO249)*100,1))","v":12.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    21,000 LUMEN (5)",null,null,132,null,19679,null,{"$f":"AC249+$AC$7","v":15.73},null,2076,null,0.1,null,255,null,12.3,null,13,null,2089,null,12.2,null,null,{"$f":"AC250-AX250","v":12.18},null,null,1789,{"$f":"ROUND((AW250/12)*CUR_BASE_FUEL,2)","v":3.55},{"$f":"ROUND((AW250/12)*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,14,null,"    21,000 LUMEN (6)",null,null,132,null,19679,null,{"$f":"AC249+$AC$8","v":16.62},null,{"$f":"ROUND((Y251*AC251),0)","v":2194},null,0.1,null,269,null,12.3,null,13,null,{"$f":"AE251+AM251","v":2207},null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"C33","v":"    14,000 LUMEN"},null,null,{"$f":"F33","v":328},null,{"$f":"H33","v":21949},null,7.27,null,{"$f":"ROUND((Y253*AC253),0)","v":2385},null,{"$f":"ROUND((AE253/AE$429)*100,1)","v":0.2},null,{"$f":"L33-AE253","v":291},null,{"$f":"IF(AE253=0,\"0.0 \",ROUND((AI253/AE253)*100,1))","v":12.2},null,{"$f":"ROUND($AM$429/$AA$429*AA253,0)","v":15},null,{"$f":"AE253+AM253","v":2400},null,{"$f":"IF(AO253=0,\"0.0 \",ROUND((AI253/AO253)*100,1))","v":12.1},null,null,{"$f":"AC253-AX253","v":5.67},null,null,803,{"$f":"ROUND((AW253/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW253/12)*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$253+$AC$7","v":11.77},null,565,null,0,null,69,null,12.2,null,2,null,567,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    14,000 LUMEN (6)",null,null,84,null,5621,null,{"$f":"$AC$253+$AC$8","v":12.66},null,1063,null,0.1,null,131,null,12.3,null,4,null,1067,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    14,000 LUMEN (10)",null,null,12,null,803,null,{"$f":"$AC$253+$AC$13","v":11.77},null,141,null,0,null,18,null,12.8,null,1,null,142,null,12.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    20,500 LUMEN",null,null,168,null,16016,null,8.39,null,1410,null,0.1,null,173,null,12.3,null,11,null,1421,null,12.2,null,null,{"$f":"AC257-AX257","v":6.120000000000001},null,null,1144,{"$f":"ROUND((AW257/12)*CUR_BASE_FUEL,2)","v":2.27},{"$f":"ROUND((AW257/12)*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$257+$AC$8","v":13.780000000000001},null,331,null,0,null,40,null,12.1,null,2,null,333,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    36,000 LUMEN",null,null,0,null,0,null,11.23,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC259-AX259","v":7.6800000000000006},null,null,1789,{"$f":"ROUND((AW259/12)*CUR_BASE_FUEL,2)","v":3.55},{"$f":"ROUND((AW259/12)*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,{"$f":"C41","v":"     9,500 LUMEN"},null,null,{"$f":"F41","v":18953},null,{"$f":"H41","v":769176},null,8.0399999999999991,null,{"$f":"ROUND((Y261*AC261),0)","v":152382},null,{"$f":"ROUND((AE261/AE$429)*100,1)","v":9.9},null,{"$f":"L41-AE261","v":18764},null,{"$f":"IF(AE261=0,\"0.0 \",ROUND((AI261/AE261)*100,1))","v":12.3},null,{"$f":"ROUND($AM$429/$AA$429*AA261,0)","v":524},null,{"$f":"AE261+AM261","v":152906},null,{"$f":"IF(AO261=0,\"0.0 \",ROUND((AI261/AO261)*100,1))","v":12.3},null,null,{"$f":"AC261-AX261","v":7.0699999999999994},null,null,487,{"$f":"ROUND((AW261/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW261/12)*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,6.04,null,725,null,0,null,89,null,12.3,null,3,null,728,null,12.2,null,null,{"$f":"AC262-AX262","v":5.07},null,null,487,{"$f":"ROUND((AW262/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW262/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"     9,500 LUMEN (4)",null,null,48,null,1948,null,{"$f":"AC261+$AC$6","v":12.48},null,599,null,0,null,73,null,12.2,null,1,null,600,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"     9,500 LUMEN (5)",null,null,674,null,27353,null,{"$f":"AC261+$AC$7","v":12.54},null,8452,null,0.6,null,1038,null,12.3,null,19,null,8471,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"     9,500 LUMEN (6)",null,null,612,null,24837,null,{"$f":"AC261+$AC$8","v":13.43},null,8219,null,0.5,null,1010,null,12.3,null,17,null,8236,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"   16,000 LUMEN",null,null,372,null,22041,null,8.77,null,3262,null,0.2,null,402,null,12.3,null,15,null,3277,null,12.3,null,null,{"$f":"AC266-AX266","v":7.3599999999999994},null,null,711,{"$f":"ROUND((AW266/12)*CUR_BASE_FUEL,2)","v":1.41},{"$f":"ROUND((AW266/12)*PRO_BASE_FUEL,2)","v":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$266+$AC$7","v":13.27},null,159,null,0,null,20,null,12.6,null,0,null,159,null,{"$f":"IF(AO267=0,\"0.0 \",ROUND((AI267/AO267)*100,1))","v":12.6}]
[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$266+$AC$8","v":14.16},null,1529,null,0.1,null,188,null,12.3,null,4,null,1533,null,{"$f":"IF(AO268=0,\"0.0 \",ROUND((AI268/AO268)*100,1))","v":12.3}]
[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,5346,null,422334,null,11.37,null,60784,null,4,null,7431,null,12.2,null,288,null,61072,null,12.2,null,null,{"$f":"AC269-AX269","v":9.4899999999999984},null,null,948,{"$f":"ROUND((AW269/12)*CUR_BASE_FUEL,2)","v":1.88},{"$f":"ROUND((AW269/12)*PRO_BASE_FUEL,2)","v":1.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"   22,000 LUMEN (4)",null,null,0,null,0,null,{"$f":"AC269+$AC$6","v":15.809999999999999},null,{"$f":"ROUND((Y270*AC270),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE270+AM270","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"   22,000 LUMEN (5)",null,null,204,null,16116,null,{"$f":"AC269+$AC$7","v":15.87},null,3237,null,0.2,null,396,null,12.2,null,11,null,3248,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"   22,000 LUMEN (6)",null,null,72,null,5688,null,{"$f":"AC269+$AC$8","v":16.759999999999998},null,1207,null,0.1,null,147,null,12.2,null,4,null,1211,null,12.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"   22,000 LUMEN (8)",null,null,12,null,948,null,{"$f":"AC269+$AC$10","v":18.46},null,222,null,0,null,27,null,12.2,null,1,null,{"$f":"AE273+AM273","v":223},null,{"$f":"IF(AO273=0,\"0.0 \",ROUND((AI273/AO273)*100,1))","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"   27,500 LUMEN",null,null,96,null,7584,null,11.37,null,1092,null,0.1,null,133,null,12.2,null,5,null,{"$f":"AE274+AM274","v":1097},null,{"$f":"IF(AO274=0,\"0.0 \",ROUND((AI274/AO274)*100,1))","v":12.1},null,null,{"$f":"AC274-AX274","v":9.4899999999999984},null,null,948,{"$f":"ROUND((AW274/12)*CUR_BASE_FUEL,2)","v":1.88},{"$f":"ROUND((AW274/12)*PRO_BASE_FUEL,2)","v":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,{"$f":"AC274+$AC$8","v":16.759999999999998},null,201,null,0,null,25,null,12.4,null,1,null,202,null,12.4,null,null,{"$f":"AC275-AX275","v":12.869999999999997},null,null,1959,{"$f":"ROUND((AW275/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW275/12)*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,39,null,"   50,000 LUMEN",null,null,9645,null,1574546,null,15.28,null,147376,null,9.6,null,18036,null,12.2,null,1072,null,148448,null,{"$f":"IF(AO276=0,\"0.0 \",ROUND((AI276/AO276)*100,1))","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"   50,000 LUMEN (5)",null,null,264,null,43098,null,{"$f":"AC276+$AC$7","v":19.78},null,{"$f":"ROUND((Y277*AC277),0)","v":5222},null,0.3,null,639,null,12.2,null,29,{"$f":"SUM(AN243:AN275)","v":0},5251,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"   50,000 LUMEN (6)",null,null,633,null,103337,null,{"$f":"AC276+$AC$8","v":20.669999999999998},null,{"$f":"ROUND((Y278*AC278),0)","v":13084},null,0.9,null,1602,null,12.2,null,70,null,13154,null,12.2]
[]
[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 $0.000681  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 14 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 14 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"H87","v":0},null,10,null,{"$f":"ROUND((Y307*AC307),0)","v":0},null,{"$f":"ROUND((AE307/AE$429)*100,1)","v":0},null,{"$f":"L87-AE307","v":0},null,{"$f":"IF(AE307=0,\"0.0 \",ROUND((AI307/AE307)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$429/$AA$429*AA307,0)","v":0},null,{"$f":"AE307+AM307","v":0},null,{"$f":"IF(AO307=0,\"0.0 \",ROUND((AI307/AO307)*100,1))","v":"0.0 "},null,null,{"$f":"AC307-AX307","v":9.0299999999999994},null,null,487,{"$f":"ROUND((AW307/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW307/12)*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,"   22,000 LUMEN RECTILINEAR",null,null,12,null,1023,null,12.36,null,148,null,0,null,19,null,12.8,null,1,null,{"$f":"AE308+AM308","v":149},null,12.8,null,null,{"$f":"AC308-AX308","v":10.33},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,16.350000000000001,null,2158,null,0.1,null,266,null,12.3,null,15,null,2173,null,12.2,null,null,{"$f":"AC309-AX309","v":12.46},null,null,1959,3.89,3.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,180,null,29385,null,{"$f":"AC309+$AC$7","v":20.85},null,3753,null,0.2,null,461,null,12.3,null,20,null,3773,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"AC309+$AC$8","v":21.740000000000002},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   50,000 LUMEN SETBACK",null,null,216,null,35262,null,24.31,null,5251,null,0.3,null,644,null,12.3,null,24,null,5275,null,12.2,null,null,{"$f":"AC312-AX312","v":20.419999999999998},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,{"$f":"AC312+$AC$8","v":29.7},null,1069,null,0.1,null,131,null,12.3,null,4,null,1073,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(Y241:Y313)","v":117325},null,{"$f":"SUM(AA241:AA313)","v":9303616},null,null,null,{"$f":"SUM(AE241:AE313)","v":1045129},null,68.099999999999994,null,{"$f":"SUM(AI241:AI313)","v":128111},null,12.3,null,{"$f":"ROUND(AA314*CUR_FAC,0)","v":6336},null,{"$f":"SUM(AO241:AO313)","v":1051466},null,12.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"UNDERGROUND DISTRIBUTION:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,{"$f":"C98","v":"     7,000 LUMEN"},null,null,{"$f":"F98","v":60},null,{"$f":"H98","v":4370},null,7.4,null,{"$f":"ROUND((Y318*AC318),0)","v":444},null,{"$f":"ROUND((AE318/AE$429)*100,1)","v":0},null,{"$f":"L98-AE318","v":55},null,{"$f":"IF(AE318=0,\"0.0 \",ROUND((AI318/AE318)*100,1))","v":12.4},null,{"$f":"ROUND($AM$429/$AA$429*AA318,0)","v":3},null,{"$f":"AE318+AM318","v":447},null,{"$f":"IF(AO318=0,\"0.0 \",ROUND((AI318/AO318)*100,1))","v":12.3},null,null,{"$f":"AC318-AX318","v":5.66},null,null,874,{"$f":"ROUND((AW318/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW318/12)*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,6.07,null,{"$f":"ROUND((Y319*AC319),0)","v":0},null,0,null,0,null,{"$f":"IF(AE319=0,\"0.0 \",ROUND((AI319/AE319)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE319+AM319","v":0},null,"0.0 ",null,null,{"$f":"AC319-AX319","v":4.3800000000000008},null,null,853,{"$f":"ROUND((AW319/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW319/12)*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,566,null,41224,null,{"$f":"AC318+$AC$6","v":11.84},null,6701,null,0.4,null,821,null,12.3,null,28,null,6729,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,"     7,000 LUMEN (5)",null,null,4,null,291,null,{"$f":"AC318+$AC$7","v":11.9},null,48,null,0,null,5,null,10.4,null,0,null,48,null,10.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,"     7,000 LUMEN (8)",null,null,348,null,25346,null,{"$f":"AC318+$AC$10","v":14.49},null,5043,null,0.3,null,619,null,12.3,null,17,null,5060,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"  10,000 LUMEN",null,null,0,null,0,null,8.5399999999999991,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC323-AX323","v":6.129999999999999},null,null,1215,{"$f":"ROUND((AW323/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW323/12)*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,61,null,"  10,000 LUMEN (4)",null,null,84,null,8505,null,{"$f":"AC323+$AC$6","v":12.98},null,1090,null,0.1,null,134,null,12.3,null,6,null,1096,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"  10,000 LUMEN (8)",null,null,156,null,15795,null,{"$f":"AC323+$AC$10","v":15.629999999999999},null,2438,null,0.2,null,300,null,12.3,null,11,null,{"$f":"AE325+AM325","v":2449},null,12.2]
[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,11.5,null,1104,null,0.1,null,135,null,12.2,null,10,null,{"$f":"AE326+AM326","v":1114},null,12.1,null,null,{"$f":"AC326-AX326","v":7.7},null,null,1914,{"$f":"ROUND((AW326/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW326/12)*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,64,null,"  21,000 LUMEN (8)",null,null,132,null,21054,null,{"$f":"AC326+$AC$10","v":18.59},null,2454,null,0.2,null,301,null,12.3,null,14,null,{"$f":"AE327+AM327","v":2468},null,12.2]
[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,{"$f":"H109","v":0},null,7.4,null,{"$f":"ROUND((Y329*AC329),0)","v":0},null,{"$f":"ROUND((AE329/AE$429)*100,1)","v":0},null,{"$f":"L109-AE329","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$429/$AA$429*AA329,0)","v":0},null,{"$f":"AE329+AM329","v":0},null,{"$f":"IF(AO329=0,\"0.0 \",ROUND((AI329/AO329)*100,1))","v":"0.0 "},null,null,{"$f":"AC329-AX329","v":5.66},null,null,874,{"$f":"ROUND((AW329/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW329/12)*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,{"$f":"C110","v":"    20,500 LUMEN"},null,null,{"$f":"F110","v":0},null,{"$f":"H110","v":0},null,8.5399999999999991,null,{"$f":"ROUND((Y330*AC330),0)","v":0},null,{"$f":"ROUND((AE330/AE$429)*100,1)","v":0},null,{"$f":"L110-AE330","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$429/$AA$429*AA330,0)","v":0},null,{"$f":"AE330+AM330","v":0},null,{"$f":"IF(AO330=0,\"0.0 \",ROUND((AI330/AO330)*100,1))","v":"0.0 "},null,null,{"$f":"AC330-AX330","v":6.129999999999999},null,null,1215,{"$f":"ROUND((AW330/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW330/12)*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,{"$f":"C111","v":"    36,000 LUMEN"},null,null,{"$f":"F111","v":0},null,{"$f":"H111","v":0},null,11.5,null,{"$f":"ROUND((Y331*AC331),0)","v":0},null,{"$f":"ROUND((AE331/AE$429)*100,1)","v":0},null,{"$f":"L111-AE331","v":0},null,"0.0 ",null,{"$f":"ROUND($AM$429/$AA$429*AA331,0)","v":0},null,{"$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":7.7},null,null,1914,{"$f":"ROUND((AW331/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW331/12)*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,{"$f":"H113","v":0},null,8.0399999999999991,null,{"$f":"ROUND((Y333*AC333),0)","v":0},null,{"$f":"ROUND((AE333/AE$429)*100,1)","v":0},null,{"$f":"L113-AE333","v":0},null,{"$f":"IF(AE333=0,\"0.0 \",ROUND((AI333/AE333)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$429/$AA$429*AA333,0)","v":0},null,{"$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":7.0699999999999994},null,null,487,{"$f":"ROUND((AW333/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW333/12)*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,24,null,974,null,{"$f":"$AC$333+$AC$8","v":13.43},null,{"$f":"ROUND((Y334*AC334),0)","v":322},null,0,null,40,null,{"$f":"IF(AE334=0,\"0.0 \",ROUND((AI334/AE334)*100,1))","v":12.4},null,1,null,323,null,12.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,"     9,500 LUMEN (8)",null,null,588,null,23863,null,{"$f":"$AC$333+$AC$10","v":15.129999999999999},null,{"$f":"ROUND((Y335*AC335),0)","v":8896},null,0.6,null,1094,null,{"$f":"IF(AE335=0,\"0.0 \",ROUND((AI335/AE335)*100,1))","v":12.3},null,16,null,8912,null,12.3,null,null,{"$f":"AC335-AX335","v":14.159999999999998},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,73,null,"     9,500 LUMEN (10)",null,null,24,null,974,null,{"$f":"$AC$333+$AC$13","v":12.54},null,{"$f":"ROUND((Y336*AC336),0)","v":301},null,0,null,37,null,{"$f":"IF(AE336=0,\"0.0 \",ROUND((AI336/AE336)*100,1))","v":12.3},null,1,null,302,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,"     9,500 LUMEN (13)",null,null,12,null,487,null,{"$f":"$AC$333+$AC$16","v":16.829999999999998},null,{"$f":"ROUND((Y337*AC337),0)","v":202},null,0,null,25,null,{"$f":"IF(AE337=0,\"0.0 \",ROUND((AI337/AE337)*100,1))","v":12.4},null,0,null,202,null,12.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,6.12,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC338-AX338","v":5.15},null,null,487,{"$f":"ROUND((AW338/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW338/12)*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,76,null,"   16,000 LUMEN",null,null,0,null,0,null,8.74,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC339-AX339","v":7.33},null,null,711,{"$f":"ROUND((AW339/12)*CUR_BASE_FUEL,2)","v":1.41},{"$f":"ROUND((AW339/12)*PRO_BASE_FUEL,2)","v":1.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,"   16,000 LUMEN (6)",null,null,24,null,1422,null,{"$f":"$AC$339+$AC$8","v":14.129999999999999},null,{"$f":"ROUND((Y340*AC340),0)","v":339},null,0,null,42,null,{"$f":"IF(AE340=0,\"0.0 \",ROUND((AI340/AE340)*100,1))","v":12.4},null,1,null,340,null,12.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"   22,000 LUMEN",null,null,228,null,18012,null,11.37,null,2592,null,0.2,null,317,null,12.2,null,12,null,2604,null,12.2,null,null,{"$f":"AC341-AX341","v":9.4899999999999984},null,null,948,{"$f":"ROUND((AW341/12)*CUR_BASE_FUEL,2)","v":1.88},{"$f":"ROUND((AW341/12)*PRO_BASE_FUEL,2)","v":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,{"$f":"AC341+$AC$7","v":15.87},null,952,null,0.1,null,117,null,12.3,null,3,null,955,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"   22,000 LUMEN (8)",null,null,530,null,41870,null,{"$f":"AC341+$AC$10","v":18.46},null,9784,null,0.6,null,1198,null,12.2,null,29,null,9813,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,"   22,000 LUMEN (8A)",null,null,48,null,3792,null,{"$f":"AC341+$AC$11","v":18.53},null,{"$f":"ROUND((Y344*AC344),0)","v":889},null,0.1,null,109,null,{"$f":"IF(AE344=0,\"0.0 \",ROUND((AI344/AE344)*100,1))","v":12.3},null,3,null,892,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,"   27,500 LUMEN",null,null,0,null,0,null,11.37,null,{"$f":"ROUND((Y345*AC345),0)","v":0},null,0,null,0,null,{"$f":"IF(AE345=0,\"0.0 \",ROUND((AI345/AE345)*100,1))","v":"0.0 "},null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"   27,500 LUMEN (9)",null,null,252,null,19908,null,{"$f":"$AC$345+$AC$12","v":25.53},null,{"$f":"ROUND((Y346*AC346),0)","v":6434},null,0.4,null,788,null,{"$f":"IF(AE346=0,\"0.0 \",ROUND((AI346/AE346)*100,1))","v":12.2},null,14,null,6448,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,"   50,000 LUMEN",null,null,342,null,55832,null,15.28,null,5226,null,0.3,null,639,null,12.2,null,38,null,5264,null,12.1,null,null,{"$f":"AC347-AX347","v":11.389999999999999},null,null,1959,{"$f":"ROUND((AW347/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW347/12)*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,85,null,"   50,000 LUMEN (8)",null,null,72,null,11754,null,{"$f":"AC347+$AC$10","v":22.369999999999997},null,1611,null,0.1,null,197,null,12.2,null,8,null,1619,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,"   50,000 LUMEN (9)",null,null,132,null,21549,null,{"$f":"AC347+$AC$12","v":29.439999999999998},null,3886,null,0.3,null,477,null,12.3,null,15,null,3901,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,"DECORATIVE MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,{"$f":"C131","v":"  7,000 LUMEN  TOWN & COUNTRY"},null,null,{"$f":"F131","v":0},null,{"$f":"H131","v":0},null,7.65,null,{"$f":"ROUND((Y351*AC351),0)","v":0},null,{"$f":"ROUND((AE351/AE$429)*100,1)","v":0},null,{"$f":"L131-AE351","v":0},null,{"$f":"IF(AE351=0,\"0.0 \",ROUND((AI351/AE351)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$429/$AA$429*AA351,0)","v":0},null,{"$f":"AE351+AM351","v":0},null,{"$f":"IF(AO351=0,\"0.0 \",ROUND((AI351/AO351)*100,1))","v":"0.0 "},null,null,{"$f":"AC351-AX351","v":5.9600000000000009},null,null,853,{"$f":"ROUND((AW351/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW351/12)*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,{"$f":"AC351+$AC$5","v":12.15},null,2624,null,0.2,null,322,null,12.3,null,10,null,2634,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,5870,null,417259,null,{"$f":"AC351+$AC$13","v":12.15},null,71321,null,4.5999999999999996,null,8746,null,12.3,null,284,null,71605,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,"  7,000 LUMEN HOLOPHANE",null,null,24,null,1748,null,9.61,null,231,null,0,null,28,null,12.1,null,1,null,232,null,12.1,null,null,{"$f":"AC354-AX354","v":7.8699999999999992},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,1908,null,138966,null,{"$f":"AC354+$AC$13","v":14.11},null,26922,null,1.8,null,3301,null,12.3,null,95,null,27017,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,96,null,6992,null,{"$f":"21.96+AC9","v":34.19},null,3282,null,0.2,null,402,null,12.2,null,5,null,3287,null,12.2,null,null,{"$f":"AC356-AX356","v":32.449999999999996},null,null,874,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,7.73,null,{"$f":"ROUND((Y357*AC357),0)","v":0},null,0,null,0,null,{"$f":"IF(AE357=0,\"0.0 \",ROUND((AI357/AE357)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE357+AM357","v":0},null,"0.0 ",null,null,{"$f":"AC357-AX357","v":6.0400000000000009},null,null,853,{"$f":"ROUND((AW357/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW357/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"  7,000 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"AC357+$AC$9","v":19.96},null,{"$f":"ROUND((Y358*AC358),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE358+AM358","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,"  7,000 LUMEN ASPEN",null,null,24,null,1748,null,13.91,null,334,null,0,null,41,null,12.3,null,1,null,335,null,12.2,null,null,{"$f":"AC359-AX359","v":12.17},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 $0.000681  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 15 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 15 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"H168","v":0},null,7.64,null,{"$f":"ROUND((Y388*AC388),0)","v":0},null,{"$f":"ROUND((AE388/AE$429)*100,1)","v":0},null,{"$f":"L168-AE388","v":0},null,{"$f":"IF(AE388=0,\"0.0 \",ROUND((AI388/AE388)*100,1))","v":"0.0 "},null,{"$f":"ROUND($AM$429/$AA$429*AA388,0)","v":0},null,{"$f":"AE388+AM388","v":0},null,{"$f":"IF(AO388=0,\"0.0 \",ROUND((AI388/AO388)*100,1))","v":"0.0 "},null,null,{"$f":"AC388-AX388","v":5.9499999999999993},null,null,853,{"$f":"ROUND((AW388/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW388/12)*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," 14,000 LUMEN TRADITIONAIRE (7)",null,null,60,null,4265,null,{"$f":"$AC$388+$AC$9","v":19.87},null,1192,null,0.1,null,147,null,12.3,null,3,null,1195,null,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,468,null,33267,null,{"$f":"AC388+$AC$13","v":12.14},null,5682,null,0.4,null,697,null,12.3,null,23,null,5705,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,13.91,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC391-AX391","v":12.17},null,null,874,{"$f":"ROUND((AW391/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW391/12)*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$391+$AC$14","v":27.060000000000002},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,22.04,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC393-AX393","v":20.3},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,106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,22.04,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,288,null,20976,null,{"$f":"$AC$394+$AC$9","v":34.269999999999996},null,9870,null,0.6,null,1209,null,12.2,null,14,null,9884,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,60,null,4370,null,{"$f":"$AC$394+$AC$13","v":26.54},null,1592,null,0.1,null,195,null,12.2,null,3,null,1595,null,12.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,{"$f":"C179","v":"  9,500 LUMEN TOWN & COUNTRY"},null,null,{"$f":"F179","v":96},null,{"$f":"H179","v":3896},null,11.17,null,{"$f":"ROUND((Y399*AC399),0)","v":1072},null,{"$f":"ROUND((AE399/AE$429)*100,1)","v":0.1},null,{"$f":"L179-AE399","v":132},null,{"$f":"IF(AE399=0,\"0.0 \",ROUND((AI399/AE399)*100,1))","v":12.3},null,{"$f":"ROUND($AM$429/$AA$429*AA399,0)","v":3},null,{"$f":"AE399+AM399","v":1075},null,{"$f":"IF(AO399=0,\"0.0 \",ROUND((AI399/AO399)*100,1))","v":12.3},null,null,{"$f":"AC399-AX399","v":10.199999999999999},null,null,487,{"$f":"ROUND((AW399/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW399/12)*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,1905,null,77311,null,{"$f":"AC399+$AC$13","v":15.67},null,{"$f":"ROUND((Y400*AC400),0)","v":29851},null,1.9,null,3658,null,12.3,null,53,null,{"$f":"AE400+AM400","v":29904},null,{"$f":"IF(AO400=0,\"0.0 \",ROUND((AI400/AO400)*100,1))","v":12.2}]
[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,12.1,null,{"$f":"ROUND((Y401*AC401),0)","v":6970},null,0.5,null,852,null,12.2,null,17,null,{"$f":"AE401+AM401","v":6987},null,{"$f":"IF(AO401=0,\"0.0 \",ROUND((AI401/AO401)*100,1))","v":12.2},null,null,{"$f":"AC401-AX401","v":11.04},null,null,532,{"$f":"ROUND((AW401/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW401/12)*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,113,null,"  9,500 LUMEN HOLOPHANE (10)",null,null,312,null,13832,null,{"$f":"AC401+$AC$13","v":16.600000000000001},null,{"$f":"ROUND((Y402*AC402),0)","v":5179},null,0.3,null,634,null,12.2,null,9,null,{"$f":"AE402+AM402","v":5188},null,{"$f":"IF(AO402=0,\"0.0 \",ROUND((AI402/AO402)*100,1))","v":12.2}]
[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,{"$f":"22.75+AC9","v":34.980000000000004},null,{"$f":"ROUND((Y403*AC403),0)","v":4617},null,0.3,null,567,null,12.3,null,4,null,{"$f":"AE403+AM403","v":4621},null,{"$f":"IF(AO403=0,\"0.0 \",ROUND((AI403/AO403)*100,1))","v":12.3},null,null,{"$f":"AC403-AX403","v":34.010000000000005},null,null,487,{"$f":"ROUND((AW403/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW403/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,12,null,532,null,{"$f":"22.75+AC13","v":27.25},null,{"$f":"ROUND((Y404*AC404),0)","v":327},null,0,null,40,null,12.2,null,0,null,{"$f":"AE404+AM404","v":327},null,{"$f":"IF(AO404=0,\"0.0 \",ROUND((AI404/AO404)*100,1))","v":12.2},null,null,{"$f":"AC404-AX404","v":26.19},null,null,532,{"$f":"ROUND((AW404/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW404/12)*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,116,null,"  9,500 LUMEN GAS REPLICA (11)",null,null,312,null,13832,null,{"$f":"22.75+AC14","v":35.9},null,11201,null,0.7,null,1373,null,12.3,null,9,null,11210,null,12.2,null,null,{"$f":"AC405-AX405","v":34.839999999999996},null,null,532,{"$f":"ROUND((AW405/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW405/12)*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",null,null,888,null,39368,null,14.09,null,12512,null,0.8,null,1536,null,12.3,null,27,null,12539,null,12.2]
[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,11.17,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC407-AX407","v":10.199999999999999},null,null,487,{"$f":"ROUND((AW407/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW407/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,696,null,28246,null,{"$f":"AC407+$AC$13","v":15.67},null,10906,null,0.7,null,1337,null,12.3,null,19,null,10925,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,14.09,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC409-AX409","v":13.03},null,null,532,{"$f":"ROUND((AW409/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW409/12)*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$409+$AC$9","v":26.32},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$AC$409+$AC$13","v":18.59},null,{"$f":"ROUND((Y411*AC411),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE411+AM411","v":0},null,{"$f":"IF(AO411=0,\"0.0 \",ROUND((AI411/AO411)*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$409+$AC$14","v":27.240000000000002},null,{"$f":"ROUND((Y412*AC412),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE412+AM412","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,12.42,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC413-AX413","v":10.39},null,null,1023,{"$f":"ROUND((AW413/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW413/12)*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,176,null,15004,null,{"$f":"AC413+$AC$15","v":20.98},null,3692,null,0.2,null,453,null,12.3,null,10,null,3702,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,16.41,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC415-AX415","v":12.52},null,null,1959,{"$f":"ROUND((AW415/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW415/12)*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,36,null,5877,null,{"$f":"AC415+$AC$15","v":24.97},null,899,null,0.1,null,110,null,12.2,null,4,null,903,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,204,null,33303,null,{"$f":"AC415+$AC$16","v":25.2},null,5141,null,0.3,null,630,null,12.3,null,23,null,5164,null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,24.31,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC418-AX418","v":20.419999999999998},null,null,1959,{"$f":"ROUND((AW418/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW418/12)*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,130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(Y318:Y418)","v":18141},null,{"$f":"SUM(AA318:AA418)","v":1244608},null,null,null,{"$f":"SUM(AE318:AE418)","v":276173},null,{"$f":"ROUND((AE419/AE$429)*100,1)","v":18},null,{"$f":"SUM(AI318:AI418)","v":33860},null,12.3,null,{"$f":"ROUND(AA419*CUR_FAC,0)","v":848},null,{"$f":"SUM(AO318:AO418)","v":277020},null,12.2]
[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,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$419+$AO$314-CUR_BASE_FUEL*AA429)*AC421,0)","v":195592},null,{"$f":"ROUND((AE421/AE$429)*100,1)","v":12.8},null,{"$f":"L201-AE421","v":0},null,{"$f":"IF(AE421=0,\"0.0 \",ROUND((AI421/AE421)*100,1))","v":0},null,null,null,{"$f":"AE421+AM421","v":195592},null,{"$f":"IF(AO421=0,\"0.0 \",ROUND((AI421/AO421)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A202","v":133},null,{"$f":"C202","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(($AA$419+$AA$314)*AC422,0)","v":-1719},null,{"$f":"ROUND((AE422/AE$429)*100,1)","v":-0.1},null,{"$f":"L202-AE422","v":0},null,{"$f":"IF(AE422=0,\"0.0 \",ROUND((AI422/AE422)*100,1))","v":0},null,null,null,{"$f":"AE422+AM422","v":-1719},null,{"$f":"IF(AO422=0,\"0.0 \",ROUND((AI422/AO422)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A203","v":134},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE421:AE422)","v":193873},null,{"$f":"ROUND((AE423/AE$429)*100,1)","v":12.6},null,{"$f":"SUM(AI421:AI422)","v":0},null,{"$f":"IF(AE423=0,\"0.0 \",ROUND((AI423/AE423)*100,1))","v":0},null,null,null,{"$f":"SUM(AO421:AO422)","v":193873},null,{"$f":"IF(AO423=0,\"0.0 \",ROUND((AI423/AO423)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A205","v":135},null,"ADD'L FACILITIES CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A206","v":136},null,"    OVERHEAD",null,null,{"$f":"F206","v":5025},null,null,null,0.53,null,{"$f":"ROUND((Y426*AC426),0)","v":2663},null,{"$f":"ROUND((AE426/AE$429)*100,1)","v":0.2},null,{"$f":"L206-AE426","v":352},null,{"$f":"IF(AE426=0,\"0.0 \",ROUND((AI426/AE426)*100,1))","v":13.2},null,null,null,{"$f":"AE426+AM426","v":2663},null,{"$f":"IF(AO426=0,\"0.0 \",ROUND((AI426/AO426)*100,1))","v":13.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A207","v":137},null,"    UNDERGROUND",null,null,{"$f":"F207","v":20883},null,null,null,0.77,null,{"$f":"ROUND((Y427*AC427),0)","v":16080},null,{"$f":"ROUND((AE427/AE$429)*100,1)","v":1},null,{"$f":"L207-AE427","v":1879},null,{"$f":"IF(AE427=0,\"0.0 \",ROUND((AI427/AE427)*100,1))","v":11.7},null,null,null,{"$f":"AE427+AM427","v":16080},null,{"$f":"IF(AO427=0,\"0.0 \",ROUND((AI427/AO427)*100,1))","v":11.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A208","v":138},null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(Y426:Y427)","v":25908},null,null,null,null,null,{"$f":"SUM(AE426:AE427)","v":18743},null,{"$f":"ROUND((AE428/AE$429)*100,1)","v":1.2},null,{"$f":"SUM(AI426:AI427)","v":2231},null,{"$f":"IF(AE428=0,\"0.0 \",ROUND((AI428/AE428)*100,1))","v":11.9},null,0,null,{"$f":"SUM(AO426:AO427)","v":18743},null,{"$f":"IF(AO428=0,\"0.0 \",ROUND((AI428/AO428)*100,1))","v":11.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A209","v":139},null,"TOTAL RATE SLI NCLUDING RIDERS ",null,null,{"$f":"Y314+Y419","v":135466},null,{"$f":"AA314+AA419","v":10548224},null,null,null,{"$f":"AE314+AE419+AE423+AE428","v":1533918},null,100,null,{"$f":"AI314+AI419+AI423+AI428","v":164202},null,{"$f":"IF(AE429=0,\"0.0 \",ROUND((AI429/AE429)*100,1))","v":10.7},null,{"$f":"ROUND(AA429*CUR_FAC,0)","v":7183},null,{"$f":"AO314+AO419+AO423+AO428","v":1541102},null,{"$f":"IF(AO429=0,\"0.0 \",ROUND((AI429/AO429)*100,1))","v":10.7}]
[]
[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 $0.000681  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":19,"n_rows":102,"n_cols":43,"rows_kept":102,"cut":false,"hidden":false,"merged":[[60,19,60,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 16 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 16 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["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,"FAC",null,"FAC",null,"FAC",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,77028,null,687336,null,{"$f":"ROUND(AC75+(AC75*LT_COS_RATE),6)","v":4.3674999999999999E-2},null,{"$f":"ROUND((H24*J24),0)","v":30019},null,{"$f":"ROUND((L24/L$47)*100,1)","v":34},null,{"$f":"ROUND($P$47/$H$47*H24,0)","v":468},null,{"$f":"L24+P24","v":30487}]
[]
[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,{"$f":"ROUND(AC83+(AC83*LT_COS_RATE),6)","v":2.4185000000000002E-2},null,0,null,{"$f":"ROUND((L32/L$47)*100,1)","v":0},null,{"$f":"ROUND($P$47/$H$47*H32,0)","v":0},null,{"$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,758460,null,{"$f":"ROUND(AC90+(AC90*LT_COS_RATE),6)","v":6.7860000000000004E-2},null,{"$f":"ROUND((H39*J39),0)","v":51469},null,{"$f":"ROUND((L39/L$47)*100,1)","v":58.3},null,{"$f":"ROUND($P$47/$H$47*H39,0)","v":517},null,{"$f":"L39+P39","v":51986}]
[17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$f":"F39+F32+F24","v":95904},null,{"$f":"H39+H32+H24","v":1445796},null,null,null,{"$f":"L39+L32+L24","v":81488},null,{"$f":"ROUND((L40/L$47)*100,1)","v":92.2},null,{"$f":"P39+P32+P24","v":985},null,{"$f":"R39+R32+R24","v":82473}]
[]
[18,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[19,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE94","v":7102},null,{"$f":"ROUND((L43/L$47)*100,1)","v":8},null,null,null,{"$f":"L43+P43","v":7102}]
[20,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$40*J44,0)","v":-236},null,{"$f":"ROUND((L44/L$47)*100,1)","v":-0.3},null,null,null,{"$f":"L44+P44","v":-236}]
[21,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L44)","v":6866},null,{"$f":"ROUND((L45/L$47)*100,1)","v":7.8},null,null,null,{"$f":"SUM(R43:R44)","v":6866}]
[]
[22,null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"F40","v":95904},null,{"$f":"H40","v":1445796},null,null,null,{"$f":"L45+L40","v":88354},null,100,null,{"$f":"ROUND(H47*CUR_FAC,0)","v":985},null,{"$f":"R45+R40","v":89339}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681 PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 16 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 16 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"F24","v":77028},null,{"$f":"H24","v":687336},null,3.8903E-2,null,{"$f":"ROUND((AA75*AC75),0)","v":26739},null,{"$f":"ROUND((AE75/AE$98)*100,1)","v":33.700000000000003},null,{"$f":"L24-AE75","v":3280},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":12.3},null,{"$f":"ROUND($AM$98/$AA$98*AA75,0)","v":468},null,{"$f":"AE75+AM75","v":27207},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":12.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(B) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"SUPPLIES ENERGY FROM A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"SEPARATELY METERED SOURCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"AND PROVIDES LIMITED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"MAINTENANCE:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ALL CONSUMPTION",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,2.1543E-2,null,0,null,{"$f":"ROUND((AE83/AE$98)*100,1)","v":0},null,{"$f":"L32-AE83","v":0},null,0,null,{"$f":"ROUND($AM$98/$AA$98*AA83,0)","v":0},null,{"$f":"AE83+AM83","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":758460},null,6.0446E-2,null,{"$f":"ROUND((AA90*AC90),0)","v":45846},null,{"$f":"ROUND((AE90/AE$98)*100,1)-0.1","v":57.6},null,{"$f":"L39-AE90","v":5623},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":12.3},null,{"$f":"ROUND($AM$98/$AA$98*AA90,0)","v":517},null,{"$f":"AE90+AM90","v":46363},null,{"$f":"ROUND((AI90/AO90)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$f":"Y90+Y83+Y75","v":95904},null,{"$f":"AA90+AA83+AA75","v":1445796},null,null,null,{"$f":"AE90+AE83+AE75","v":72585},null,{"$f":"ROUND((AE91/AE$98)*100,1)","v":91.4},null,{"$f":"AI90+AI83+AI75","v":8903},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":12.3},null,{"$f":"AM90+AM83+AM75","v":985},null,{"$f":"AO90+AO83+AO75","v":73570},null,{"$f":"ROUND((AI91/AO91)*100,1)","v":12.1}]
[]
[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_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$91-CUR_BASE_FUEL*AA91)*AC94,0)","v":7102},null,{"$f":"ROUND((AE94/AE$98)*100,1)","v":8.9},null,{"$f":"L43-AE94","v":0},null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":0},null,null,null,{"$f":"AE94+AM94","v":7102},null,{"$f":"IF(AO94=0,0,ROUND((AI94/AO94)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A44","v":20},null,{"$f":"C44","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND($AA$91*AC95,0)","v":-236},null,{"$f":"ROUND((AE95/AE$98)*100,1)","v":-0.3},null,{"$f":"L44-AE95","v":0},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":0},null,null,null,{"$f":"AE95+AM95","v":-236},null,{"$f":"ROUND((AI95/AO95)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":21},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE94:AE95)","v":6866},null,{"$f":"ROUND((AE96/AE$98)*100,1)","v":8.6},null,{"$f":"SUM(AI94:AI95)","v":0},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":0},null,null,null,{"$f":"SUM(AO94:AO95)","v":6866},null,{"$f":"ROUND((AI96/AO96)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":22},null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"Y91","v":95904},null,{"$f":"AA91","v":1445796},null,null,null,{"$f":"AE96+AE91","v":79451},null,100,null,{"$f":"AI96+AI91","v":8903},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":11.2},null,{"$f":"ROUND(AA98*CUR_FAC,0)","v":985},null,{"$f":"AO96+AO91","v":80436},null,{"$f":"ROUND((AI98/AO98)*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) 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 $0.000681 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":20,"n_rows":67,"n_cols":51,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 17 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 17 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["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,"Lighting rate on"]
[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,"Tariff Sheet"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE",null,null,null,null,null,null,"less Base Fuel"]
[" 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,89808,null,4739968,null,{"$f":"ROUND(AC56+(AC56*LT_COS_RATE),6)","v":4.3003E-2},null,{"$f":"ROUND((H21*J21),0)","v":203833},null,{"$f":"ROUND((L21/L$28)*100,1)","v":94.3},null,{"$f":"P28","v":3228},null,{"$f":"P21+L21","v":207061},null,null,null,null,null,null,{"$f":"J21-PRO_BASE_FUEL","v":1.9165999999999999E-2}]
[]
[3,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[4,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE59","v":13040},null,{"$f":"ROUND((L24/L$28)*100,1)","v":6},null,null,null,{"$f":"P24+L24","v":13040}]
[5,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$21*J25,0)","v":-773},null,{"$f":"ROUND((L25/L$28)*100,1)","v":-0.4},null,null,null,{"$f":"P25+L25","v":-773}]
[6,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L25)","v":12267},null,{"$f":"ROUND((L26/L$28)*100,1)","v":5.7},null,null,null,{"$f":"SUM(R24:R25)","v":12267}]
[]
[7,null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"F21","v":89808},null,{"$f":"H21","v":4739968},null,null,null,{"$f":"L21+L26","v":216100},null,{"$f":"SUM(N21,N26)","v":100},null,{"$f":"ROUND(H28*CUR_FAC,0)","v":3228},null,{"$f":"R21+R26","v":219328}]
[]
[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 $0.000681 PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 17 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 17 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"less Base Fuel",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"F21","v":89808},null,{"$f":"H21","v":4739968},null,3.8304999999999999E-2,null,{"$f":"ROUND((AA56*AC56),0)","v":181564},null,{"$f":"ROUND((AE56/AE$63)*100,1)","v":93.7},null,{"$f":"L21-AE56","v":22269},null,{"$f":"ROUND((AI56/AE56)*100,1)","v":12.3},null,{"$f":"ROUND($AM$63/$AA$63*AA56,0)","v":3228},null,{"$f":"AE56+AM56","v":184792},null,{"$f":"ROUND((AI56/AO56)*100,1)","v":12.1},null,null,null,{"$f":"AC56-CUR_BASE_FUEL","v":1.4467999999999998E-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_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$56-CUR_BASE_FUEL*AA56)*AC59,0)","v":13040},null,{"$f":"ROUND((AE59/AE$63)*100,1)","v":6.7},null,{"$f":"L24-AE59","v":0},null,{"$f":"IF(AE59=0,0,ROUND((AI59/AE59)*100,1))","v":0},null,null,null,{"$f":"AE59+AM59","v":13040},null,{"$f":"IF(AO59=0,0,ROUND((AI59/AO59)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":5},null,{"$f":"C25","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND($AA$56*AC60,0)","v":-773},null,{"$f":"ROUND((AE60/AE$63)*100,1)","v":-0.4},null,{"$f":"L25-AE60","v":0},null,{"$f":"ROUND((AI60/AE60)*100,1)","v":0},null,null,null,{"$f":"AE60+AM60","v":-773},null,{"$f":"ROUND((AI60/AO60)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A26","v":6},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE59:AE60)","v":12267},null,{"$f":"ROUND((AE61/AE$63)*100,1)","v":6.3},null,{"$f":"SUM(AI59:AI60)","v":0},null,{"$f":"ROUND((AI61/AE61)*100,1)","v":0},null,null,null,{"$f":"SUM(AO59:AO60)","v":12267},null,{"$f":"ROUND((AI61/AO61)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":7},null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"Y56","v":89808},null,{"$f":"AA56","v":4739968},null,null,null,{"$f":"AE61+AE56","v":193831},null,100,null,{"$f":"AI56+AI61","v":22269},null,{"$f":"ROUND((AI63/AE63)*100,1)","v":11.5},null,{"$f":"ROUND(AA63*CUR_FAC,0)","v":3228},null,{"$f":"AO61+AO56","v":197059},null,{"$f":"ROUND((AI63/AO63)*100,1)","v":11.3}]
[]
[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 $0.000681 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":21,"n_rows":99,"n_cols":51,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 18 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 18 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["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,"FAC",null,"FAC",null,"FAC",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,"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,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,"(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(AC72+(AC72*LT_COS_RATE),2)","v":10.58},null,{"$f":"ROUND((F22*J22),0)","v":0},null,{"$f":"ROUND((L22/L$45)*100,1)","v":0},null,{"$f":"ROUND($P$45/$H$45*H22,0)","v":0},null,{"$f":"L22+P22","v":0},null,null,null,null,null,null,{"$f":"J22-AY72","v":9.36}]
[5,null,"  2,500 LUMEN MULTIPLE",null,null,144,null,{"$f":"ROUND(F23*786/12,0)","v":9432},null,{"$f":"ROUND(AC73+(AC73*LT_COS_RATE),2)","v":8.2200000000000006},null,{"$f":"ROUND((F23*J23),0)","v":1184},null,{"$f":"ROUND((L23/L$45)*100,1)","v":1.3},null,{"$f":"ROUND($P$45/$H$45*H23,0)","v":6},null,{"$f":"L23+P23","v":1190},null,null,null,null,null,null,{"$f":"J23-AY73","v":6.66}]
[6,null,"(2) HOLOPHANE DECORATIVE:"]
[7,null,"  10,000 LUMEN MV W "]
[8,null,"     17' FIBERGLASS POLE",null,null,372,null,{"$f":"ROUND(F26*1215/12,0)","v":37665},null,{"$f":"ROUND(AC76+(AC76*LT_COS_RATE),2)","v":19.260000000000002},null,{"$f":"ROUND((F26*J26),0)","v":7165},null,{"$f":"ROUND((L26/L$45)*100,1)","v":8.1},null,{"$f":"ROUND($P$45/$H$45*H26,0)","v":26},null,{"$f":"L26+P26","v":7191},null,null,null,null,null,null,{"$f":"J26-AY76","v":16.850000000000001}]
[9,null,"(3) STREET LGT UNITS (OH)"]
[10,null,"    2,500 LUMEN INDANDESCENT",null,null,840,null,{"$f":"ROUND(F28*786/12,0)","v":55020},null,{"$f":"ROUND(AC78+(AC78*LT_COS_RATE),2)","v":8.15},null,{"$f":"ROUND((F28*J28),0)","v":6846},null,{"$f":"ROUND((L28/L$45)*100,1)","v":7.8},null,{"$f":"ROUND($P$45/$H$45*H28,0)","v":37},null,{"$f":"L28+P28","v":6883},null,null,null,null,null,null,{"$f":"J28-AY78","v":6.59}]
[11,null,"    2,500 LUMEN MERCURY VAPOR",null,null,7372,null,{"$f":"ROUND(F29*453/12,0)","v":278293},null,{"$f":"ROUND(AC79+(AC79*LT_COS_RATE),2)","v":7.71},null,{"$f":"ROUND((F29*J29),0)","v":56838},null,{"$f":"ROUND((L29/L$45)*100,1)","v":64.5},null,{"$f":"ROUND($P$45/$H$45*H29,0)","v":189},null,{"$f":"L29+P29","v":57027},null,null,null,null,null,null,{"$f":"J29-AY79","v":6.81}]
[12,null,"  21,000 LUMEN MERCURY VAPOR",null,null,408,null,{"$f":"ROUND(F30*1914/12,0)","v":65076},null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":12.23},null,{"$f":"ROUND((F30*J30),0)","v":4990},null,{"$f":"ROUND((L30/L$45)*100,1)","v":5.7},null,{"$f":"P31-P22-P23-P26-P28-P29","v":45},null,{"$f":"L30+P30","v":5035},null,null,null,null,null,null,{"$f":"J30-AY80","v":8.43}]
[13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(F22:F30)","v":9136},null,{"$f":"SUM(H22:H30)","v":445486},null,null,null,{"$f":"SUM(L22:L30)","v":77023},null,{"$f":"ROUND((L31/L$45)*100,1)","v":87.5},null,{"$f":"ROUND($P$45/$H$45*H31,0)","v":303},null,{"$f":"SUM(R22:R30)","v":77326}]
[]
[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(AC85+(AC85*LT_COS_RATE),2)","v":6.24},null,{"$f":"ROUND((F35*J35),0)","v":0},null,{"$f":"ROUND((L35/L$45)*100,1)","v":0},null,{"$f":"ROUND($P$45/$H$45*H35,0)","v":0},null,{"$f":"L35+P35","v":0},null,null,null,null,null,null,{"$f":"J35-AY85","v":5.0163670000000007}]
[17,null,"  2,500 LUMEN MULTIPLE",null,null,60,null,{"$f":"ROUND(F36*786/12,0)","v":3930},null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":7.94},null,{"$f":"ROUND((F36*J36),0)","v":476},null,{"$f":"ROUND((L36/L$45)*100,1)","v":0.5},null,{"$f":"ROUND($P$45/$H$45*H36,0)","v":3},null,{"$f":"L36+P36","v":479},null,null,null,null,null,null,{"$f":"J36-AY86","v":6.3786760000000005}]
[18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(F35:F36)","v":60},null,{"$f":"SUM(H35:H36)","v":3930},null,null,null,{"$f":"SUM(L35:L36)","v":476},null,{"$f":"ROUND((L37/L$45)*100,1)","v":0.5},null,{"$f":"ROUND($P$45/$H$45*H37,0)","v":3},null,{"$f":"SUM(R35:R36)","v":479}]
[19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"F37+F31","v":9196},null,{"$f":"H37+H31","v":449416},null,null,null,{"$f":"L37+L31","v":77499},null,{"$f":"ROUND((L38/L$45)*100,1)","v":88},null,{"$f":"P37+P31","v":306},null,{"$f":"R37+R31","v":77805}]
[]
[20,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[21,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE91","v":10649},null,{"$f":"ROUND((L41/L$45)*100,1)","v":12.1},null,null,null,{"$f":"L41+P41","v":10649}]
[22,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$38*J42,0)","v":-73},null,{"$f":"ROUND((L42/L$45)*100,1)","v":-0.1},null,null,null,{"$f":"L42+P42","v":-73}]
[23,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L41:L42)","v":10576},null,{"$f":"ROUND((L43/L$45)*100,1)","v":12},null,null,null,{"$f":"SUM(R41:R42)","v":10576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(0.75*(1+LT_COS_RATE),2)","v":0.84}]
[24,null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"F31+F37","v":9196},null,{"$f":"H31+H37","v":449416},null,null,null,{"$f":"L43+L38","v":88075},null,100,null,{"$f":"ROUND(H45*CUR_FAC,0)","v":306},null,{"$f":"R43+R38","v":88381}]
[]
[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 $0.000681 PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 18 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 18 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"Lighting rate on",null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)",null,null,null,"Tariff Sheet"]
[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,null,null,null,null,"less Base Fuel"]
[]
[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,9.42,null,{"$f":"ROUND((Y72*AC72),0)","v":0},null,{"$f":"ROUND((AE72/AE$95)*100,1)","v":0},null,{"$f":"L22-AE72","v":0},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA72,0)","v":0},null,{"$f":"AE72+AM72","v":0},null,0,null,null,null,{"$f":"AC72-AX72","v":8.1999999999999993},null,616,{"$f":"ROUND((AW72/12)*CUR_BASE_FUEL,2)","v":1.22},{"$f":"ROUND((AW72/12)*PRO_BASE_FUEL,2)","v":1.22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"F23","v":144},null,{"$f":"H23","v":9432},null,7.32,null,{"$f":"ROUND((Y73*AC73),0)","v":1054},null,{"$f":"ROUND((AE73/AE$95)*100,1)","v":1.3},null,{"$f":"L23-AE73","v":130},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA73,0)","v":6},null,{"$f":"AE73+AM73","v":1060},null,0,null,null,null,{"$f":"AC73-AX73","v":5.76},null,786,{"$f":"ROUND((AW73/12)*CUR_BASE_FUEL,2)","v":1.56},{"$f":"ROUND((AW73/12)*PRO_BASE_FUEL,2)","v":1.56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(2) HOLOPHANE DECORATIVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  10,000 LUMEN MV W "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"     17' FIBERGLASS POLE",null,null,{"$f":"F26","v":372},null,{"$f":"H26","v":37665},null,17.16,null,{"$f":"ROUND((Y76*AC76),0)","v":6384},null,{"$f":"ROUND((AE76/AE$95)*100,1)","v":8},null,{"$f":"L26-AE76","v":781},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":12.2},null,{"$f":"ROUND($AM$95/$AA$95*AA76,0)","v":26},null,{"$f":"AE76+AM76","v":6410},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":12.2},null,null,null,{"$f":"AC76-AX76","v":14.75},null,1215,{"$f":"ROUND((AW76/12)*CUR_BASE_FUEL,2)","v":2.41},{"$f":"ROUND((AW76/12)*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,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,{"$f":"F28","v":840},null,{"$f":"H28","v":55020},null,7.26,null,{"$f":"ROUND((Y78*AC78),0)","v":6098},null,{"$f":"ROUND((AE78/AE$95)*100,1)","v":7.7},null,{"$f":"L28-AE78","v":748},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":12.3},null,{"$f":"ROUND($AM$95/$AA$95*AA78,0)","v":37},null,{"$f":"AE78+AM78","v":6135},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":12.2},null,null,null,{"$f":"AC78-AX78","v":5.6999999999999993},null,786,{"$f":"ROUND((AW78/12)*CUR_BASE_FUEL,2)","v":1.56},{"$f":"ROUND((AW78/12)*PRO_BASE_FUEL,2)","v":1.56}]
[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,{"$f":"F29","v":7372},null,{"$f":"H29","v":278293},null,6.87,null,{"$f":"ROUND((Y79*AC79),0)","v":50646},null,{"$f":"ROUND((AE79/AE$95)*100,1)-0.1","v":63.5},null,{"$f":"L29-AE79","v":6192},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":12.2},null,{"$f":"ROUND($AM$95/$AA$95*AA79,0)-1","v":188},null,{"$f":"AE79+AM79","v":50834},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":12.2},null,null,null,{"$f":"AC79-AX79","v":5.97},null,453,{"$f":"ROUND((AW79/12)*CUR_BASE_FUEL,2)","v":0.9},{"$f":"ROUND((AW79/12)*PRO_BASE_FUEL,2)","v":0.9}]
[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,10.89,null,{"$f":"ROUND((Y80*AC80),0)","v":4443},null,{"$f":"ROUND((AE80/AE$95)*100,1)","v":5.6},null,{"$f":"L30-AE80","v":547},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":12.3},null,{"$f":"ROUND($AM$95/$AA$95*AA80,0)","v":44},null,{"$f":"AE80+AM80","v":4487},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":12.2},null,null,null,{"$f":"AC80-AX80","v":7.0900000000000007},null,1914,{"$f":"ROUND((AW80/12)*CUR_BASE_FUEL,2)","v":3.8},{"$f":"ROUND((AW80/12)*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,13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(Y72:Y80)","v":9136},null,{"$f":"SUM(AA72:AA80)","v":445486},null,null,null,{"$f":"SUM(AE72:AE80)","v":68625},null,{"$f":"SUM(AG72:AG80)","v":86.1},null,{"$f":"SUM(AI72:AI80)","v":8398},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":12.2},null,{"$f":"ROUND($AM$95/$AA$95*AA81,0)","v":303},null,{"$f":"AE81+AM81","v":68928},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":12.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  2,500 LUMEN SERIES",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,5.56,null,{"$f":"ROUND((Y85*AC85),0)","v":0},null,{"$f":"ROUND((AE85/AE$95)*100,1)","v":0},null,{"$f":"L35-AE85","v":0},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA85,0)","v":0},null,{"$f":"AE85+AM85","v":0},null,0,null,null,null,{"$f":"AC85-AX85","v":4.3363669999999992},null,616,{"$f":"ROUND((AW85/12)*CUR_BASE_FUEL,6)","v":1.223633},{"$f":"ROUND((AW85/12)*PRO_BASE_FUEL,6)","v":1.223633}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"F36","v":60},null,{"$f":"H36","v":3930},null,7.07,null,{"$f":"ROUND((Y86*AC86),0)","v":424},null,{"$f":"ROUND((AE86/AE$95)*100,1)","v":0.5},null,{"$f":"L36-AE86","v":52},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA86,0)","v":3},null,{"$f":"AE86+AM86","v":427},null,0,null,null,null,{"$f":"AC86-AX86","v":5.5086760000000004},null,786,{"$f":"ROUND((AW86/12)*CUR_BASE_FUEL,6)","v":1.5613239999999999},{"$f":"ROUND((AW86/12)*PRO_BASE_FUEL,6)","v":1.5613239999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(Y85:Y86)","v":60},null,{"$f":"SUM(AA85:AA86)","v":3930},null,null,null,{"$f":"SUM(AE85:AE86)","v":424},null,{"$f":"ROUND((AE87/AE$95)*100,1)","v":0.5},null,{"$f":"SUM(AI85:AI86)","v":52},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":12.3},null,{"$f":"ROUND($AM$95/$AA$95*AA87,0)","v":3},null,{"$f":"SUM(AO85:AO86)","v":427},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":12.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"Y87+Y81","v":9196},null,{"$f":"AA87+AA81","v":449416},null,null,null,{"$f":"AE87+AE81","v":69049},null,{"$f":"ROUND((AE88/AE$95)*100,1)","v":86.7},null,{"$f":"AI87+AI81","v":8450},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":12.2},null,{"$f":"AM87+AM81","v":306},null,{"$f":"AO87+AO81","v":69355},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":12.2}]
[]
[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,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$88-CUR_BASE_FUEL*AA88)*AC91,0)","v":10649},null,{"$f":"ROUND((AE91/AE$95)*100,1)","v":13.4},null,{"$f":"L41-AE91","v":0},null,{"$f":"IF(AE91=0,0,ROUND((AI91/AE91)*100,1))","v":0},null,null,null,{"$f":"AE91+AM91","v":10649},null,{"$f":"IF(AO91=0,0,ROUND((AI91/AO91)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":22},null,{"$f":"C42","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND($AA$88*AC92,0)","v":-73},null,{"$f":"ROUND((AE92/AE$95)*100,1)","v":-0.1},null,{"$f":"L42-AE92","v":0},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":0},null,null,null,{"$f":"AE92+AM92","v":-73},null,{"$f":"ROUND((AI92/AO92)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":23},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE91:AE92)","v":10576},null,{"$f":"ROUND((AE93/AE$95)*100,1)","v":13.3},null,{"$f":"SUM(AI91:AI92)","v":0},null,{"$f":"ROUND((AI93/AE93)*100,1)","v":0},null,null,null,{"$f":"SUM(AO91:AO92)","v":10576},null,{"$f":"ROUND((AI93/AO93)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":24},null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"Y88","v":9196},null,{"$f":"AA88","v":449416},null,null,null,{"$f":"AE88+AE93","v":79625},null,100,null,{"$f":"AI88+AI93","v":8450},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":10.6},null,{"$f":"ROUND(AA95*CUR_FAC,0)","v":306},null,{"$f":"AO88+AO93","v":79931},null,{"$f":"ROUND((AI95/AO95)*100,1)","v":10.6}]
[]
[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 $0.000681 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":22,"n_rows":149,"n_cols":51,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 19 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 19 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["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,"FAC",null,"FAC",null,"FAC",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(AC95+(AC95*LT_COS_RATE),2)","v":4.8},null,{"$f":"ROUND(F22*J22,0)","v":0},null,{"$f":"ROUND((L22/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H22,0)","v":0},null,{"$f":"P22+L22","v":0},null,null,null,null,null,null,{"$f":"J22-AY95","v":3.1999999999999997}]
[6,null,"   10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC96+(AC96*LT_COS_RATE),2)","v":6.12},null,{"$f":"ROUND(F23*J23,0)","v":0},null,{"$f":"ROUND((L23/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H23,0)","v":0},null,{"$f":"P23+L23","v":0},null,null,null,null,null,null,{"$f":"J23-AY96","v":3.85}]
[7,null,"   21,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC97+(AC97*LT_COS_RATE),2)","v":8.49},null,{"$f":"ROUND(F24*J24,0)","v":0},null,{"$f":"ROUND((L24/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H24,0)","v":0},null,{"$f":"P24+L24","v":0},null,null,null,null,null,null,{"$f":"J24-AY97","v":4.9400000000000004}]
[]
[8,null,"  METAL HALIDE --"]
[9,null,"   14,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC100+(AC100*LT_COS_RATE),2)","v":4.8},null,{"$f":"ROUND(F27*J27,0)","v":0},null,{"$f":"ROUND((L27/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H27,0)","v":0},null,{"$f":"P27+L27","v":0},null,null,null,null,null,null,{"$f":"J27-AY100","v":3.1999999999999997}]
[10,null,"   20,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC101+(AC101*LT_COS_RATE),2)","v":6.12},null,{"$f":"ROUND(F28*J28,0)","v":0},null,{"$f":"ROUND((L28/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H28,0)","v":0},null,{"$f":"P28+L28","v":0},null,null,null,null,null,null,{"$f":"J28-AY101","v":3.85}]
[11,null,"   36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC102+(AC102*LT_COS_RATE),2)","v":8.49},null,{"$f":"ROUND(F29*J29,0)","v":0},null,{"$f":"ROUND((L29/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H29,0)","v":0},null,{"$f":"P29+L29","v":0},null,null,null,null,null,null,{"$f":"J29-AY102","v":4.9400000000000004}]
[]
[12,null,"  SODIUM VAPOR--"]
[13,null,"    9,500 LUMEN",null,null,0,null,{"$f":"ROUND(F32*487/12,0)","v":0},null,{"$f":"ROUND(AC105+(AC105*LT_COS_RATE),2)","v":5.78},null,{"$f":"ROUND(F32*J32,0)","v":0},null,{"$f":"ROUND((L32/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H32,0)","v":0},null,{"$f":"P32+L32","v":0},null,null,null,null,null,null,{"$f":"J32-AY105","v":4.8100000000000005}]
[14,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC106+(AC106*LT_COS_RATE),2)","v":6.44},null,{"$f":"ROUND(F33*J33,0)","v":0},null,{"$f":"ROUND((L33/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H33,0)","v":0},null,{"$f":"P33+L33","v":0},null,null,null,null,null,null,{"$f":"J33-AY106","v":5.03}]
[15,null,"   22,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC107+(AC107*LT_COS_RATE),2)","v":7.08},null,{"$f":"ROUND(F34*J34,0)","v":0},null,{"$f":"ROUND((L34/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H34,0)","v":0},null,{"$f":"P34+L34","v":0},null,null,null,null,null,null,{"$f":"J34-AY107","v":5.2}]
[16,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC108+(AC108*LT_COS_RATE),2)","v":7.08},null,{"$f":"ROUND(F35*J35,0)","v":0},null,{"$f":"ROUND((L35/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H35,0)","v":0},null,{"$f":"P35+L35","v":0},null,null,null,null,null,null,{"$f":"J35-AY108","v":5.2}]
[17,null,"   50,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC109+(AC109*LT_COS_RATE),2)","v":9.59},null,{"$f":"ROUND(F36*J36,0)","v":0},null,{"$f":"ROUND((L36/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H36,0)","v":0},null,{"$f":"P36+L36","v":0},null,null,null,null,null,null,{"$f":"J36-AY109","v":5.6999999999999993}]
[]
[18,null,"DECORATIVE UNITS:"]
[19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[20,null,"    HOLOPHANE",null,null,0,null,0,null,{"$f":"ROUND(AC113+(AC113*LT_COS_RATE),2)","v":6.11},null,{"$f":"ROUND(F40*J40,0)","v":0},null,{"$f":"ROUND((L40/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H40,0)","v":0},null,{"$f":"P40+L40","v":0},null,null,null,null,null,null,{"$f":"J40-AY113","v":4.37}]
[21,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC114+(AC114*LT_COS_RATE),2)","v":6.05},null,{"$f":"ROUND(F41*J41,0)","v":0},null,{"$f":"ROUND((L41/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H41,0)","v":0},null,{"$f":"P41+L41","v":0},null,null,null,null,null,null,{"$f":"J41-AY114","v":4.3599999999999994}]
[22,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC115+(AC115*LT_COS_RATE),2)","v":6.11},null,{"$f":"ROUND(F42*J42,0)","v":0},null,{"$f":"ROUND((L42/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H42,0)","v":0},null,{"$f":"P42+L42","v":0},null,null,null,null,null,null,{"$f":"J42-AY115","v":4.37}]
[23,null,"    ASPEN",null,null,0,null,0,null,{"$f":"ROUND(AC116+(AC116*LT_COS_RATE),2)","v":6.11},null,{"$f":"ROUND(F43*J43,0)","v":0},null,{"$f":"ROUND((L43/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H43,0)","v":0},null,{"$f":"P43+L43","v":0},null,null,null,null,null,null,{"$f":"J43-AY116","v":4.37}]
[]
[24,null," 14,000 LUMEN METAL HALIDE--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current","proposed"]
[25,null,"    TRADITIONAIRE",null,null,0,null,0,null,{"$f":"ROUND(AC119+(AC119*LT_COS_RATE),2)","v":6.05},null,{"$f":"ROUND(F46*J46,0)","v":0},null,{"$f":"ROUND((L46/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H46,0)","v":0},null,{"$f":"P46+L46","v":0},null,null,null,null,null,null,{"$f":"J46-AY119","v":4.3599999999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[26,null,"    GRANVILLE ACORN",null,null,0,null,0,null,{"$f":"ROUND(AC120+(AC120*LT_COS_RATE),2)","v":6.11},null,{"$f":"ROUND(F47*J47,0)","v":0},null,{"$f":"ROUND((L47/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H47,0)","v":0},null,{"$f":"P47+L47","v":0},null,null,null,null,null,null,{"$f":"J47-AY120","v":4.37}]
[27,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC121+(AC121*LT_COS_RATE),2)","v":6.11},null,{"$f":"ROUND(F48*J48,0)","v":0},null,{"$f":"ROUND((L48/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H48,0)","v":0},null,{"$f":"P48+L48","v":0},null,null,null,null,null,null,{"$f":"J48-AY121","v":4.37}]
[]
[28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[29,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC124+(AC124*LT_COS_RATE),2)","v":5.69},null,{"$f":"ROUND(F51*J51,0)","v":0},null,{"$f":"ROUND((L51/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H51,0)","v":0},null,{"$f":"P51+L51","v":0},null,null,null,null,null,null,{"$f":"J51-AY124","v":4.7200000000000006}]
[30,null,"    TRADITIONAIRE",null,null,0,null,0,null,5.69,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.7200000000000006]
[31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,5.94,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.8800000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"487","v":487},{"$f":"ROUND((AW53/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW53/12)*PRO_BASE_FUEL,2)","v":0.97}]
[32,null,"    RECTILINEAR",null,null,0,null,0,null,5.69,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.7200000000000006]
[33,null,"    ASPEN",null,null,0,null,0,null,5.94,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.8800000000000008]
[34,null,"    HOLOPHANE",null,null,0,null,0,null,5.94,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.8800000000000008]
[35,null,"    GAS REPLICA",null,null,0,null,0,null,5.94,null,0,null,0,null,0,null,0,null,null,null,null,null,null,4.8800000000000008,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}]
[]
[36,null,"SODIUM VAPOR --"]
[37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC133+(AC133*LT_COS_RATE),2)","v":7.5},null,{"$f":"ROUND(F60*J60,0)","v":0},null,{"$f":"ROUND((L60/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H60,0)","v":0},null,{"$f":"P60+L60","v":0},null,null,null,null,null,null,{"$f":"J60-AY133","v":5.4700000000000006}]
[38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC134+(AC134*LT_COS_RATE),2)","v":9.92},null,{"$f":"ROUND(F61*J61,0)","v":0},null,{"$f":"ROUND((L61/L$72)*100,1)","v":0},null,{"$f":"ROUND((P$72/H$72)*H61,0)","v":0},null,{"$f":"P61+L61","v":0},null,null,null,null,null,null,{"$f":"J61-AY134","v":6.0299999999999994}]
[]
[39,null," CUST OWNED/CUST MAINT"]
[40,null,"ENERGY ONLY",null,null,2065,null,{"$f":"8133*12","v":97596},null,{"$f":"ROUND(AC137+(AC137*LT_COS_RATE),6)","v":4.3003E-2},null,{"$f":"ROUND((H64*J64),0)","v":4197},null,{"$f":"ROUND((L64/L$72)*100,1)","v":94.3},null,{"$f":"ROUND((P$72/H$72)*H64,0)","v":66},null,{"$f":"P64+L64","v":4263},null,null,null,null,null,null,{"$f":"J64-PRO_BASE_FUEL","v":1.9165999999999999E-2}]
[41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F64)","v":2065},null,{"$f":"SUM(H22:H64)","v":97596},null,null,null,{"$f":"SUM(L22:L64)","v":4197},null,{"$f":"ROUND((L65/L$72)*100,1)","v":94.3},null,{"$f":"SUM(P22:P64)","v":66},null,{"$f":"SUM(R22:R64)","v":4263}]
[]
[42,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[43,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE141","v":268},null,{"$f":"ROUND((L68/L$72)*100,1)","v":6},null,null,null,{"$f":"P68+L68","v":268}]
[44,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$65*J69,0)","v":-16},null,{"$f":"ROUND((L69/L$72)*100,1)","v":-0.4},null,null,null,{"$f":"P69+L69","v":-16}]
[45,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L69)","v":252},null,{"$f":"ROUND((L70/L$72)*100,1)","v":5.7},null,null,null,{"$f":"SUM(R68:R69)","v":252}]
[]
[46,null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"F65","v":2065},null,{"$f":"H65","v":97596},null,null,null,{"$f":"L70+L65","v":4449},null,100,null,{"$f":"ROUND(H72*CUR_FAC,0)","v":66},null,{"$f":"R70+R65","v":4515}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.000681 PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[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 TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 19 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 19 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,"($/KWH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null," CUST OWNED/LTD MAINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"  STANDARD UNIT-COBRAHEAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel",null,"KWH","CURRENT BASE","PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"    MERCURY VAPOR --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL","FUEL","BASEFUEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,4.28,null,{"$f":"ROUND(Y95*AC95,0)","v":0},null,{"$f":"ROUND((AE95/AE$145)*100,1)","v":0},null,{"$f":"L22-AE95","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA95,0)","v":0},null,{"$f":"AM95+AE95","v":0},null,0,null,null,null,{"$f":"AC95-AX95","v":2.68},null,803,{"$f":"ROUND((AW95/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW95/12)*PRO_BASE_FUEL,2)","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"   10,000 LUMEN",null,null,{"$f":"F23","v":0},null,{"$f":"H23","v":0},null,5.45,null,{"$f":"ROUND(Y96*AC96,0)","v":0},null,{"$f":"ROUND((AE96/AE$145)*100,1)","v":0},null,{"$f":"L23-AE96","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA96,0)","v":0},null,{"$f":"AM96+AE96","v":0},null,0,null,null,null,{"$f":"AC96-AX96","v":3.18},null,1144,{"$f":"ROUND((AW96/12)*CUR_BASE_FUEL,2)","v":2.27},{"$f":"ROUND((AW96/12)*PRO_BASE_FUEL,2)","v":2.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"   21,000 LUMEN",null,null,{"$f":"F24","v":0},null,{"$f":"H24","v":0},null,7.56,null,{"$f":"ROUND(Y97*AC97,0)","v":0},null,{"$f":"ROUND((AE97/AE$145)*100,1)","v":0},null,{"$f":"L24-AE97","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA97,0)","v":0},null,{"$f":"AM97+AE97","v":0},null,0,null,null,null,{"$f":"AC97-AX97","v":4.01},null,1789,{"$f":"ROUND((AW97/12)*CUR_BASE_FUEL,2)","v":3.55},{"$f":"ROUND((AW97/12)*PRO_BASE_FUEL,2)","v":3.55}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  METAL HALIDE --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"   14,000 LUMEN",null,null,{"$f":"F27","v":0},null,{"$f":"H27","v":0},null,4.28,null,{"$f":"ROUND(Y100*AC100,0)","v":0},null,{"$f":"ROUND((AE100/AE$145)*100,1)","v":0},null,{"$f":"L27-AE100","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA100,0)","v":0},null,{"$f":"AM100+AE100","v":0},null,0,null,null,null,{"$f":"AC100-AX100","v":2.68},null,803,{"$f":"ROUND((AW100/12)*CUR_BASE_FUEL,2)","v":1.6},{"$f":"ROUND((AW100/12)*PRO_BASE_FUEL,2)","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"   20,500 LUMEN",null,null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},null,5.45,null,{"$f":"ROUND(Y101*AC101,0)","v":0},null,{"$f":"ROUND((AE101/AE$145)*100,1)","v":0},null,{"$f":"L28-AE101","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA101,0)","v":0},null,{"$f":"AM101+AE101","v":0},null,0,null,null,null,{"$f":"AC101-AX101","v":3.18},null,1144,{"$f":"ROUND((AW101/12)*CUR_BASE_FUEL,2)","v":2.27},{"$f":"ROUND((AW101/12)*PRO_BASE_FUEL,2)","v":2.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"   36,000 LUMEN",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,7.56,null,{"$f":"ROUND(Y102*AC102,0)","v":0},null,{"$f":"ROUND((AE102/AE$145)*100,1)","v":0},null,{"$f":"L29-AE102","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA102,0)","v":0},null,{"$f":"AM102+AE102","v":0},null,0,null,null,null,{"$f":"AC102-AX102","v":4.01},null,1789,{"$f":"ROUND((AW102/12)*CUR_BASE_FUEL,2)","v":3.55},{"$f":"ROUND((AW102/12)*PRO_BASE_FUEL,2)","v":3.55}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    9,500 LUMEN",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,5.15,null,{"$f":"ROUND(Y105*AC105,0)","v":0},null,{"$f":"ROUND((AE105/AE$145)*100,1)","v":0},null,{"$f":"L32-AE105","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA105,0)","v":0},null,{"$f":"AM105+AE105","v":0},null,0,null,null,null,{"$f":"AC105-AX105","v":4.1800000000000006},null,{"$f":"487","v":487},{"$f":"ROUND((AW105/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW105/12)*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,"   16,000 LUMEN",null,null,{"$f":"F33","v":0},null,{"$f":"H33","v":0},null,5.74,null,{"$f":"ROUND(Y106*AC106,0)","v":0},null,{"$f":"ROUND((AE106/AE$145)*100,1)","v":0},null,{"$f":"L33-AE106","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA106,0)","v":0},null,{"$f":"AM106+AE106","v":0},null,0,null,null,null,{"$f":"AC106-AX106","v":4.33},null,711,{"$f":"ROUND((AW106/12)*CUR_BASE_FUEL,2)","v":1.41},{"$f":"ROUND((AW106/12)*PRO_BASE_FUEL,2)","v":1.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"   22,000 LUMEN",null,null,{"$f":"F34","v":0},null,{"$f":"H34","v":0},null,6.31,null,{"$f":"ROUND(Y107*AC107,0)","v":0},null,{"$f":"ROUND((AE107/AE$145)*100,1)","v":0},null,{"$f":"L34-AE107","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA107,0)","v":0},null,{"$f":"AM107+AE107","v":0},null,0,null,null,null,{"$f":"AC107-AX107","v":4.43},null,948,{"$f":"ROUND((AW107/12)*CUR_BASE_FUEL,2)","v":1.88},{"$f":"ROUND((AW107/12)*PRO_BASE_FUEL,2)","v":1.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"   27,500 LUMEN",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,6.31,null,{"$f":"ROUND(Y108*AC108,0)","v":0},null,{"$f":"ROUND((AE108/AE$145)*100,1)","v":0},null,{"$f":"L35-AE108","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA108,0)","v":0},null,{"$f":"AM108+AE108","v":0},null,0,null,null,null,{"$f":"AC108-AX108","v":4.43},null,948,{"$f":"ROUND((AW108/12)*CUR_BASE_FUEL,2)","v":1.88},{"$f":"ROUND((AW108/12)*PRO_BASE_FUEL,2)","v":1.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"   50,000 LUMEN",null,null,{"$f":"F36","v":0},null,{"$f":"H36","v":0},null,8.5399999999999991,null,{"$f":"ROUND(Y109*AC109,0)","v":0},null,{"$f":"ROUND((AE109/AE$145)*100,1)","v":0},null,{"$f":"L36-AE109","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA109,0)","v":0},null,{"$f":"AM109+AE109","v":0},null,0,null,null,null,{"$f":"AC109-AX109","v":4.6499999999999986},null,1959,{"$f":"ROUND((AW109/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW109/12)*PRO_BASE_FUEL,2)","v":3.89}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"DECORATIVE UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    HOLOPHANE",null,null,{"$f":"F40","v":0},null,{"$f":"H40","v":0},null,5.44,null,{"$f":"ROUND(Y113*AC113,0)","v":0},null,{"$f":"ROUND((AE113/AE$145)*100,1)","v":0},null,{"$f":"L40-AE113","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA113,0)","v":0},null,{"$f":"AM113+AE113","v":0},null,0,null,null,null,{"$f":"AC113-AX113","v":3.7},null,874,{"$f":"ROUND((AW113/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW113/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"    TOWN & COUNTRY",null,null,{"$f":"F41","v":0},null,{"$f":"H41","v":0},null,5.39,null,{"$f":"ROUND(Y114*AC114,0)","v":0},null,{"$f":"ROUND((AE114/AE$145)*100,1)","v":0},null,{"$f":"L41-AE114","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA114,0)","v":0},null,{"$f":"AM114+AE114","v":0},null,0,null,null,null,{"$f":"AC114-AX114","v":3.6999999999999997},null,853,{"$f":"ROUND((AW114/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW114/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    GAS REPLICA",null,null,{"$f":"F42","v":0},null,{"$f":"H42","v":0},null,5.44,null,{"$f":"ROUND(Y115*AC115,0)","v":0},null,{"$f":"ROUND((AE115/AE$145)*100,1)","v":0},null,{"$f":"L42-AE115","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA115,0)","v":0},null,{"$f":"AM115+AE115","v":0},null,0,null,null,null,{"$f":"AC115-AX115","v":3.7},null,874,{"$f":"ROUND((AW115/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW115/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"    ASPEN",null,null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,5.44,null,{"$f":"ROUND(Y116*AC116,0)","v":0},null,{"$f":"ROUND((AE116/AE$145)*100,1)","v":0},null,{"$f":"L43-AE116","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA116,0)","v":0},null,{"$f":"AM116+AE116","v":0},null,0,null,null,null,{"$f":"AC116-AX116","v":3.7},null,874,{"$f":"ROUND((AW116/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW116/12)*PRO_BASE_FUEL,2)","v":1.74}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null," 14,000 LUMEN METAL HALIDE--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"    TRADITIONAIRE",null,null,{"$f":"F46","v":0},null,{"$f":"H46","v":0},null,5.39,null,{"$f":"ROUND(Y119*AC119,0)","v":0},null,{"$f":"ROUND((AE119/AE$145)*100,1)","v":0},null,{"$f":"L46-AE119","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA119,0)","v":0},null,{"$f":"AM119+AE119","v":0},null,0,null,null,null,{"$f":"AC119-AX119","v":3.6999999999999997},null,853,{"$f":"ROUND((AW119/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW119/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"    GRANVILLE ACORN",null,null,{"$f":"F47","v":0},null,{"$f":"H47","v":0},null,5.44,null,{"$f":"ROUND(Y120*AC120,0)","v":0},null,{"$f":"ROUND((AE120/AE$145)*100,1)","v":0},null,{"$f":"L47-AE120","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA120,0)","v":0},null,{"$f":"AM120+AE120","v":0},null,0,null,null,null,{"$f":"AC120-AX120","v":3.7},null,874,{"$f":"ROUND((AW120/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW120/12)*PRO_BASE_FUEL,2)","v":1.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"    GAS REPLICA",null,null,{"$f":"F48","v":0},null,{"$f":"H48","v":0},null,5.44,null,{"$f":"ROUND(Y121*AC121,0)","v":0},null,{"$f":"ROUND((AE121/AE$145)*100,1)","v":0},null,{"$f":"L48-AE121","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA121,0)","v":0},null,{"$f":"AM121+AE121","v":0},null,0,null,null,null,{"$f":"AC121-AX121","v":3.7},null,874,{"$f":"ROUND((AW121/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW121/12)*PRO_BASE_FUEL,2)","v":1.74}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"    TOWN & COUNTRY",null,null,{"$f":"F51","v":0},null,{"$f":"H51","v":0},null,5.07,null,{"$f":"ROUND(Y124*AC124,0)","v":0},null,{"$f":"ROUND((AE124/AE$145)*100,1)","v":0},null,{"$f":"L51-AE124","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA124,0)","v":0},null,{"$f":"AM124+AE124","v":0},null,0,null,null,null,{"$f":"AC124-AX124","v":4.1000000000000005},null,487,{"$f":"ROUND((AW124/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW124/12)*PRO_BASE_FUEL,2)","v":0.97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"    TRADITIONAIRE",null,null,0,null,0,null,5.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.1000000000000005,null,487,0.97,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,5.29,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.2300000000000004,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"    RECTILINEAR",null,null,0,null,0,null,5.07,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.1000000000000005,null,487,0.97,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"    ASPEN",null,null,0,null,0,null,5.29,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.2300000000000004,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"    HOLOPHANE",null,null,0,null,0,null,5.29,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.2300000000000004,null,532,1.06,1.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"    GAS REPLICA",null,null,0,null,0,null,5.29,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.2300000000000004,null,532,1.06,1.06]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"SODIUM VAPOR --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F60","v":0},null,{"$f":"H60","v":0},null,6.68,null,{"$f":"ROUND(Y133*AC133,0)","v":0},null,{"$f":"ROUND((AE133/AE$145)*100,1)","v":0},null,{"$f":"L60-AE133","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA133,0)","v":0},null,{"$f":"AM133+AE133","v":0},null,0,null,null,null,{"$f":"AC133-AX133","v":4.6500000000000004},null,1023,{"$f":"ROUND((AW133/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW133/12)*PRO_BASE_FUEL,2)","v":2.0299999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,8.84,null,{"$f":"ROUND(Y134*AC134,0)","v":0},null,{"$f":"ROUND((AE134/AE$145)*100,1)","v":0},null,{"$f":"L61-AE134","v":0},null,0,null,{"$f":"ROUND((AM$145/AA$145)*AA134,0)","v":0},null,{"$f":"AM134+AE134","v":0},null,0,null,null,null,{"$f":"AC134-AX134","v":4.9499999999999993},null,1959,{"$f":"ROUND((AW134/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW134/12)*PRO_BASE_FUEL,2)","v":3.89}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null," CUST OWNED/CUST MAINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.3837000000000001E-2},{"$f":"PRO_BASE_FUEL","v":2.3837000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"ENERGY ONLY",null,null,{"$f":"F64","v":2065},null,{"$f":"H64","v":97596},null,3.8304999999999999E-2,null,{"$f":"ROUND((AA137*AC137),0)","v":3738},null,{"$f":"ROUND((AE137/AE$145)*100,1)","v":93.7},null,{"$f":"L64-AE137","v":459},null,{"$f":"ROUND((AI137/AE137)*100,1)","v":12.3},null,{"$f":"ROUND((AM$145/AA$145)*AA137,0)","v":66},null,{"$f":"AM137+AE137","v":3804},null,{"$f":"ROUND((AI137/AO137)*100,1)","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(Y95:Y137)","v":2065},null,{"$f":"SUM(AA95:AA137)","v":97596},null,null,null,{"$f":"SUM(AE95:AE137)","v":3738},null,{"$f":"ROUND((AE138/AE$145)*100,1)","v":93.7},null,{"$f":"SUM(AI95:AI137)","v":459},null,{"$f":"ROUND((AI138/AE138)*100,1)","v":12.3},null,{"$f":"SUM(AM95:AM137)","v":66},null,{"$f":"SUM(AO95:AO137)","v":3804},null,{"$f":"ROUND((AI138/AO138)*100,1)","v":12.1}]
[]
[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,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$138-CUR_BASE_FUEL*AA138)*AC141,0)","v":268},null,{"$f":"ROUND((AE141/AE$145)*100,1)","v":6.7},null,{"$f":"L68-AE141","v":0},null,{"$f":"IF(AE141=0,0,ROUND((AI141/AE141)*100,1))","v":0},null,null,null,{"$f":"AM141+AE141","v":268},null,{"$f":"IF(AO141=0,0,ROUND((AI141/AO141)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A69","v":44},null,{"$f":"C69","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND($AA$138*AC142,0)","v":-16},null,{"$f":"ROUND((AE142/AE$145)*100,1)","v":-0.4},null,{"$f":"L69-AE142","v":0},null,{"$f":"ROUND((AI142/AE142)*100,1)","v":0},null,null,null,{"$f":"AM142+AE142","v":-16},null,{"$f":"ROUND((AI142/AO142)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A70","v":45},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE141:AE142)","v":252},null,{"$f":"ROUND((AE143/AE$145)*100,1)","v":6.3},null,{"$f":"SUM(AI141:AI142)","v":0},null,{"$f":"ROUND((AI143/AE143)*100,1)","v":0},null,null,null,{"$f":"SUM(AO141:AO142)","v":252},null,{"$f":"ROUND((AI143/AO143)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A72","v":46},null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"Y138","v":2065},null,{"$f":"AA138","v":97596},null,null,null,{"$f":"AE143+AE138","v":3990},null,100,null,{"$f":"AI143+AI138","v":459},null,{"$f":"ROUND((AI145/AE145)*100,1)","v":11.5},null,{"$f":"ROUND(AA145*CUR_FAC,0)","v":66},null,{"$f":"AO143+AO138","v":4056},null,{"$f":"ROUND((AI145/AO145)*100,1)","v":11.3}]
[]
[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 $0.000681 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":23,"n_rows":112,"n_cols":51,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 20 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 20 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["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,"FAC",null,"FAC",null,"FAC",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,null,null,null,null,"Lighting rate on"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)",null,null,null,null,null,null,"Tariff Sheet",null,"Lighting kWh on"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"less Base Fuel",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,6900,null,{"$f":"ROUND(F22*AA22/12,0)","v":490475},null,{"$f":"ROUND(AC78+(AC78*LT_COS_RATE),2)","v":8.36},null,{"$f":"ROUND(F22*J22,0)","v":57684},null,{"$f":"ROUND((L22/L$52)*100,1)","v":23.1},null,{"$f":"ROUND((P$52/H$52)*H22,0)","v":334},null,{"$f":"P22+L22","v":58018},null,null,null,null,null,null,{"$f":"J22-AY78","v":6.67},null,853]
[5,null,"    HOLOPHANE",null,null,{"$f":"2292+36","v":2328},null,{"$f":"ROUND(F23*AA23/12,0)","v":169556},null,{"$f":"ROUND(AC79+(AC79*LT_COS_RATE),2)","v":8.4},null,{"$f":"ROUND(F23*J23,0)","v":19555},null,{"$f":"ROUND((L23/L$52)*100,1)","v":7.8},null,{"$f":"ROUND((P$52/H$52)*H23,0)","v":115},null,{"$f":"P23+L23","v":19670},null,null,null,null,null,null,{"$f":"J23-AY79","v":6.66},null,874]
[6,null,"    GAS REPLICA",null,null,{"$f":"36+326+132+204","v":698},null,{"$f":"ROUND(F24*AA24/12,0)","v":50838},null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":8.4},null,{"$f":"ROUND(F24*J24,0)","v":5863},null,{"$f":"ROUND((L24/L$52)*100,1)","v":2.2999999999999998},null,{"$f":"ROUND((P$52/H$52)*H24,0)","v":35},null,{"$f":"P24+L24","v":5898},null,null,null,null,null,null,{"$f":"J24-AY80","v":6.66},null,874]
[7,null,"    ASPEN",null,null,132,null,{"$f":"ROUND(F25*AA25/12,0)","v":9614},null,{"$f":"ROUND(AC81+(AC81*LT_COS_RATE),2)","v":8.4},null,{"$f":"ROUND(F25*J25,0)","v":1109},null,{"$f":"ROUND((L25/L$52)*100,1)","v":0.4},null,{"$f":"ROUND((P$52/H$52)*H25,0)","v":7},null,{"$f":"P25+L25","v":1116},null,null,null,null,null,null,{"$f":"J25-AY81","v":6.66},null,874]
[]
[8,null,"METAL HALIDE 14,000 LUMEN:"]
[9,null,"    TRADITIONAIRE",null,null,{"$f":"3084+72+48","v":3204},null,{"$f":"ROUND(F28*AA28/12,0)","v":227751},null,{"$f":"ROUND(AC84+(AC84*LT_COS_RATE),2)","v":8.36},null,{"$f":"ROUND(F28*J28,0)","v":26785},null,{"$f":"ROUND((L28/L$52)*100,1)","v":10.7},null,{"$f":"ROUND((P$52/H$52)*H28,0)","v":155},null,{"$f":"P28+L28","v":26940},null,null,null,null,null,null,{"$f":"J28-AY84","v":6.67},null,853]
[10,null,"    GRANVILLE ACORN",null,null,0,null,{"$f":"ROUND(F29*AA29/12,0)","v":0},null,{"$f":"ROUND(AC85+(AC85*LT_COS_RATE),2)","v":8.4},null,{"$f":"ROUND(F29*J29,0)","v":0},null,{"$f":"ROUND((L29/L$52)*100,1)","v":0},null,{"$f":"ROUND((P$52/H$52)*H29,0)","v":0},null,{"$f":"P29+L29","v":0},null,null,null,null,null,null,{"$f":"J29-AY85","v":6.66},null,874]
[11,null,"    GAS REPLICA",null,null,{"$f":"260+264+36","v":560},null,{"$f":"ROUND(F30*AA30/12,0)","v":40787},null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":8.4},null,{"$f":"ROUND(F30*J30,0)","v":4704},null,{"$f":"ROUND((L30/L$52)*100,1)","v":1.9},null,{"$f":"ROUND((P$52/H$52)*H30,0)","v":28},null,{"$f":"P30+L30","v":4732},null,null,null,null,null,null,{"$f":"J30-AY86","v":6.66},null,874]
[]
[12,null,"SODIUM VAPOR 9,500 LUMEN:"]
[13,null,"   TOWN & COUNTRY",null,null,{"$f":"84+3127","v":3211},null,{"$f":"ROUND(F33*AA33/12,0)","v":130313},null,{"$f":"ROUND(AC89+(AC89*LT_COS_RATE),2)","v":9.1199999999999992},null,{"$f":"ROUND(F33*J33,0)","v":29284},null,{"$f":"ROUND((L33/L$52)*100,1)","v":11.7},null,{"$f":"ROUND((P$52/H$52)*H33,0)","v":89},null,{"$f":"P33+L33","v":29373},null,null,null,null,null,null,{"$f":"J33-AY89","v":8.1499999999999986},null,487]
[15,null,"    HOLOPHANE",null,null,2480,null,109947,null,9.24,null,22915,null,9.1999999999999993,null,75,null,22990,null,null,null,null,null,null,8.18,null,532]
[16,null,"    RECTILINEAR",null,null,{"$f":"468+122+384","v":974},null,39528,null,9.1199999999999992,null,8883,null,3.6,null,27,null,8910,null,null,null,null,null,null,8.1499999999999986,null,487]
[17,null,"    GAS REPLICA",null,null,{"$f":"588+72+612","v":1272},null,56392,null,9.23,null,11741,null,4.7,null,38,null,11779,null,null,null,null,null,null,8.17,null,532]
[19,null,"    ASPEN",null,null,2616,null,115976,null,9.23,null,24146,null,9.6999999999999993,null,79,null,24225,null,null,null,null,null,null,8.17,null,532]
[14,null,"   TRADITIONAIRE",null,null,0,null,0,null,9.1199999999999992,null,0,null,0,null,0,null,0,null,null,null,null,null,null,8.1499999999999986,null,487]
[18,null,"    GRANVILLE ACORN",null,null,{"$f":"84+72","v":156},null,6916,null,9.23,null,1440,null,0.6,null,5,null,1445,null,null,null,null,null,null,8.17,null,532]
[]
[20,null,"SODIUM VAPOR:"]
[21,null,"  22,000 LUMEN (RECTILINEAR)",null,null,481,null,{"$f":"ROUND(F42*AA42/12,0)","v":41005},null,{"$f":"ROUND(AC98+(AC98*LT_COS_RATE),2)","v":13.1},null,{"$f":"ROUND(F42*J42,0)","v":6301},null,{"$f":"ROUND((L42/L$52)*100,1)","v":2.5},null,{"$f":"ROUND((P$52/H$52)*H42,0)","v":28},null,{"$f":"P42+L42","v":6329},null,null,null,null,null,null,{"$f":"J42-AY98","v":11.07},null,1023]
[22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,24,null,{"$f":"ROUND(F43*AA43/12,0)","v":3918},null,{"$f":"ROUND(AC99+(AC99*LT_COS_RATE),2)","v":17.329999999999998},null,{"$f":"ROUND(F43*J43,0)","v":416},null,{"$f":"ROUND((L43/L$52)*100,1)","v":0.2},null,{"$f":"ROUND((P$52/H$52)*H43,0)","v":3},null,{"$f":"P43+L43","v":419},null,null,null,null,null,null,{"$f":"J43-AY99","v":13.439999999999998},null,1959]
[23,null,"  50,000 LUMEN (SETBACK)",null,null,0,null,{"$f":"ROUND(F44*AA44/12,0)","v":0},null,{"$f":"ROUND(AC100+(AC100*LT_COS_RATE),2)","v":17.329999999999998},null,{"$f":"ROUND(F44*J44,0)","v":0},null,{"$f":"ROUND((L44/L$52)*100,1)","v":0},null,{"$f":"ROUND((P$52/H$52)*H44,0)","v":0},null,{"$f":"P44+L44","v":0},null,null,null,null,null,null,{"$f":"J44-AY100","v":13.439999999999998},null,1959]
[24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":25036},null,{"$f":"SUM(H22:H44)","v":1493016},null,null,null,{"$f":"SUM(L22:L44)","v":220826},null,{"$f":"ROUND((L45/L$52)*100,1)","v":88.3},null,{"$f":"SUM(P22:P44)","v":1018},null,{"$f":"SUM(R22:R44)","v":221844}]
[]
[25,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[26,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE104","v":29443},null,{"$f":"ROUND((L48/L$52)*100,1)","v":11.8},null,null,null,{"$f":"P48+L48","v":29443}]
[29,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND($H$45*J49,0)","v":-243},null,{"$f":"ROUND((L49/L$52)*100,1)","v":-0.1},null,null,null,{"$f":"P49+L49","v":-243}]
[30,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L49)","v":29200},null,{"$f":"ROUND((L50/L$52)*100,1)","v":11.7},null,null,null,{"$f":"SUM(R48:R49)","v":29200}]
[]
[31,null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":25036},null,{"$f":"SUM(H22:H44)","v":1493016},null,null,null,{"$f":"L50+L45","v":250026},null,100,null,{"$f":"ROUND(H52*CUR_FAC,0)","v":1017},null,{"$f":"R50+R45","v":251044}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681 PER KWH."}]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 20 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 20 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,null,"Lighting rate on",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"Tariff Sheet",null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"less Base Fuel",null,null,{"$f":"CUR_BASE_FUEL","v":2.3837000000000001E-2},{"$f":"PRO_BASE_FUEL","v":2.3837000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"F22","v":6900},null,{"$f":"H22","v":490475},null,7.45,null,{"$f":"ROUND(Y78*AC78,0)","v":51405},null,{"$f":"ROUND((AE78/AE$108)*100,1)","v":22.8},null,{"$f":"L22-AE78","v":6279},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":12.2},null,{"$f":"ROUND((AM$108/AA$108)*AA78,0)-1","v":333},null,{"$f":"AM78+AE78","v":51738},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":12.1},null,null,null,{"$f":"AC78-AX78","v":5.76},null,{"$f":"853","v":853},{"$f":"ROUND((AW78/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW78/12)*PRO_BASE_FUEL,2)","v":1.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"    HOLOPHANE",null,null,{"$f":"F23","v":2328},null,{"$f":"H23","v":169556},null,7.48,null,{"$f":"ROUND(Y79*AC79,0)","v":17413},null,{"$f":"ROUND((AE79/AE$108)*100,1)","v":7.7},null,{"$f":"L23-AE79","v":2142},null,{"$f":"IF(AE79=0,\"0.0 \",ROUND((AI79/AE79)*100,1))","v":12.3},null,{"$f":"ROUND((AM$108/AA$108)*AA79,0)","v":115},null,{"$f":"AM79+AE79","v":17528},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":12.2},null,null,null,{"$f":"AC79-AX79","v":5.74},null,874,{"$f":"ROUND((AW79/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW79/12)*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,"    GAS REPLICA",null,null,{"$f":"F24","v":698},null,{"$f":"H24","v":50838},null,7.48,null,{"$f":"ROUND(Y80*AC80,0)","v":5221},null,{"$f":"ROUND((AE80/AE$108)*100,1)","v":2.2999999999999998},null,{"$f":"L24-AE80","v":642},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":12.3},null,{"$f":"ROUND((AM$108/AA$108)*AA80,0)","v":35},null,{"$f":"AM80+AE80","v":5256},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":12.2},null,null,null,{"$f":"AC80-AX80","v":5.74},null,874,{"$f":"ROUND((AW80/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW80/12)*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,7,null,"    ASPEN",null,null,{"$f":"F25","v":132},null,{"$f":"H25","v":9614},null,7.48,null,{"$f":"ROUND(Y81*AC81,0)","v":987},null,{"$f":"ROUND((AE81/AE$108)*100,1)","v":0.4},null,{"$f":"L25-AE81","v":122},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":12.4},null,{"$f":"ROUND((AM$108/AA$108)*AA81,0)","v":7},null,{"$f":"AM81+AE81","v":994},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":12.3},null,null,null,{"$f":"AC81-AX81","v":5.74},null,874,{"$f":"ROUND((AW81/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW81/12)*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,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,{"$f":"F28","v":3204},null,{"$f":"H28","v":227751},null,7.45,null,{"$f":"ROUND(Y84*AC84,0)","v":23870},null,{"$f":"ROUND((AE84/AE$108)*100,1)","v":10.6},null,{"$f":"L28-AE84","v":2915},null,{"$f":"IF(AE84=0,\"0.0 \",ROUND((AI84/AE84)*100,1))","v":12.2},null,{"$f":"ROUND((AM$108/AA$108)*AA84,0)","v":155},null,{"$f":"AM84+AE84","v":24025},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":12.1},null,null,null,{"$f":"AC84-AX84","v":5.76},null,853,{"$f":"ROUND((AW84/12)*CUR_BASE_FUEL,2)","v":1.69},{"$f":"ROUND((AW84/12)*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,10,null,"   GRANVILLE ACORN",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,7.48,null,{"$f":"ROUND(Y85*AC85,0)","v":0},null,{"$f":"ROUND((AE85/AE$108)*100,1)","v":0},null,{"$f":"L29-AE85","v":0},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":"0.0 "},null,{"$f":"ROUND((AM$108/AA$108)*AA85,0)","v":0},null,{"$f":"AM85+AE85","v":0},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":"0.0 "},null,null,null,{"$f":"AC85-AX85","v":5.74},null,874,{"$f":"ROUND((AW85/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW85/12)*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,11,null,"   GAS REPLICA",null,null,{"$f":"F30","v":560},null,{"$f":"H30","v":40787},null,7.48,null,{"$f":"ROUND(Y86*AC86,0)","v":4189},null,{"$f":"ROUND((AE86/AE$108)*100,1)","v":1.9},null,{"$f":"L30-AE86","v":515},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":12.3},null,{"$f":"ROUND((AM$108/AA$108)*AA86,0)","v":28},null,{"$f":"AM86+AE86","v":4217},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":12.2},null,null,null,{"$f":"AC86-AX86","v":5.74},null,874,{"$f":"ROUND((AW86/12)*CUR_BASE_FUEL,2)","v":1.74},{"$f":"ROUND((AW86/12)*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,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,{"$f":"F33","v":3211},null,{"$f":"H33","v":130313},null,8.1199999999999992,null,{"$f":"ROUND(Y89*AC89,0)","v":26073},null,{"$f":"ROUND((AE89/AE$108)*100,1)","v":11.5},null,{"$f":"L33-AE89","v":3211},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":12.3},null,{"$f":"ROUND((AM$108/AA$108)*AA89,0)","v":89},null,{"$f":"AM89+AE89","v":26162},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":12.3},null,null,null,{"$f":"AC89-AX89","v":7.1499999999999995},null,487,{"$f":"ROUND((AW89/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW89/12)*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,15,null,"    HOLOPHANE",null,null,2480,null,109947,null,8.23,null,20410,null,9,null,2505,null,12.3,null,75,null,20485,null,12.2,null,null,null,{"$f":"AC90-AX90","v":7.17},null,532,{"$f":"ROUND((AW90/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW90/12)*PRO_BASE_FUEL,2)","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"    RECTILINEAR",null,null,974,null,39528,null,8.1199999999999992,null,7909,null,3.5,null,974,null,12.3,null,27,null,7936,null,12.3,null,null,null,{"$f":"AC91-AX91","v":7.1499999999999995},null,487,{"$f":"ROUND((AW91/12)*CUR_BASE_FUEL,2)","v":0.97},{"$f":"ROUND((AW91/12)*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,17,null,"    GAS REPLICA",null,null,1272,null,56392,null,8.2200000000000006,null,10456,null,4.5999999999999996,null,1285,null,12.3,null,38,null,10494,null,12.2,null,null,null,{"$f":"AC92-AX92","v":7.16},null,532,{"$f":"ROUND((AW92/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW92/12)*PRO_BASE_FUEL,2)","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    ASPEN",null,null,2616,null,115976,null,8.2200000000000006,null,21504,null,9.5,null,2642,null,12.3,null,79,null,21583,null,12.2,null,null,null,{"$f":"AC93-AX93","v":7.16},null,532,{"$f":"ROUND((AW93/12)*CUR_BASE_FUEL,2)","v":1.06},{"$f":"ROUND((AW93/12)*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,14,null,"   TRADITIONAIRE",null,null,0,null,0,null,8.1199999999999992,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,null,7.1499999999999995,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,18,null,"    GRANVILLE ACORN",null,null,156,null,6916,null,8.2200000000000006,null,1282,null,0.6,null,158,null,12.3,null,5,null,1287,null,12.3,null,null,null,7.16,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,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,{"$f":"F42","v":481},null,{"$f":"H42","v":41005},null,11.67,null,{"$f":"ROUND(Y98*AC98,0)","v":5613},null,{"$f":"ROUND((AE98/AE$108)*100,1)","v":2.5},null,{"$f":"L42-AE98","v":688},null,{"$f":"IF(AE98=0,\"0.0 \",ROUND((AI98/AE98)*100,1))","v":12.3},null,{"$f":"ROUND((AM$108/AA$108)*AA98,0)","v":28},null,{"$f":"AM98+AE98","v":5641},null,{"$f":"IF(AO98=0,\"0.0 \",ROUND((AI98/AO98)*100,1))","v":12.2},null,null,null,{"$f":"AC98-AX98","v":9.64},null,1023,{"$f":"ROUND((AW98/12)*CUR_BASE_FUEL,2)","v":2.0299999999999998},{"$f":"ROUND((AW98/12)*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,22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F43","v":24},null,{"$f":"H43","v":3918},null,15.44,null,{"$f":"ROUND(Y99*AC99,0)","v":371},null,{"$f":"ROUND((AE99/AE$108)*100,1)","v":0.2},null,{"$f":"L43-AE99","v":45},null,{"$f":"IF(AE99=0,\"0.0 \",ROUND((AI99/AE99)*100,1))","v":12.1},null,{"$f":"ROUND((AM$108/AA$108)*AA99,0)","v":3},null,{"$f":"AM99+AE99","v":374},null,{"$f":"IF(AO99=0,\"0.0 \",ROUND((AI99/AO99)*100,1))","v":12},null,null,null,{"$f":"AC99-AX99","v":11.549999999999999},null,1959,{"$f":"ROUND((AW99/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW99/12)*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,23,null,"  50,000 LUMEN (SETBACK)",null,null,{"$f":"F44","v":0},null,{"$f":"H44","v":0},null,15.44,null,{"$f":"ROUND(Y100*AC100,0)","v":0},null,{"$f":"ROUND((AE100/AE$108)*100,1)","v":0},null,{"$f":"L44-AE100","v":0},null,{"$f":"IF(AE100=0,\"0.0 \",ROUND((AI100/AE100)*100,1))","v":"0.0 "},null,{"$f":"ROUND((AM$108/AA$108)*AA100,0)","v":0},null,{"$f":"AM100+AE100","v":0},null,{"$f":"IF(AO100=0,\"0.0 \",ROUND((AI100/AO100)*100,1))","v":"0.0 "},null,null,null,{"$f":"AC100-AX100","v":11.549999999999999},null,1959,{"$f":"ROUND((AW100/12)*CUR_BASE_FUEL,2)","v":3.89},{"$f":"ROUND((AW100/12)*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,24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(Y78:Y100)","v":25036},null,{"$f":"SUM(AA78:AA100)","v":1493016},null,null,null,{"$f":"SUM(AE78:AE100)","v":196703},null,{"$f":"ROUND((AE101/AE$108)*100,1)","v":87.1},null,{"$f":"SUM(AI78:AI100)","v":24123},null,{"$f":"IF(AE101=0,\"0.0 \",ROUND((AI101/AE101)*100,1))","v":12.3},null,{"$f":"SUM(AM78:AM100)","v":1017},null,{"$f":"SUM(AO78:AO100)","v":197720},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":12.2}]
[]
[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,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$101-CUR_BASE_FUEL*AA101)*AC104,0)","v":29443},null,{"$f":"ROUND((AE104/AE$108)*100,1)","v":13},null,{"$f":"L48-AE104","v":0},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":0},null,null,null,{"$f":"AM104+AE104","v":29443},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A49","v":29},null,{"$f":"C49","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND($AA$101*AC105,0)","v":-243},null,{"$f":"ROUND((AE105/AE$108)*100,1)","v":-0.1},null,{"$f":"L49-AE105","v":0},null,{"$f":"IF(AE105=0,\"0.0 \",ROUND((AI105/AE105)*100,1))","v":0},null,null,null,{"$f":"AM105+AE105","v":-243},null,{"$f":"IF(AO105=0,\"0.0 \",ROUND((AI105/AO105)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A50","v":30},null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE104:AE105)","v":29200},null,{"$f":"ROUND((AE106/AE$108)*100,1)","v":12.9},null,{"$f":"SUM(AI104:AI105)","v":0},null,{"$f":"IF(AE106=0,\"0.0 \",ROUND((AI106/AE106)*100,1))","v":0},null,null,null,{"$f":"SUM(AO104:AO105)","v":29200},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A52","v":31},null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"Y101","v":25036},null,{"$f":"AA101","v":1493016},null,null,null,{"$f":"AE106+AE101","v":225903},null,100,null,{"$f":"AI106+AI101","v":24123},null,{"$f":"ROUND((AI108/AE108)*100,1)","v":10.7},null,{"$f":"ROUND(AA108*CUR_FAC,0)","v":1017},null,{"$f":"AO106+AO101","v":226920},null,{"$f":"ROUND((AI108/AO108)*100,1)","v":10.6}]
[]
[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 $0.000681 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 LED","index":24,"n_rows":358,"n_cols":43,"rows_kept":358,"cut":false,"hidden":false,"merged":[[213,19,213,42],[279,19,279,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,{"$f":"'Revenue Requirements'!O33","v":0.12265235788475171}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$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,{"$f":"\"PAGE 21 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 21 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"FIXTURE","MAINTNCE","REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E1)","(E2)","(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"LED","STREET LIGHTING -- LED"]
[2,null,"FIXTURES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly kwh/light",null,"Annual kWh / Light"]
[3,null,"   50W Neighborhood",null,null,0,null,{"$f":"ROUND(F20*AC19/12,0)","v":0},null,{"$f":"ROUND(AC270+(AC270*$AG$1),2)","v":4.5},{"$f":"ROUND(AD270+(AD270*$AG$1),2)","v":4.76},{"$f":"ROUND((F20*(J20+K20)),0)","v":0},null,0,null,null,null,{"$f":"L20+P20","v":0},null,null,null,null,null,null,null,null,17,null,{"$f":"AA20*12","v":204}]
[4,null,"   50W Neighborhood with Lens",null,null,0,null,{"$f":"ROUND(F21*AC20/12,0)","v":0},null,{"$f":"ROUND(AC271+(AC271*$AG$1),2)","v":4.6900000000000004},{"$f":"ROUND(AD271+(AD271*$AG$1),2)","v":4.76},{"$f":"ROUND((F21*(J21+K21)),0)","v":0},null,0,null,null,null,{"$f":"L21+P21","v":0},null,null,null,null,null,null,null,null,17,null,{"$f":"AA21*12","v":204}]
[5,null,"   50W Standard LED",null,null,0,null,0,null,{"$f":"ROUND(AC233+(AC233*$AG$1),2)","v":5.53},4.76,0,null,0,null,null,null,{"$f":"L22+P22","v":0},null,null,null,null,null,null,null,null,17,null,204]
[6,null,"   70W Standard LED",null,null,0,null,0,null,5.52,4.76,0,null,0,null,null,null,{"$f":"L23+P23","v":0},null,null,null,null,null,null,null,null,24,null,288]
[7,null,"   110W Standard LED",null,null,0,null,0,null,6.26,4.76,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,38,null,456]
[8,null,"   150W Standard LED",null,null,0,null,0,null,8.3000000000000007,4.76,0,null,0,null,null,null,{"$f":"L25+P25","v":0},null,null,null,null,null,null,null,null,52,null,624]
[9,null,"   220W Standard LED",null,null,0,null,0,null,9.41,5.8,0,null,0,null,null,null,{"$f":"L26+P26","v":0},null,null,null,null,null,null,null,null,76,null,912]
[10,null,"   280W Standard LED",null,null,0,null,0,null,11.57,5.8,0,null,0,null,null,null,{"$f":"L27+P27","v":0},null,null,null,null,null,null,null,null,97,null,1164]
[11,null,"   50W Acorn LED",null,null,0,null,0,null,{"$f":"ROUND(AC240+(AC240*$AG$1),2)","v":14.55},{"$f":"ROUND(AD240+(AD240*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[12,null,"   50W Deluxe Acorn LED",null,null,0,null,0,null,{"$f":"ROUND(AC239+(AC239*$AG$1),2)","v":16.14},{"$f":"ROUND(AD239+(AD239*$AG$1),2)","v":4.76},0,null,0,null,null,null,{"$f":"L29+P29","v":0},null,null,null,null,null,null,null,null,17,null,204]
[13,null,"   70W LED Open Deluxe Acorn",null,null,0,null,0,null,{"$f":"ROUND(AC246+(AC246*$AG$1),2)","v":15.74},{"$f":"ROUND(AD246+(AD246*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,24,null,288]
[14,null,"   50W Traditional LED",null,null,0,null,0,null,{"$f":"ROUND(AC243+(AC243*$AG$1),2)","v":10.54},{"$f":"ROUND(AD243+(AD243*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[15,null,"   50W Open Traditional LED",null,null,0,null,0,null,{"$f":"ROUND(AC244+(AC244*$AG$1),2)","v":10.54},{"$f":"ROUND(AD244+(AD244*$AG$1),2)","v":4.76},0,null,0,null,null,null,{"$f":"L32+P32","v":0},null,null,null,null,null,null,null,null,17,null,204]
[16,null,"   50W Mini Bell LED",null,null,0,null,0,null,{"$f":"ROUND(AC241+(AC241*$AG$1),2)","v":13.72},{"$f":"ROUND(AD241+(AD241*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[17,null,"   50W Enterprise LED",null,null,0,null,0,null,{"$f":"ROUND(AC245+(AC245*$AG$1),2)","v":14.17},{"$f":"ROUND(AD245+(AD245*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[18,null,"   70W Sanibel LED",null,null,0,null,0,null,{"$f":"ROUND(AC242+(AC242*$AG$1),2)","v":17.47},{"$f":"ROUND(AD242+(AD242*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,24,null,288]
[19,null,"   150W Sanibel LED",null,null,0,null,0,null,{"$f":"ROUND(AC268+(AC268*$AG$1),2)","v":17.47},{"$f":"ROUND(AD268+(AD268*$AG$1),2)","v":4.76},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,52,null,624]
[20,null,"   150W LED Teardrop",null,null,0,null,0,null,{"$f":"ROUND(AC247+(AC247*$AG$1),2)","v":21.14},4.76,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,52,null,624]
[21,null,"   50W LED Teardrop Pedestrian",null,null,0,null,0,null,17.149999999999999,4.76,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[22,null,"   220W LED Shoebox",null,null,0,null,0,null,14.64,5.8,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,76,null,912]
[23,null,"   420W LED Shoebox",null,null,0,null,0,null,{"$f":"ROUND(AC269+(AC269*$AG$1),2)","v":21.85},{"$f":"ROUND(AD269+(AD269*$AG$1),2)","v":5.8},0,null,0,null,null,null,{"$f":"L40+P40","v":0},null,null,null,null,null,null,null,null,146,null,1752]
[24,null,"   530W LED Shoebox",null,null,0,null,0,null,26.55,{"$f":"$K$40","v":5.8},0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,184,null,2208]
[25,null,"   150W Clermont LED",null,null,0,null,0,null,25.19,{"$f":"$K$38","v":4.76},0,null,0,null,null,null,{"$f":"L42+P42","v":0},null,null,null,null,null,null,null,null,52,null,{"$f":"AA42*12","v":624}]
[26,null,"   130W Flood LED",null,null,0,null,0,null,8.65,4.76,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,45,null,540]
[27,null,"   260W Flood LED",null,null,0,null,0,null,13.61,4.76,0,null,0,null,null,null,{"$f":"L44+P44","v":0},null,null,null,null,null,null,null,null,90,null,1080]
[28,null,"   50W Monticello LED",null,null,0,null,0,null,16.82,4.76,0,null,0,null,null,null,{"$f":"L45+P45","v":0},null,null,null,null,null,null,null,null,17,null,204]
[29,null,"   50W Mitchell Finial",null,null,0,null,0,null,15.95,4.76,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[30,null,"   50W Mitchell Ribs, Bands, and Medallions LED",null,null,0,null,{"$f":"ROUND(F47*AC46/12,0)","v":0},null,17.57,4.76,{"$f":"ROUND((F47*(J47+K47)),0)","v":0},null,0,null,null,null,{"$f":"L47+P47","v":0},null,null,null,null,null,null,null,null,17,null,204]
[31,null,"   50W Mitchell Top Hat LED",null,null,0,null,{"$f":"ROUND(F48*AC47/12,0)","v":0},null,15.95,4.76,{"$f":"ROUND((F48*(J48+K48)),0)","v":0},null,0,null,null,null,{"$f":"L48+P48","v":0},null,null,null,null,null,null,null,null,17,null,204]
[32,null,"   50W Mitchell Top Hat with Ribs, Bands, and Medallions LED",null,null,0,null,{"$f":"ROUND(F49*AC48/12,0)","v":0},null,17.57,{"$f":"$K$40","v":5.8},{"$f":"ROUND((F49*(J49+K49)),0)","v":0},null,0,null,null,null,{"$f":"L49+P49","v":0},null,null,null,null,null,null,null,null,17,null,204]
[33,null,"   50W Open Monticello LED",null,null,0,null,{"$f":"ROUND(F50*AC49/12,0)","v":0},null,16.75,{"$f":"$K$40","v":5.8},{"$f":"ROUND((F50*(J50+K50)),0)","v":0},null,0,null,null,null,{"$f":"L50+P50","v":0},null,null,null,null,null,null,null,null,17,null,204]
[34,null,"TOTAL LED FIXTURES",null,null,{"$f":"SUM(F20:F50)","v":0},null,{"$f":"SUM(H20:H50)","v":0},null,null,null,{"$f":"SUM(L20:L50)","v":0},null,null,null,null,null,{"$f":"SUM(R20:R50)","v":0}]
[]
[35,null,"ENERGY CHARGE (1A)",null,null,null,null,{"$f":"H51","v":0},null,{"$f":"ROUND(AC274+(AC274*$AG$1),6)","v":4.3003E-2},null,{"$f":"H53*J53","v":0},null,null,null,null,null,{"$f":"L53+P53","v":0}]
[]
[36,null,"POLES"]
[37,null,"   Style A 12 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC314+(AC314*$AG$1),2)","v":6.33},null,{"$f":"ROUND((F56*J56),0)","v":0},null,0,null,null,null,{"$f":"L56+P56","v":0}]
[38,null,"   Style A 15 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,5.42,null,0,null,0,null,null,null,0]
[39,null,"   Style A 15 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,6.51,null,0,null,0,null,null,null,0]
[40,null,"   Style A 18 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,5.64,null,0,null,0,null,null,null,0]
[41,null,"   Style A 17 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,6.83,null,0,null,0,null,null,null,0]
[42,null,"   Style A 25 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,10.46,null,0,null,0,null,null,null,0]
[43,null,"   Style A 22 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,8.09,null,0,null,0,null,null,null,0]
[44,null,"   Style A 30 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,11.66,null,0,null,0,null,null,null,0]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.023837  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$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,{"$f":"\"PAGE 22 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 22 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[45,null,"LED","STREET LIGHTING -- LED (CONT'D)"]
[46,null,"POLES (CONT'D)"]
[47,null,"   Style A 27 Ft Long Anchor Base  Top Tenon Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC322+(AC322*$AG$1),2)","v":9.56},null,{"$f":"ROUND((F88*J88),0)","v":0},null,0,null,null,null,{"$f":"L88+P88","v":0}]
[48,null,"   Style A 35 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC323+(AC323*$AG$1),2)","v":12.98},null,0,null,0,null,null,null,0]
[49,null,"   Style A 32 Ft Long Anchor Base  Top Tenon Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC324+(AC324*$AG$1),2)","v":11.05},null,0,null,0,null,null,null,0]
[50,null,"   Style A 41 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC325+(AC325*$AG$1),2)","v":14.02},null,0,null,0,null,null,null,0]
[51,null,"   Style B 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC326+(AC326*$AG$1),2)","v":7.71},null,0,null,0,null,null,null,0]
[52,null,"   Style C 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC299+(AC299*$AG$1),2)","v":10.44},null,0,null,0,null,null,null,0]
[53,null,"   Style C 12 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,{"$f":"ROUND(AC327+(AC327*$AG$1),2)","v":10.44},null,0,null,0,null,null,null,0]
[54,null,"   Style C 14 Ft Long Anchor Base Top Tenon Steel",null,null,0,null,null,null,{"$f":"ROUND(AC330+(AC330*$AG$1),2)","v":11.19},null,0,null,0,null,null,null,0]
[55,null,"   Style C 21 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,{"$f":"ROUND(AC300+(AC300*$AG$1),2)","v":27.46},null,0,null,0,null,null,null,0]
[56,null,"   Style C 23 Ft Long Anchor Base Boston Harbor Steel",null,null,0,null,null,null,{"$f":"ROUND(AC301+(AC301*$AG$1),2)","v":27.76},null,0,null,0,null,null,null,0]
[57,null,"   Style D 12 Ft Long Anchor Base Breakaway Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC332+(AC332*$AG$1),2)","v":10.34},null,0,null,0,null,null,null,0]
[58,null,"   Style E 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC302+(AC302*$AG$1),2)","v":10.44},null,0,null,0,null,null,null,0]
[59,null,"   Style F 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,{"$f":"ROUND(AC334+(AC334*$AG$1),2)","v":11.18},null,0,null,0,null,null,null,0]
[60,null,"   Legacy Style 39 Ft Direct Buried Single or Twin Side Mount Aluminum Satin Finish",null,null,0,null,null,null,{"$f":"ROUND(AC303+(AC303*$AG$1),2)","v":17.670000000000002},null,0,null,0,null,null,null,0]
[61,null,"   Legacy Style 27 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,{"$f":"ROUND(AC304+(AC304*$AG$1),2)","v":13.62},null,0,null,0,null,null,null,0]
[62,null,"   Legacy Style 33 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,13.25,null,0,null,0,null,null,null,0]
[63,null,"   Legacy Style 37 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish",null,null,0,null,null,null,16.38,null,0,null,0,null,null,null,0]
[64,null,"   30' Class 7 Wood Pole",null,null,0,null,null,null,6.48,null,0,null,0,null,null,null,0]
[65,null,"   35' Class 5 Wood Pole",null,null,0,null,null,null,7.04,null,0,null,0,null,null,null,0]
[66,null,"   40' Class 4 Wood Pole",null,null,0,null,null,null,10.6,null,0,null,0,null,null,null,0]
[67,null,"   45' Class 4 Wood Pole",null,null,0,null,null,null,10.99,null,0,null,0,null,null,null,0]
[68,null,"   15' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.08,null,0,null,0,null,null,null,0]
[69,null,"   20' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.66,null,0,null,0,null,null,null,0]
[70,null,"   15' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,3.35,null,0,null,0,null,null,null,0]
[71,null,"   20' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.22,null,0,null,0,null,null,null,0]
[72,null,"   Shroud - Standard Style for anchor base poles",null,null,0,null,null,null,2.4500000000000002,null,0,null,0,null,null,null,0]
[73,null,"   Shroud - Style B Pole for smooth and fluted poles",null,null,0,null,null,null,2.2999999999999998,null,0,null,0,null,null,null,0]
[74,null,"   Shroud - Style C Pole for smooth and fluted poles",null,null,0,null,null,null,2.21,null,0,null,0,null,null,null,0]
[75,null,"   Shroud - Style D Pole for smooth and fluted poles ",null,null,0,null,null,null,2.38,null,0,null,0,null,null,null,0]
[76,null,"TOTAL LED POLES",null,null,{"$f":"SUM(F56:F116)","v":0},null,null,null,null,null,{"$f":"SUM(L56:L116)","v":0},null,null,null,null,null,{"$f":"SUM(R56:R116)","v":0}]
[]
[77,null,"POLE FOUNDATIONS"]
[78,null,"   Flush - Pre-fabricated - Style A Pole",null,null,0,null,null,null,10.33,null,{"$f":"ROUND((F120*J120),0)","v":0},null,0,null,null,null,{"$f":"L120+P120","v":0}]
[79,null,"   Flush - Pre-fabricated - Style B Pole",null,null,0,null,null,null,9.31,null,{"$f":"ROUND((F121*J121),0)","v":0},null,0,null,null,null,0]
[80,null,"   Flush - Pre-fabricated - Style C Pole",null,null,0,null,null,null,10.94,null,0,null,0,null,null,null,0]
[81,null,"   Flush - Pre-fabricated - Style E Pole",null,null,0,null,null,null,10.33,null,0,null,0,null,null,null,0]
[82,null,"   Flush - Pre-fabricated - Style F Pole",null,null,0,null,null,null,9.31,null,0,null,0,null,null,null,0]
[83,null,"   Flush - Pre-fabricated - Style D Pole",null,null,0,null,null,null,9.07,null,0,null,0,null,null,null,0]
[84,null,"   Reveal - Pre-fabricated - Style A Pole",null,null,0,null,null,null,10.97,null,0,null,0,null,null,null,0]
[85,null,"   Reveal - Pre-fabricated - Style B Pole",null,null,0,null,null,null,11.73,null,0,null,0,null,null,null,0]
[86,null,"   Reveal - Pre-fabricated - Style C Pole",null,null,0,null,null,null,11.72,null,0,null,0,null,null,null,0]
[87,null,"   Reveal - Pre-fabricated - Style D Pole",null,null,0,null,null,null,11.72,null,0,null,0,null,null,null,0]
[88,null,"   Reveal - Pre-fabricated - Style E Pole",null,null,0,null,null,null,11.72,null,0,null,0,null,null,null,0]
[89,null,"   Reveal - Pre-fabricated - Style F Pole",null,null,0,null,null,null,10.25,null,0,null,0,null,null,null,0]
[90,null,"   Screw-in Foundation",null,null,0,null,null,null,5.76,null,0,null,0,null,null,null,0]
[91,null,"TOTAL LED POLE FOUNDATIONS",null,null,{"$f":"SUM(F120:F132)","v":0},null,null,null,null,null,{"$f":"SUM(L120:L132)","v":0},null,null,null,null,null,{"$f":"SUM(R120:R132)","v":0}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.023837  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$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,{"$f":"\"PAGE 23 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 23 OF 23"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[92,null,"LED","STREET LIGHTING -- LED (CONT'D)"]
[93,null,"BRACKETS"]
[94,null,"   14 inch bracket - wood pole - side mount",null,null,0,null,null,null,1.37,null,{"$f":"ROUND((F158*J158),0)","v":0},null,0,null,null,null,{"$f":"L158+P158","v":0}]
[95,null,"   4 foot bracket - wood pole - side mount",null,null,0,null,null,null,1.48,null,0,null,0,null,null,null,{"$f":"L159+P159","v":0}]
[96,null,"   6 foot bracket - wood pole - side mount",null,null,0,null,null,null,1.36,null,0,null,0,null,null,null,{"$f":"L160+P160","v":0}]
[97,null,"   8 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.19,null,0,null,0,null,null,null,0]
[98,null,"   10 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.53,null,0,null,0,null,null,null,0]
[99,null,"   12 foot bracket - wood pole - side mount",null,null,0,null,null,null,3.59,null,0,null,0,null,null,null,0]
[100,null,"   15 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.37,null,0,null,0,null,null,null,0]
[101,null,"   4 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.28,null,0,null,0,null,null,null,0]
[102,null,"   6 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.64,null,0,null,0,null,null,null,0]
[103,null,"   8 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.67,null,0,null,0,null,null,null,0]
[104,null,"   10 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.98,null,0,null,0,null,null,null,0]
[105,null,"   12 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.8,null,0,null,0,null,null,null,0]
[106,null,"   15 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.95,null,0,null,0,null,null,null,0]
[107,null,"   18 inch bracket - metal pole - double Flood Mount - top mount ",null,null,0,null,null,null,2.2599999999999998,null,0,null,0,null,null,null,0]
[108,null,"   14 inch bracket - metal pole - single mount - top tenon",null,null,0,null,null,null,1.62,null,0,null,0,null,null,null,0]
[109,null,"   14 inch bracket - metal pole - double mount - top tenon",null,null,0,null,null,null,2.0099999999999998,null,0,null,0,null,null,null,0]
[110,null,"   14 inch bracket - metal pole - triple mount - top tenon",null,null,0,null,null,null,2.48,null,0,null,0,null,null,null,0]
[111,null,"   14 inch bracket - metal pole - quad mount - top tenon",null,null,0,null,null,null,2.3199999999999998,null,0,null,0,null,null,null,0]
[112,null,"   6 foot - metal pole - single - top tenon",null,null,0,null,null,null,2.44,null,0,null,0,null,null,null,0]
[113,null,"   6 foot - metal pole - double - top tenon",null,null,0,null,null,null,3.9,null,0,null,0,null,null,null,0]
[114,null,"   4 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.94,null,0,null,0,null,null,null,0]
[115,null,"   6 foot - Boston Harbor - top tenon",null,null,0,null,null,null,8.69,null,0,null,0,null,null,null,0]
[116,null,"   12 foot - Boston Harbor Style C pole double mount - top tenon",null,null,0,null,null,null,15.66,null,0,null,0,null,null,null,0]
[117,null,"   4 foot - Davit arm - top tenon",null,null,0,null,null,null,8.44,null,0,null,0,null,null,null,0]
[118,null,"   18 inch - Cobrahead fixture for wood pole",null,null,0,null,null,null,1.2,null,0,null,0,null,null,null,0]
[119,null,"   18 inch - Flood light for wood pole",null,null,0,null,null,null,1.35,null,0,null,0,null,null,null,0]
[120,null,"TOTAL BRACKETS",null,null,{"$f":"SUM(F158:F183)","v":0},null,null,null,null,null,{"$f":"SUM(L158:L183)","v":0},null,null,null,null,null,{"$f":"SUM(R158:R183)","v":0}]
[]
[121,null,"WIRING EQUIPMENT"]
[122,null,"   Secondary Pedestal (cost per unit)",null,null,0,null,null,null,2.0699999999999998,null,{"$f":"ROUND((F187*J187),0)","v":0},null,0,null,null,null,{"$f":"L187+P187","v":0}]
[123,null,"   Handhole (cost per unit)",null,null,0,null,null,null,1.72,null,0,null,0,null,null,null,0]
[124,null,"   6AL DUPLEX and Trench (cost per foot)",null,null,0,null,null,null,0.92,null,0,null,0,null,null,null,0]
[125,null,"   6AL DUPLEX and Trench with conduit (cost per foot)",null,null,0,null,null,null,0.96,null,0,null,0,null,null,null,0]
[126,null,"   6AL DUPLEX with existing conduit (cost per foot)",null,null,0,null,null,null,0.89,null,0,null,0,null,null,null,0]
[127,null,"   6AL DUPLEX and Bore with conduit (cost per foot)",null,null,0,null,null,null,1.1000000000000001,null,0,null,0,null,null,null,0]
[128,null,"   6AL DUPLEX OH wire (cost per foot)",null,null,0,null,null,null,0.88,null,0,null,0,null,null,null,0]
[129,null,"TOTAL WIRING EQUIPMENT",null,null,{"$f":"SUM(F187:F193)","v":0},null,null,null,null,null,{"$f":"SUM(L187:L193)","v":0},null,null,null,null,null,{"$f":"SUM(R187:R193)","v":0}]
[]
[130,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[131,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE429","v":0},null,0,null,null,null,{"$f":"L197+P197","v":0}]
[132,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":6.8099999999999996E-4},null,null,null,0,null,{"$f":"ROUND($J198*$H53,0)","v":0},null,{"$f":"L198+P198","v":0}]
[133,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":-1.63E-4},null,{"$f":"ROUND((+$H$53)*J199,0)","v":0},null,0,null,null,null,{"$f":"L199+P199","v":0}]
[134,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L197:L199)","v":0},null,0,null,null,null,{"$f":"SUM(R197:R199)","v":0}]
[]
[135,null,"TOTAL RATE LED INCLUDING RIDERS",null,null,{"$f":"F194+F184+F133+F117+F51","v":0},null,{"$f":"H51","v":0},null,null,null,{"$f":"L194+L184+L133+L117+L51","v":0},null,0,null,{"$f":"ROUND(H202*CUR_FAC,0)","v":0},null,{"$f":"R194+R184+R133+R117+R51","v":0}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.023837  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 21 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 21 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST CURRENT",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FIXTURE","MAINTNCE","FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES","RATES","REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J1)","(J2)","(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,"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,{"$f":"C19","v":"FIXTURES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"   50W Standard LED-BLACK",null,null,0,null,0,null,4.93,4.24,{"$f":"ROUND((Y233*(AC233+AD233)),0)","v":0},null,0,null,{"$f":"L20-AE233","v":0},null,{"$f":"IF(AE233=0,\"0.0 \",ROUND((AI233/AE233)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE233+AM233","v":0},null,{"$f":"IF(AO233=0,\"0.0 \",ROUND((AI233/AO233)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"   70W Standard LED-BLACK",null,null,0,null,0,null,4.92,4.24,{"$f":"ROUND((Y234*(AC234+AD234)),0)","v":0},null,0,null,0,null,{"$f":"IF(AE234=0,\"0.0 \",ROUND((AI234/AE234)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE234+AM234","v":0},null,{"$f":"IF(AO234=0,\"0.0 \",ROUND((AI234/AO234)*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,"   110W Standard LED-BLACK",null,null,0,null,0,null,5.58,4.24,{"$f":"ROUND((Y235*(AC235+AD235)),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,6,null,"   150W Standard LED-BLACK",null,null,0,null,0,null,7.39,4.24,0,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,7,null,"   220W Standard LED-BLACK",null,null,0,null,0,null,8.3800000000000008,5.17,0,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,8,null,"   280W Standard LED-BLACK",null,null,0,null,0,null,10.31,5.17,0,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,9,null,"   50W Deluxe Acorn LED-BLACK",null,null,0,null,0,null,14.38,4.24,0,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,10,null,"   50W Acorn LED-BLACK",null,null,0,null,0,null,12.96,4.24,0,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,11,null,"   50W Mini Bell LED-BLACK",null,null,0,null,0,null,12.22,4.24,0,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,12,null,"   70W Bell LED-BLACK",null,null,0,null,0,null,15.56,4.24,0,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,13,null,"   50W Traditional LED-BLACK",null,null,0,null,0,null,9.39,4.24,0,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,14,null,"   50W Open Traditional LED-BLACK",null,null,0,null,0,null,9.39,4.24,0,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,15,null,"   50W Enterprise LED-BLACK",null,null,0,null,0,null,12.62,4.24,0,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,"   70W LED Open Deluxe Acorn",null,null,0,null,0,null,14.02,4.24,0,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,"   150W LED Teardrop",null,null,0,null,0,null,18.829999999999998,4.24,0,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,18,null,"   50W LED Teardrop Pedestrian",null,null,0,null,0,null,15.28,4.24,0,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,19,null,"   220W LED Shoebox",null,null,0,null,0,null,13.04,5.17,0,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,20,null,"   LED 50W 4521 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,4.93,4.24,0,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,21,null,"   LED 70W 6261 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,4.92,4.24,0,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,22,null,"   LED 110W 9336 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,5.58,4.24,0,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,23,null,"   LED 150W 12642 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,7.39,4.24,0,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,24,null,"   LED 150W 13156 LUMENS STANDARD LED TYPE IV BLACK 4000K  ",null,null,0,null,0,null,7.39,4.24,0,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,25,null,"   LED 220W 18642 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,8.3800000000000008,5.17,0,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,"   LED 280W 24191 LUMENS STANDARD LED BLACK TYPE III 4000K  ",null,null,0,null,0,null,10.31,5.17,0,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,27,null,"   LED 50W DELUXE ACORN BLACK TYPE III 4000K ",null,null,0,null,0,null,14.38,4.24,0,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,"   LED 70W OPEN DELUXE ACORN BLACK TYPE III 4000K ",null,null,0,null,0,null,14.02,4.24,0,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,"   LED 50W ACORN BLACK TYPE III 4000K ",null,null,0,null,0,null,12.96,4.24,0,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,30,null,"   LED 50W MINI BELL LED BLACK TYPE III 4000K  MIDWEST",null,null,0,null,0,null,12.22,4.24,0,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,31,null,"   LED 70W 5508 LUMENS SANIBELL BLACK TYPE III 4000K ",null,null,0,null,0,null,15.56,4.24,0,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,32,null,"   LED 50W TRADITIONAL BLACK  TYPE III 4000K  ",null,null,0,null,0,null,9.39,4.24,0,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,33,null,"   LED 50W OPEN TRADITIONAL BLACK  TYPE III 4000K   ",null,null,0,null,0,null,9.39,4.24,0,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,34,null,"   LED 50W ENTERPRISE BLACK TYPE III 4000K  ",null,null,0,null,0,null,12.62,4.24,0,null,0,null,{"$f":"L51-AE264","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,35,null,"   LED 150W LARGE TEARDROP BLACK TYPE III 4000K  ",null,null,0,null,0,null,18.829999999999998,4.24,0,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,36,null,"   LED 50W TEARDROP PEDESTRIAN BLACK TYPE III 4000K  ",null,null,0,null,0,null,15.28,4.24,0,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,37,null,"   LED 220W SHOEBOX BLACK TYPE IV 4000K  ",null,null,0,null,0,null,13.04,5.17,0,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,38,null,"   150W Sanibel",null,null,0,null,0,null,15.56,4.24,0,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,39,null,"   420W LED Shoebox",null,null,0,null,0,null,19.46,5.17,0,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,40,null,"   50W Neighborhood",null,null,0,null,0,null,4.01,4.24,0,null,0,null,0,null,"0.0 ",null,null,{"$f":"SUM(AN236:AN268)","v":0},0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"   50W Neighborhood with Lens",null,null,0,null,0,null,4.18,4.24,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"TOTAL LED FIXTURES",null,null,{"$f":"SUM(Y233:Y271)","v":0},null,{"$f":"SUM(AA233:AA271)","v":0},null,null,null,{"$f":"SUM(AE233:AE271)","v":0},null,{"$f":"SUM(AG233:AG271)","v":0},null,{"$f":"SUM(AI233:AI271)","v":0},null,"0.0 ",null,{"$f":"SUM(AM233:AM271)","v":0},null,{"$f":"SUM(AO233:AO271)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"ENERGY CHARGE (1A)",null,null,null,null,{"$f":"AA272","v":0},null,3.8304999999999999E-2,null,{"$f":"AA274*AC274","v":0},null,0,null,{"$f":"L53-AE274","v":0},null,"0.0 ",null,null,null,{"$f":"AE274+AM274","v":0},null,"0.0 "]
[]
[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,{"$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 $0.023837  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED March 31, 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"PAGE 22 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 22 OF 22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,44,null,"LED","STREET LIGHTING -- LED (CONT'D)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"POLES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,"   12' C-Post Top- Anchor Base-Black",null,null,0,null,null,null,9.3000000000000007,null,{"$f":"ROUND((Y299*AC299),0)","v":0},null,0,null,{"$f":"L56-AE299","v":0},null,{"$f":"IF(AE299=0,\"0.0 \",ROUND((AI299/AE299)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE299+AM299","v":0},null,{"$f":"IF(AO299=0,\"0.0 \",ROUND((AI299/AO299)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,"   25' C-Davit Bracket- Anchor Base-Black",null,null,0,null,null,null,24.46,null,0,null,0,null,0,null,"0.0 ",null,null,null,{"$f":"AE300+AM300","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,"   25' C-Boston Harbor Bracket- Anchor Base-Black",null,null,0,null,null,null,24.73,null,0,null,0,null,0,null,"0.0 ",null,null,null,{"$f":"AE301+AM301","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,"   12' E-AL - Anchor Base-Black",null,null,0,null,null,null,9.3000000000000007,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   35' AL-Side Mounted-Direct Buried Pole",null,null,0,null,null,null,15.74,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,"   30' AL-Side Mounted-Anchor Base",null,null,0,null,null,null,12.13,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"   35' AL-Side Mounted-Anchor Base",null,null,0,null,null,null,11.8,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"   40' AL-Side Mounted-Anchor Base",null,null,0,null,null,null,14.59,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"   30' Class 7 Wood Pole",null,null,0,null,null,null,5.77,null,0,null,0,null,{"$f":"L88-AE307","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,55,null,"   35' Class 5 Wood Pole",null,null,0,null,null,null,6.27,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,56,null,"   40' Class 4 Wood Pole",null,null,0,null,null,null,9.44,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,57,null,"   45' Class 4 Wood Pole",null,null,0,null,null,null,9.7899999999999991,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,58,null,"   20' Galleria Anchor Based Pole",null,null,0,null,null,null,8.32,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,59,null,"   30' Galleria Anchor Based Pole",null,null,0,null,null,null,9.84,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,60,null,"   35' Galleria Anchor Based Pole",null,null,0,null,null,null,28.29,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,61,null,"   MW-Light Pole-12’ MH- Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,5.64,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,62,null,"   MW-Light Pole-Post Top-12’ MH- Style A-Alum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,4.83,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,63,null,"   Light Pole-15’ MH-Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,5.8,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,64,null,"   Light Pole-15’ MH-Style A-Aluminum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,5.0199999999999996,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,65,null,"   Light Pole-20’ MH-Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,6.08,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,66,null,"   Light Pole-20’ MH-Style A-Aluminum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,9.32,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,67,null,"   Light Pole-25’ MH-Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,7.21,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,68,null,"   Light Pole-25’ MH-Style A-Aluminum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,10.39,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,69,null,"   Light Pole-30’ MH-Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,8.52,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,70,null,"   Light Pole-30’ MH-Style A-Aluminum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,11.56,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,71,null,"   Light Pole-35’ MH-Style A-Aluminum-Anchor Base-Top Tenon-Black",null,null,0,null,null,null,9.84,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,72,null,"   Light Pole-35’ MH-Style A-Aluminum-Direct Buried-Top Tenon-Black",null,null,0,null,null,null,12.49,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,73,null,"   MW-Light Pole-12’ MH- Style B Aluminum Anchor Base-Top Tenon Black Pri",null,null,0,null,null,null,6.87,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,74,null,"   MW-Light Pole-12’ MH-Style C-Post Top-Alum-Anchor Base-TT-Black Pri ",null,null,0,null,null,null,9.3000000000000007,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,75,null,"   MW-LT Pole-16’ MH-Style C-Davit Bracket-Alum-Anchor Base-TT-Black ",null,null,0,null,null,null,12.45,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,76,null,"   MW-Light Pole-25’ MH-Style C-Davit Bracket-Alum-Anchor Base-TT-Black Pri ",null,null,0,null,null,null,24.46,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,77,null,"   MW-LT Pole-16’ MH-Style C-Boston Harbor Bracket-AL-AB-TT-Black Pri",null,null,0,null,null,null,9.9700000000000006,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,78,null,"   MW-LT Pole-25’ MH-Style C-Boston Harbor Bracket-AL-AB-TT-Black Pri ",null,null,0,null,null,null,24.73,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,79,null,"   MW-LT Pole 12 Ft MH Style D Alum Breakaway Anchor Base TT Black Pri",null,null,0,null,null,null,9.2100000000000009,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,80,null,"   MW-Light Pole-12’ MH-Style E-Alum-Anchor Base-Top Tenon-Black  ",null,null,0,null,null,null,9.3000000000000007,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,81,null,"   MW-Light Pole-12’ MH-Style F-Alum-Anchor Base-Top Tenon-Black Pri ",null,null,0,null,null,null,9.9600000000000009,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,82,null,"   MW-15210-Galleria Anchor Base-20FT Bronze Steel-OLE ",null,null,0,null,null,null,8.32,null,0,null,0,null,{"$f":"L116-AE335","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,83,null,"   MW-15210-Galleria Anchor Base-30FT Bronze Steel-OLE ",null,null,0,null,null,null,9.84,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,84,null,"   MW-15210-Galleria Anchor Base-35FT Bronze Steel-OLE ",null,null,0,null,null,null,28.29,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,85,null,"   MW-15310-35FT MH Aluminum Direct Embedded Pole-OLE ",null,null,0,null,null,null,15.74,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,86,null,"   MW-15320-30FT Mounting Height Aluminum Achor Base Pole-OLE ",null,null,0,null,null,null,12.13,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,87,null,"   MW-15320-35FT Mounting Height Aluminum Achor Base Pole-OLE ",null,null,0,null,null,null,11.8,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,88,null,"   MW-15320-40FT Mounting Height Aluminum Achor Base Pole-OLE ",null,null,0,null,null,null,14.59,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,89,null,"   MW-POLE-30-7",null,null,0,null,null,null,5.77,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,90,null,"   MW-POLE-35-5",null,null,0,null,null,null,6.27,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,91,null,"   MW-POLE-40-4",null,null,0,null,null,null,9.44,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,92,null,"   MW-POLE-45-4",null,null,0,null,null,null,9.7899999999999991,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,93,null,{"$f":"C126","v":"   Reveal - Pre-fabricated - Style A Pole"},null,null,{"$f":"SUM(Y299:Y345)","v":0},null,null,null,null,null,{"$f":"SUM(AE299:AE345)","v":0},null,0,null,{"$f":"SUM(AI299:AI345)","v":0},null,"0.0 ",null,null,null,{"$f":"SUM(AO299:AO345)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":86},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A129","v":87},null,{"$f":"C129","v":"   Reveal - Pre-fabricated - Style D Pole"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":0.18160000000000001},null,{"$f":"ROUND(($AO$272+$AO$274+$AO$346-CUR_BASE_FUEL*AA354)*AC349,0)","v":0},null,0,null,{"$f":"L129-AE349","v":0},null,{"$f":"IF(AE349=0,\"0.0 \",ROUND((AI349/AE349)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE349+AM349","v":0},null,{"$f":"IF(AO349=0,\"0.0 \",ROUND((AI349/AO349)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,{"$f":"C130","v":"   Reveal - Pre-fabricated - Style E Pole"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":6.8099999999999996E-4},null,null,null,0,null,{"$f":"L130-AE350","v":0},null,{"$f":"IF(AE350=0,\"0.0 \",ROUND((AI350/AE350)*100,1))","v":"0.0 "},null,{"$f":"ROUND(AC350*AA354,0)","v":0},null,{"$f":"AE350+AM350","v":0},null,{"$f":"IF(AO350=0,\"0.0 \",ROUND((AI350/AO350)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,{"$f":"C131","v":"   Reveal - Pre-fabricated - Style F Pole"},null,null,null,null,null,null,{"$f":"RS_PSM","v":-1.63E-4},null,{"$f":"ROUND(($AA$354)*AC351,0)","v":0},null,0,null,{"$f":"L131-AE351","v":0},null,{"$f":"IF(AE351=0,\"0.0 \",ROUND((AI351/AE351)*100,1))","v":"0.0 "},null,null,null,{"$f":"AE351+AM351","v":0},null,{"$f":"IF(AO351=0,\"0.0 \",ROUND((AI351/AO351)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE349:AE351)","v":0},null,0,null,{"$f":"SUM(AI349:AI351)","v":0},null,{"$f":"IF(AE352=0,\"0.0 \",ROUND((AI352/AE352)*100,1))","v":"0.0 "},null,null,null,{"$f":"SUM(AO349:AO351)","v":0},null,{"$f":"IF(AO352=0,\"0.0 \",ROUND((AI352/AO352)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"TOTAL RATE LED INCLUDING RIDERS ",null,null,{"$f":"Y346+Y272","v":0},null,{"$f":"AA346+AA272","v":0},null,null,null,{"$f":"AE352+AE346+AE274+AE272","v":0},null,0,null,{"$f":"AI352+AI346+AI274+AI272","v":0},null,{"$f":"IF(AE354=0,\"0.0 \",ROUND((AI354/AE354)*100,1))","v":"0.0 "},null,{"$f":"ROUND(AA354*CUR_FAC,0)","v":0},null,{"$f":"AO352+AO346+AO274+AO272","v":0},null,{"$f":"IF(AO354=0,\"0.0 \",ROUND((AI354/AO354)*100,1))","v":"0.0 "}]
[]
[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,{"$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 $0.023837  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.000681  PER KWH."}]

{"sheet":"SCH N","index":25,"n_rows":241,"n_cols":26,"rows_kept":241,"cut":false,"hidden":false,"merged":[[191,10,191,13],[12,10,12,13],[45,10,45,13],[96,10,96,13],[9,0,9,16],[42,0,42,16],[93,0,93,16],[139,0,139,16],[188,0,188,16],[142,10,142,13]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 1 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL(1)(6)","BILL(1)(6)","(D - C)","(E / C)",null,"FAC (2)","DSMR (3)","ESM (4)","PSM (5)","(C+G+H+I+J)","(D+G+H+I+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"RS"]
[2,null,null,"NA",300,{"$f":"ROUND((E20*CUR_RS_ENERGY)+CUR_RS_CUST,2)+DSM_RS_CUST","v":32.6},{"$f":"ROUND((E20*PRO_RS_ENERGY)+PRO_RS_CUST,2)+DSM_RS_CUST","v":39.380000000000003},{"$f":"G20-F20","v":6.7800000000000011},{"$f":"ROUND(H20/F20,3)*100","v":20.8},null,{"$f":"ROUND(E20*CUR_FAC,2)","v":0.2},{"$f":"ROUND(E20*DSM_RES,2)","v":0.91},{"$f":"ROUND((F20+$K20+$L20+$N20)*PRO_ESM,2)","v":3.96},{"$f":"ROUND(E20*RS_PSM,2)","v":-0.05},{"$f":"F20+K20+L20+M20+N20","v":37.620000000000005},{"$f":"G20+K20+L20+M20+N20","v":44.400000000000006},{"$f":"ROUND((P20-O20)/O20,3)*100","v":18}]
[3,null,null,"NA",400,39.76,47.81,8.0500000000000043,20.200000000000003,null,0.27,1.21,4.84,-7.0000000000000007E-2,46.01,54.060000000000009,17.5]
[4,null,null,"NA",500,46.93,56.24,9.3100000000000023,19.8,null,0.34,1.52,5.73,-0.08,54.440000000000012,63.750000000000014,17.100000000000001]
[5,null,null,"NA",800,68.419999999999987,81.52,13.100000000000009,19.100000000000001,null,0.54,2.4300000000000002,8.3800000000000008,-0.13,79.64,92.740000000000009,16.400000000000002]
[6,null,null,"NA",1000,82.75,98.36999999999999,15.61999999999999,18.899999999999999,null,0.68,3.04,10.15,-0.16,96.460000000000022,112.08000000000001,16.2]
[7,null,null,"NA",1500,118.58,140.51,21.929999999999993,18.5,null,1.02,4.55,14.57,-0.24,138.47999999999999,160.41,15.8]
[8,null,null,"NA",2000,154.4,182.64,28.239999999999981,18.3,null,1.36,6.07,18.989999999999998,-0.33,180.49,208.73,15.6]
[]
[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 $0.000681 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER DSMR \"&TEXT(DSM_RES,\"$0.000000\")&\"  PER KWH.\"","v":"(3) RIDER DSMR $0.003035  PER KWH."}]
[null,null,{"$f":"\"(4) RIDER ESM \"&TEXT(CUR_ESM,\"00.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(4) RIDER ESM 11.76%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(5) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) RIDER PSM ($0.000163)  PER KWH."}]
[null,null,{"$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 $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)","BILL (5)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","PSM (4)","(C+G+H+I+J)","(D+G+H+I+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DS",5,2000,{"$f":"'BILL CALC'!I21","v":194.68},{"$f":"'BILL CALC'!R21","v":212.48},{"$f":"G52-F52","v":17.799999999999983},{"$f":"ROUND(H52/F52,3)*100","v":9.1},null,{"$f":"ROUND(E52*CUR_FAC,2)","v":1.36},{"$f":"ROUND(E52*DSM_DIST,2)","v":10.18},{"$f":"ROUND((F52+$L52+$N52-PRO_BASE_FUEL*$E52)*PRO_ESM_NONRES,2)","v":28.49},{"$f":"ROUND(E52*RS_PSM,2)","v":-0.33},{"$f":"F52+K52+L52+M52+N52","v":234.38000000000002},{"$f":"G52+K52+L52+M52+N52","v":252.18},{"$f":"ROUND((P52-O52)/O52,3)*100","v":7.6}]
[2,null,null,10,4000,{"$f":"'BILL CALC'!I22","v":355.08000000000004},{"$f":"'BILL CALC'!R22","v":394.95},39.869999999999948,11.200000000000001,null,2.72,20.36,50.75,-0.65,428.2600000000001,468.13000000000005,{"$f":"ROUND((P53-O53)/O53,3)*100","v":9.3000000000000007}]
[3,null,null,10,6000,{"$f":"'BILL CALC'!I23","v":515.48},{"$f":"'BILL CALC'!R23","v":577.42999999999995},61.949999999999932,12,null,4.09,30.55,73.010000000000005,-0.98,622.15,684.09999999999991,{"$f":"ROUND((P54-O54)/O54,3)*100","v":10}]
[4,null,null,30,6000,{"$f":"'BILL CALC'!I24","v":639.23},{"$f":"'BILL CALC'!R24","v":718.12999999999988},78.899999999999864,12.3,null,4.09,30.55,95.48,-0.98,768.37,847.26999999999987,10.299999999999999]
[5,null,null,30,9000,{"$f":"'BILL CALC'!I25","v":786.93000000000006},{"$f":"'BILL CALC'!R25","v":886.14999999999986},99.2199999999998,12.6,null,6.13,45.82,112,-1.47,949.41000000000008,1048.6299999999999,10.5]
[6,null,null,30,12000,{"$f":"'BILL CALC'!I26","v":934.62},{"$f":"'BILL CALC'!R26","v":1054.1799999999998},119.55999999999983,12.8,null,8.17,61.09,128.52000000000001,-1.96,1130.44,1249.9999999999998,10.6]
[7,null,null,50,10000,{"$f":"'BILL CALC'!I27","v":1001.1600000000001},{"$f":"'BILL CALC'!R27","v":1129.76},128.59999999999991,12.8,null,6.81,50.91,147.47,-1.63,1204.72,1333.32,10.7]
[8,null,null,50,15000,{"$f":"'BILL CALC'!I28","v":1247.32},{"$f":"'BILL CALC'!R28","v":1409.8},162.48000000000002,13,null,10.220000000000001,76.37,175.01,-2.4500000000000002,1506.4699999999998,1668.9499999999998,10.8]
[9,null,null,50,20000,{"$f":"'BILL CALC'!I29","v":1493.48},{"$f":"'BILL CALC'!R29","v":1689.8400000000001},196.36000000000013,13.100000000000001,null,13.62,101.82,202.54,-3.26,1808.1999999999998,2004.56,10.9]
[10,null,null,75,15000,{"$f":"'BILL CALC'!I30","v":1453.57},{"$f":"'BILL CALC'!R30","v":1644.3},190.73000000000002,13.100000000000001,null,10.220000000000001,76.37,212.46,-2.4500000000000002,1750.1699999999998,1940.8999999999999,10.9]
[11,null,null,75,20000,{"$f":"'BILL CALC'!I31","v":1699.73},{"$f":"'BILL CALC'!R31","v":1924.3400000000001},224.61000000000013,13.200000000000001,null,13.62,101.82,239.99,-3.26,2051.8999999999996,2276.5099999999998,10.9]
[12,null,null,75,30000,{"$f":"'BILL CALC'!I32","v":2178.6799999999998},{"$f":"'BILL CALC'!R32","v":2469.21},290.5300000000002,13.3,null,20.43,152.72999999999999,292.63,-4.8899999999999997,2639.58,2930.11,11]
[13,null,null,100,20000,{"$f":"'BILL CALC'!I33","v":1905.98},{"$f":"'BILL CALC'!R33","v":2158.84},252.86000000000013,13.3,null,13.62,101.82,277.45,-3.26,2295.6099999999997,2548.4699999999998,11]
[14,null,null,100,30000,{"$f":"'BILL CALC'!I34","v":2398.3000000000002},{"$f":"'BILL CALC'!R34","v":2718.92},320.61999999999989,13.4,null,20.43,152.72999999999999,332.52,-4.8899999999999997,2899.09,3219.71,11.1]
[15,null,null,100,40000,{"$f":"'BILL CALC'!I35","v":2854.96},{"$f":"'BILL CALC'!R35","v":3238.4300000000003},383.47000000000025,13.4,null,27.24,203.64,381.11,-6.52,3460.43,3843.9,11.1]
[16,null,null,300,60000,{"$f":"'BILL CALC'!I36","v":5525.26},{"$f":"'BILL CALC'!R36","v":6275.16},749.89999999999964,13.600000000000001,null,40.86,305.45999999999998,797.35,-9.7799999999999994,6659.1500000000005,7409.05,11.3]
[17,null,null,300,90000,{"$f":"'BILL CALC'!I37","v":7002.2199999999993},{"$f":"'BILL CALC'!R37","v":7955.4},953.18000000000029,13.600000000000001,null,61.29,458.19,962.55,-14.67,8469.5799999999981,9422.7599999999984,11.3]
[18,null,null,300,120000,{"$f":"'BILL CALC'!I38","v":8265.2200000000012},{"$f":"'BILL CALC'!R38","v":9392.2300000000014},1127.0100000000002,13.600000000000001,null,81.72,610.91999999999996,1088.9000000000001,-19.559999999999999,10027.200000000001,11154.210000000001,11.200000000000001]
[19,null,null,500,100000,{"$f":"'BILL CALC'!I39","v":9144.5400000000009},{"$f":"'BILL CALC'!R39","v":10391.48},1246.9399999999987,13.600000000000001,null,68.099999999999994,509.1,1317.26,-16.3,11022.700000000003,12269.640000000001,11.3]
[20,null,null,500,200000,{"$f":"'BILL CALC'!I40","v":13675.480000000001},{"$f":"'BILL CALC'!R40","v":15546.03},1870.5499999999993,13.700000000000001,null,136.19999999999999,1018.2,1796.69,-32.6,16593.970000000005,18464.52,11.3]
[21,null,null,500,300000,{"$f":"'BILL CALC'!I41","v":17707.18},{"$f":"'BILL CALC'!R41","v":20132.63},2425.4500000000007,13.700000000000001,null,204.3,1527.3,2185.46,-48.9,21575.339999999997,24000.789999999997,11.200000000000001]
[]
[22,null,"EH","WINTER"]
[23,null,null,"NA",9400,{"$f":"ROUND(($E75*CUR_EH_KWH_1)+CUR_EH_CST_2,2)","v":618.98},{"$f":"ROUND($E75*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":692.53},{"$f":"G75-F75","v":73.549999999999955},{"$f":"ROUND(H75/F75,3)*100","v":11.899999999999999},null,{"$f":"ROUND(E75*CUR_FAC,2)","v":6.4},{"$f":"ROUND(E75*DSM_DIST,2)","v":47.86},{"$f":"ROUND((F75+$L75+$N75-PRO_BASE_FUEL*$E75)*PRO_ESM_NONRES,2)","v":80.13},{"$f":"ROUND(E75*RS_PSM,2)","v":-1.53},{"$f":"F75+K75+L75+M75+N75","v":751.84},{"$f":"G75+K75+L75+M75+N75","v":825.39},{"$f":"ROUND((P75-O75)/O75,3)*100","v":9.8000000000000007}]
[24,null,null,"NA",23600,{"$f":"ROUND($E76*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":1502.25},{"$f":"ROUND($E76*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":1693.38},{"$f":"G76-F76","v":191.13000000000011},{"$f":"ROUND(H76/F76,3)*100","v":12.7},null,{"$f":"ROUND(E76*CUR_FAC,2)","v":16.07},{"$f":"ROUND(E76*DSM_DIST,2)","v":120.15},{"$f":"ROUND((F76+$L76+$N76-PRO_BASE_FUEL*$E76)*PRO_ESM_NONRES,2)","v":191.77},{"$f":"ROUND(E76*RS_PSM,2)","v":-3.85},{"$f":"F76+K76+L76+M76+N76","v":1826.39},{"$f":"G76+K76+L76+M76+N76","v":2017.5200000000002},{"$f":"ROUND((P76-O76)/O76,3)*100","v":10.5}]
[25,null,null,"NA",37800,{"$f":"ROUND($E77*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":2385.52},{"$f":"ROUND($E77*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":2694.22},{"$f":"G77-F77","v":308.69999999999982},{"$f":"ROUND(H77/F77,3)*100","v":12.9},null,{"$f":"ROUND(E77*CUR_FAC,2)","v":25.74},{"$f":"ROUND(E77*DSM_DIST,2)","v":192.44},{"$f":"ROUND((F77+$L77+$N77-PRO_BASE_FUEL*$E77)*PRO_ESM_NONRES,2)","v":303.41000000000003},{"$f":"ROUND(E77*RS_PSM,2)","v":-6.16},{"$f":"F77+K77+L77+M77+N77","v":2900.95},{"$f":"G77+K77+L77+M77+N77","v":3209.6499999999996},{"$f":"ROUND((P77-O77)/O77,3)*100","v":10.6}]
[]
[null,null," CUSTOMER CHARGE IS BASED ON THREE PHASE SECONDARY SERVICE."]
[null,null,{"$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 $0.000681 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.005091 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NonRes,\"00.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 18.16%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM  \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(4) RIDER PSM  ($0.000163) PER KWH."}]
[null,null,{"$f":"\"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)(6)","BILL (5)(6)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","PSM (4)","(C+G+H+I+J)","(D+G+H+I+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)",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($E103*$U$103*CUR_DT_SUM_E_ON,2)+ROUND($E103*(1-$U$103)*CUR_DT_SUM_E_OFF,2)+ROUND($D103*$W$103*CUR_DT_SEC_DEMON,2)+ROUND($D103*(1-$W$103)*CUR_DT_SEC_DEMOFF,2)+CUR_DT_SEC_CST3","v":12314.67},{"$f":"ROUND($E103*$U$103*PRO_DT_SUM_E_ON,2)+ROUND($E103*(1-$U$103)*PRO_DT_SUM_E_OFF,2)+ROUND($D103*$W$103*PRO_DT_SUM_PEAK,2)+ROUND($D103*(1-$W$103)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":13794.12},{"$f":"G103-F103","v":1479.4500000000007},{"$f":"ROUND(H103/F103,3)*100","v":12},null,{"$f":"ROUND(E103*CUR_FAC,2)","v":98.06},{"$f":"ROUND(E103*DSM_DIST,2)","v":733.1},{"$f":"ROUND((F103+$L103+$N103-PRO_BASE_FUEL*$E103)*PRO_ESM_NONRES,2)","v":1741.87},{"$f":"ROUND(E103*RS_PSM,2)","v":-23.47},{"$f":"F103+K103+L103+M103+N103","v":14864.230000000001},{"$f":"G103+K103+L103+M103+N103","v":16343.680000000002},{"$f":"ROUND((P103-O103)/O103,3)*100","v":10},null,null,null,{"$f":"'Rate DT-Sec'!H33/'Rate DT-Sec'!H35","v":0.2962842794976091},{"$f":"'Rate DT-Sec'!H49/'Rate DT-Sec'!H51","v":0.28848024099182829},{"$f":"'Rate DT-Sec'!H28/'Rate DT-Sec'!H30","v":0.97419171760935364},{"$f":"'Rate DT-Sec'!H44/'Rate DT-Sec'!H46","v":0.98000426744218205}]
[2,null,null,500,288000,17774.169999999998,19914.669999999998,2140.5,12,null,196.13,1466.21,2238.83,-46.94,21628.399999999998,23768.899999999998,{"$f":"ROUND((P104-O104)/O104,3)*100","v":9.9}]
[3,null,null,800,230400,19627.29,21992.59,2365.2999999999993,12.1,null,156.9,1172.97,2773.15,-37.56,23692.750000000004,26058.050000000003,10]
[4,null,null,800,460800,28362.47,31785.469999999998,3422.9999999999964,12.1,null,313.8,2345.9299999999998,3568.29,-75.11,34515.379999999997,37938.379999999997,9.9]
[5,null,null,1000,288000,24502.35,27458.23,2955.880000000001,12.1,null,196.13,1466.21,3460.67,-46.94,29578.420000000002,32534.3,10]
[6,null,null,1000,576000,35421.35,39699.33,4277.9800000000032,12.1,null,392.26,2932.42,4454.6099999999997,-93.89,43106.75,47384.73,9.9]
[7,null,null,1200,345600,29377.420000000002,32923.879999999997,3546.4599999999955,12.1,null,235.35,1759.45,4148.1899999999996,-56.33,35464.080000000002,39010.539999999994,10]
[8,null,null,1200,691200,42480.21,47613.2,5132.989999999998,12.1,null,470.71,3518.9,5340.91,-112.67,51698.06,56831.05,9.9]
[9,null,null,1500,432000,36690.020000000004,41122.35,4432.3299999999945,12.1,null,294.19,2199.31,5179.47,-70.42,44292.570000000007,48724.9,10]
[10,null,null,1500,864000,53068.520000000004,59484,6415.4799999999959,12.1,null,588.38,4398.62,6670.38,-140.83000000000001,64585.07,71000.55,9.9]
[]
[11,null,"   DT (WINTER)",500,144000,{"$f":"ROUND($E114*$V$103*CUR_DT_WIN_E_ON,2)+ROUND($E114*(1-$V$103)*CUR_DT_SUM_E_OFF,2)+ROUND($D114*$X$103*CUR_DT_WIN_PEAK_ON,2)+ROUND($D114*(1-$X$103)*CUR_DT_WIN_PK_OFF,2)+CUR_DT_SEC_CST3","v":11897.81},{"$f":"ROUND($E114*$V$103*PRO_DT_WIN_E_ON,2)+ROUND($E114*(1-$V$103)*PRO_DT_WIN_E_OFF,2)+ROUND($D114*$X$103*PRO_DT_WIN_PEAK,2)+ROUND($D114*(1-$X$103)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":13326.429999999998},{"$f":"G114-F114","v":1428.619999999999},{"$f":"ROUND(H114/F114,3)*100","v":12},null,{"$f":"ROUND(E114*CUR_FAC,2)","v":98.06},{"$f":"ROUND(E114*DSM_DIST,2)","v":733.1},{"$f":"ROUND((F114+$L114+$N114-PRO_BASE_FUEL*$E114)*PRO_ESM_NONRES,2)","v":1666.16},{"$f":"ROUND(E114*RS_PSM,2)","v":-23.47},{"$f":"F114+K114+L114+M114+N114","v":14371.66},{"$f":"G114+K114+L114+M114+N114","v":15800.279999999999},{"$f":"ROUND((P114-O114)/O114,3)*100","v":9.9}]
[12,null,null,500,288000,17266.580000000002,19345.14,2078.5599999999977,12,null,196.13,1466.21,2146.66,-46.94,21028.640000000003,23107.200000000001,9.9]
[13,null,null,800,230400,18960.289999999997,21244.3,2284.010000000002,12,null,156.9,1172.97,2652.02,-37.56,22904.62,25188.63,10]
[14,null,null,800,460800,27550.319999999996,30874.23,3323.9100000000035,12.1,null,313.8,2345.9299999999998,3420.81,-75.11,33555.749999999993,36879.659999999996,9.9]
[15,null,null,1000,288000,23668.6,26522.86,2854.260000000002,12.1,null,196.13,1466.21,3309.26,-46.94,28593.26,31447.52,10]
[16,null,null,1000,576000,34406.15,38560.269999999997,4154.1199999999953,12.1,null,392.26,2932.42,4270.25,-93.89,41907.19,46061.31,9.9]
[17,null,null,1200,345600,28376.93,31801.429999999997,3424.4999999999964,12.1,null,235.35,1759.45,3966.5,-56.33,34281.899999999994,37706.399999999994,10]
[18,null,null,1200,691200,41261.99,46246.329999999994,4984.3399999999965,12.1,null,470.71,3518.9,5119.68,-112.67,50258.61,55242.95,9.9]
[19,null,null,1500,432000,35439.4,39719.300000000003,4279.9000000000015,12.1,null,294.19,2199.31,4952.3599999999997,-70.42,42814.840000000004,47094.740000000005,10]
[20,null,null,1500,864000,51545.72,57775.41,6229.6900000000023,12.1,null,588.38,4398.62,6393.83,-140.83000000000001,62785.72,69015.41,9.9]
[]
[null,null,{"$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 $0.000681 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.005091 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NonRes,\"00.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 18.16%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM ($0.000163)  PER KWH."}]
[null,null,{"$f":"\"(5) 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":"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH AND THREE PHASE SECONDARY SERVICE."}]
[null,null,{"$f":"\"(6) 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":"(6) 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.   2019-00271"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 4 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)","BILL (5)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","PSM (4)","(C+G+H+I+J)","(D+G+H+I+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DP",100,14400,{"$f":"IF($E149>($D149*300),((($D149*300)*CUR_DP_KWH1)+(($E149-($D149*300))*CUR_DP_KWH2)+($D149*CUR_DP_DEMAND)+CUR_DP_CST),(($E149*CUR_DP_KWH1)+($D149*CUR_DP_DEMAND)+CUR_DP_CST))","v":1644.7248},{"$f":"IF($E149>($D149*300),((($D149*300)*PRO_DP_KWH1)+(($E149-($D149*300))*PRO_DP_KWH2)+($D149*PRO_DP_DEMAND)+PRO_DP_CST),(($E149*PRO_DP_KWH1)+($D149*PRO_DP_DEMAND)+PRO_DP_CST))","v":1857.1232},{"$f":"G149-F149","v":212.39840000000004},{"$f":"ROUND(H149/F149,3)*100","v":12.9},null,{"$f":"ROUND(E149*CUR_FAC,2)","v":9.81},{"$f":"ROUND(E149*DSM_DIST,2)","v":73.31},{"$f":"ROUND((F149+$L149+$N149-PRO_BASE_FUEL*$E149)*PRO_ESM_NONRES,2)","v":249.23},{"$f":"ROUND(E149*RS_PSM,2)","v":-2.35},{"$f":"F149+K149+L149+M149+N149","v":1974.7248},{"$f":"G149+K149+L149+M149+N149","v":2187.1232},{"$f":"ROUND((P149-O149)/O149,3)*100","v":10.8}]
[2,null,null,100,28800,2380.4495999999999,2695.2464,314.79680000000008,13.200000000000001,null,19.61,146.62,333.39,-4.6900000000000004,2875.3795999999998,3190.1763999999998,{"$f":"ROUND((P150-O150)/O150,3)*100","v":10.9}]
[3,null,null,100,43200,3012.2507999999998,3414.6884,402.4376000000002,13.4,null,29.42,219.93,398.68,-7.04,3653.2407999999996,4055.6783999999998,11]
[4,null,null,200,28800,3172.4495999999999,3597.2464,424.79680000000008,13.4,null,19.61,146.62,477.22,-4.6900000000000004,3811.2095999999997,4236.0064000000002,11.1]
[5,null,null,200,57600,4643.8991999999998,5273.4928,629.59360000000015,13.600000000000001,null,39.229999999999997,293.24,645.54,-9.39,5612.5191999999988,6242.112799999999,11.200000000000001]
[6,null,null,200,86400,5907.5015999999996,6712.3768,804.8752000000004,13.600000000000001,null,58.84,439.86,776.12,-14.08,7168.2415999999994,7973.1167999999998,11.200000000000001]
[7,null,null,300,43200,4700.1743999999999,5337.3696,637.19520000000011,13.600000000000001,null,29.42,219.93,705.21,-7.04,5647.6944000000003,6284.8896000000004,11.3]
[8,null,null,300,86400,6907.3487999999998,7851.7392,944.39040000000023,13.700000000000001,null,58.84,439.86,957.69,-14.08,8349.6587999999992,9294.0492000000013,11.3]
[9,null,null,300,129600,8802.7523999999994,10010.065199999999,1207.3127999999997,13.700000000000001,null,88.26,659.79,1153.55,-21.12,10683.232399999999,11890.545199999999,11.3]
[10,null,null,500,72000,7755.6239999999998,8817.616,1061.9920000000002,13.700000000000001,null,49.03,366.55,1161.18,-11.74,9320.6440000000002,10382.636,11.4]
[11,null,null,500,144000,11434.248,13008.232,1573.9840000000004,13.8,null,98.06,733.1,1581.98,-23.47,13823.918,15397.902,11.4]
[12,null,null,500,216000,14593.254000000001,16605.441999999999,2012.1879999999983,13.8,null,147.1,1099.6600000000001,1908.42,-35.21,17713.224000000002,19725.411999999997,11.4]
[13,null,null,800,115200,12338.7984,14037.9856,1699.1872000000003,13.8,null,78.45,586.48,1845.14,-18.78,14830.088399999999,16529.275600000001,11.5]
[14,null,null,800,230400,18224.596799999999,20742.9712,2518.3744000000006,13.8,null,156.9,1172.97,2518.42,-37.56,22035.326799999999,24553.7012,11.4]
[15,null,null,800,345600,23279.006399999998,26498.5072,3219.5008000000016,13.8,null,235.35,1759.45,3040.72,-56.33,28258.196399999997,31477.697199999999,11.4]
[16,null,null,1000,144000,15394.248,17518.232,2123.9840000000004,13.8,null,98.06,733.1,2301.12,-23.47,18503.057999999997,20627.041999999998,11.5]
[17,null,null,1000,288000,22751.495999999999,25899.464,3147.9680000000008,13.8,null,196.13,1466.21,3142.72,-46.94,27509.616000000002,30657.584000000003,11.4]
[18,null,null,1000,432000,29069.508000000002,33093.883999999998,4024.3759999999966,13.8,null,294.19,2199.31,3795.59,-70.42,35288.178,39312.554000000004,11.4]
[19,null,null,1500,216000,23032.871999999999,26218.847999999998,3185.9759999999987,13.8,null,147.1,1099.6600000000001,3441.05,-35.21,27685.471999999998,30871.447999999997,11.5]
[20,null,null,1500,432000,34068.743999999999,38790.695999999996,4721.9519999999975,13.900000000000002,null,294.19,2199.31,4703.45,-70.42,41195.273999999998,45917.225999999995,11.5]
[21,null,null,1500,648000,43545.762000000002,49582.326000000001,6036.5639999999985,13.900000000000002,null,441.29,3298.97,5682.76,-105.62,52863.162000000004,58899.726000000002,11.4]
[22,null,null,3000,432000,45948.743999999999,52320.695999999996,6371.9519999999975,13.900000000000002,null,294.19,2199.31,6860.86,-70.42,55232.684000000001,61604.635999999999,11.5]
[23,null,null,3000,864000,68020.487999999998,77464.391999999993,9443.903999999995,13.900000000000002,null,588.38,4398.62,9385.65,-140.83000000000001,82252.30799999999,91696.211999999985,11.5]
[24,null,null,3000,1296000,86974.524000000005,99047.652000000002,12073.127999999997,13.900000000000002,null,882.58,6597.94,11344.27,-211.25,105588.06400000001,117661.19200000001,11.4]
[" "]
[]
[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 $0.000681 PER KWH."}]
[" ",null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.005091 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NonRes,\"00.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 18.16%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM ($0.000163)  PER KWH."}]
[null,null,{"$f":"\"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"J. L. Kern"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)(6)","BILL (5)(6)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","PSM (4)","(C+G+H+I+J)","(D+G+H+I+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I)","(J)","(K)","(L)","(M)",null,null,null,null,null,"On-peak Demand %",null,"On-peak Energy %"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","(%)",null,null,null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   TT (SUMMER)",1000,200000,{"$f":"ROUND($E198*$Y$198*CUR_SUM_TT_ON_KWH,2)+ROUND($E198*(1-$Y$198)*CUR_TT_OFF,2)+ROUND($D198*$W$198*CUR_TT_SUM_PEAK,2)+ROUND($D198*(1-$W$198)*CUR_TT_SUM_PK_OFF,2)+CUR_TT_SUM_CST","v":16973.650000000001},{"$f":"ROUND($E198*$Y$198*PRO_SUM_TT_ON_KWH,2)+ROUND($E198*(1-$Y$198)*PRO_TT_OFF,2)+ROUND($D198*$W$198*PRO_TT_SUM_PEAK,2)+ROUND($D198*(1-$W$198)*PRO_TT_SUM_PK_OFF,2)+PRO_TT_SUM_CST","v":18365.650000000001},{"$f":"G198-F198","v":1392},{"$f":"ROUND(H198/F198,3)*100","v":8.2000000000000011},null,{"$f":"ROUND(E198*CUR_FAC,2)","v":136.19999999999999},{"$f":"ROUND(E198*DSM_TRANS,2)","v":92.6},{"$f":"ROUND((F198+$L198+$N198-PRO_BASE_FUEL*$E198)*PRO_ESM_NONRES,2)","v":2227.5500000000002},{"$f":"ROUND(E198*RS_PSM,2)","v":-32.6},{"$f":"F198+K198+L198+M198+N198","v":19397.400000000001},{"$f":"G198+K198+L198+M198+N198","v":20789.400000000001},{"$f":"ROUND((P198-O198)/O198,3)*100","v":7.1999999999999993},null,null,null,null,null,{"$f":"'Rate TT'!H24/'Rate TT'!H26","v":0.96356211163724059},{"$f":"'Rate TT'!H38/'Rate TT'!H40","v":0.96437423270250866},{"$f":"'Rate TT'!H29/'Rate TT'!H31","v":0.34878280729536931},{"$f":"'Rate TT'!H43/'Rate TT'!H45","v":0.3069792332625455}]
[2,null,null,1000,400000,25626.9,27752.009999999995,2125.1099999999933,8.3000000000000007,null,272.39999999999998,185.2,2944.12,-65.2,28963.420000000002,31088.529999999995,{"$f":"ROUND((P199-O199)/O199,3)*100","v":7.3}]
[3,null,null,2500,500000,41684.129999999997,45164.1,3479.9700000000012,8.3000000000000007,null,340.5,231.5,5432.68,-81.5,47607.31,51087.28,7.3]
[4,null,null,2500,1000000,63317.25,68630.039999999994,5312.7899999999936,8.4,null,681,463,7224.09,-163,71522.34,76835.12999999999,7.3999999999999995]
[5,null,null,5000,1000000,82868.240000000005,89828.2,6959.9599999999919,8.4,null,681,463,10774.55,-163,94623.790000000008,101583.75,7.3999999999999995]
[6,null,null,5000,2000000,126134.47000000002,136760.07,10625.599999999991,8.4,null,1362,926,14357.38,-326,142453.85,153079.45000000001,7.5]
[7,null,null,10000,2000000,165236.47,179156.4,13919.929999999993,8.4,null,1362,926,21458.3,-326,188656.77,202576.69999999998,7.3999999999999995]
[8,null,null,10000,4000000,251768.95000000004,273020.14999999997,21251.199999999924,8.4,null,2724,1852,28623.96,-652,284316.91000000003,305568.11,7.5]
[9,null,null,10000,6000000,338301.42,366883.88999999996,28582.469999999972,8.4,null,4086,2778,35789.620000000003,-978,379977.04,408559.50999999995,7.5]
[10,null,null,20000,4000000,329972.95,357812.82,27839.869999999995,8.4,null,2724,1852,42825.81,-652,376722.76,404562.63,7.3999999999999995]
[11,null,null,20000,8000000,503037.90000000008,545540.28999999992,42502.389999999839,8.4,null,5448,3704,57157.13,-1304,568043.03,610545.41999999993,7.5]
[12,null,null,20000,12000000,676102.86,733267.77999999991,57164.919999999925,8.5,null,8172,5556,71488.45,-1956,759363.30999999994,816528.22999999986,7.5]
[13,null,null,40000,16000000,1005575.8300000001,1090580.5999999999,85004.769999999786,8.5,null,10896,7408,114223.46,-2608,1135495.29,1220500.0599999998,7.5]
[14,null,null,40000,24000000,1351705.7199999997,1466035.5599999998,114329.84000000008,8.5,null,16344,11112,142886.1,-3912,1518135.8199999998,1632465.66,7.5]
[15,null,null,80000,32000000,2010651.65,2180661.1999999997,170009.54999999981,8.5,null,21792,14816,228356.13,-5216,2270399.7799999998,2440409.3299999996,7.5]
[16,null,null,80000,48000000,2702911.4499999997,2931571.14,228659.69000000041,8.5,null,32688,22224,285681.40000000002,-7824,3035680.8499999996,3264340.54,7.5]
[17,null,null,160000,64000000,4020803.29,4360822.3999999994,340019.1099999994,8.5,null,43584,29632,456621.45,-10432,4540208.74,4880227.8499999996,7.5]
[18,null,null,160000,96000000,5405322.9000000004,5862642.2699999996,457319.36999999918,8.5,null,65376,44448,571272,-15648,6070770.9000000004,6528090.2699999996,7.5]
[]
[19,null,"   TT (WINTER)",1000,200000,{"$f":"ROUND($E217*$Z$198*CUR_WIN_TT_ON_KWH,2)+ROUND($E217*(1-$Z$198)*CUR_TT_OFF,2)+ROUND($D217*$X$198*CUR_TT_WIN_PEAK,2)+ROUND($D217*(1-$X$198)*CUR_TT_WIN_PK_OFF,2)+CUR_TT_WIN_CST","v":15369.989999999998},{"$f":"ROUND($E217*$Z$198*PRO_WIN_TT_ON_KWH,2)+ROUND($E217*(1-$Z$198)*PRO_TT_OFF,2)+ROUND($D217*$X$198*PRO_TT_WIN_PEAK,2)+ROUND($D217*(1-$X$198)*PRO_TT_WIN_PK_OFF,2)+PRO_TT_WIN_CST","v":16628.900000000001},{"$f":"G217-F217","v":1258.9100000000035},{"$f":"ROUND(H217/F217,3)*100","v":8.2000000000000011},null,{"$f":"ROUND(E217*CUR_FAC,2)","v":136.19999999999999},{"$f":"ROUND(E217*DSM_TRANS,2)","v":92.6},{"$f":"ROUND((F217+$L217+$N217-PRO_BASE_FUEL*$E217)*PRO_ESM_NONRES,2)","v":1936.33},{"$f":"ROUND(E217*RS_PSM,2)","v":-32.6},{"$f":"F217+K217+L217+M217+N217","v":17502.52},{"$f":"G217+K217+L217+M217+N217","v":18761.43},{"$f":"ROUND((P217-O217)/O217,3)*100","v":7.1999999999999993}]
[20,null,null,1000,400000,23812.359999999997,25786.559999999998,1974.2000000000007,8.3000000000000007,null,272.39999999999998,185.2,2614.6,-65.2,26819.359999999997,28793.559999999998,7.3999999999999995]
[21,null,null,2500,500000,37674.980000000003,40822.239999999998,3147.2599999999948,8.4,null,340.5,231.5,4704.62,-81.5,42870.100000000006,46017.36,7.3]
[22,null,null,2500,1000000,58780.92,63716.4,4935.4800000000032,8.4,null,681,463,6400.3,-163,66162.22,71097.7,7.5]
[23,null,null,5000,1000000,74849.98000000001,81144.47,6294.4899999999907,8.4,null,681,463,9318.44,-163,85149.420000000013,91443.91,7.3999999999999995]
[24,null,null,5000,2000000,117061.85,126932.79000000001,9870.9400000000023,8.4,null,1362,926,12709.79,-326,131733.64000000001,141604.58000000002,7.5]
[25,null,null,10000,2000000,149199.94,161788.96000000002,12589.020000000019,8.4,null,1362,926,18546.07,-326,169708.01,182297.03000000003,7.3999999999999995]
[26,null,null,10000,4000000,233623.67,253365.57,19741.899999999994,8.5,null,2724,1852,25328.78,-652,262876.45,282618.34999999998,7.5]
[27,null,null,10000,6000000,318047.40999999997,344942.2,26894.790000000037,8.5,null,4086,2778,32111.49,-978,356044.89999999997,382939.69,7.6]
[28,null,null,20000,4000000,297899.89,323077.90000000002,25178.010000000009,8.5,null,2724,1852,37001.339999999997,-652,338825.23,364003.24,7.3999999999999995]
[29,null,null,20000,8000000,466747.37,506231.15,39483.780000000028,8.5,null,5448,3704,50566.77,-1304,525162.14,564645.92000000004,7.5]
[30,null,null,20000,12000000,635594.82999999996,689384.39,53789.560000000056,8.5,null,8172,5556,64132.19,-1956,711499.02,765288.58000000007,7.6]
[31,null,null,40000,16000000,932994.72,1011962.3,78967.580000000075,8.5,null,10896,7408,101042.73,-2608,1049733.45,1128701.03,7.5]
[32,null,null,40000,24000000,1270689.67,1378268.79,107579.12000000011,8.5,null,16344,11112,128173.58,-3912,1422407.25,1529986.37,7.6]
[33,null,null,80000,32000000,1865489.4300000002,2023424.59,157935.15999999992,8.5,null,21792,14816,201994.67,-5216,2098876.1,2256811.2600000002,7.5]
[34,null,null,80000,48000000,2540879.3099999996,2756037.57,215158.26000000024,8.5,null,32688,22224,256256.36,-7824,2844223.6699999995,3059381.9299999997,7.6]
[35,null,null,160000,64000000,3730478.87,4046349.18,315870.31000000006,8.5,null,43584,29632,403898.53,-10432,4197161.4000000004,4513031.71,7.5]
[36,null,null,160000,96000000,5081258.6400000006,5511575.1299999999,430316.48999999929,8.5,null,65376,44448,512421.93,-15648,5687856.5700000003,6118173.0599999996,7.6]
[]
[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 $0.000681 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_TRANS,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.000463 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NonRes,\"00.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 18.16%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM ($0.000163)  PER KWH."}]
[null,null,{"$f":"\"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.023837  PER KWH."}]
[null,null,{"$f":"\"(6) 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":"(6) 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":26,"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,{"$f":"+CUR_RS_CUST","v":11},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":21.5},0,0,{"$f":"SUM(B7:E7)","v":32.5},null,{"$f":"PRO_RS_CUST","v":14},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":25.28},0,0,{"$f":"SUM(H7:K7)","v":39.28}]
[null,11,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":28.66},0,0,39.659999999999997,null,14,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":33.71},0,0,47.71]
[null,11,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":35.83},0,0,46.83,null,14,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":42.14},0,0,56.14]
[null,11,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":57.32},0,0,68.319999999999993,null,14,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":67.42},0,0,81.42]
[null,11,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":71.650000000000006},0,0,82.65,null,14,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":84.27},0,0,98.27]
[null,11,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":71.650000000000006},0,0,82.65,null,14,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":84.27},0,0,98.27]
[null,11,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":71.650000000000006},0,0,82.65,null,14,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":84.27},0,0,98.27]
[]
[]
[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",{"$f":"CUR_DS_CST_2","v":34.28},{"$f":"IF('SCH N'!$D52<=15,ROUND('SCH N'!$D52*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D52<=15,0,ROUND(('SCH N'!$D52-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E52<=6000,ROUND('SCH N'!$E52*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":160.4},{"$f":"IF('SCH N'!$E52<=6000,0,IF(('SCH N'!$D52*300)<=('SCH N'!$E52-6000),ROUND(('SCH N'!$D52*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E52-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E52<=(6000+('SCH N'!$D52*300)),0,ROUND(('SCH N'!$E52-(6000+('SCH N'!$D52*300)))*(CUR_DS_KWH_3),2))","v":0},{"$f":"SUM(B21:H21)","v":194.68},null,{"$f":"PRO_DS_CST_2","v":30},{"$f":"IF('SCH N'!$D52<=15,ROUND('SCH N'!$D52*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D52<=15,0,ROUND(('SCH N'!$D52-15)*PRO_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E52<=6000,ROUND('SCH N'!$E52*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":182.48},{"$f":"IF('SCH N'!$E52<=6000,0,IF(('SCH N'!$D52*300)<=('SCH N'!$E52-6000),ROUND(('SCH N'!$D52*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E52-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E52<=(6000+('SCH N'!$D52*300)),0,ROUND(('SCH N'!$E52-(6000+('SCH N'!$D52*300)))*(PRO_DS_KWH_3),2))","v":0},{"$f":"SUM(K21:Q21)","v":212.48}]
[null,{"$f":"CUR_DS_CST_2","v":34.28},{"$f":"IF('SCH N'!$D53<=15,ROUND('SCH N'!$D53*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D53<=15,0,ROUND(('SCH N'!$D53-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E53<=6000,ROUND('SCH N'!$E53*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":320.8},{"$f":"IF('SCH N'!$E53<=6000,0,IF(('SCH N'!$D53*300)<=('SCH N'!$E53-6000),ROUND(('SCH N'!$D53*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E53-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E53<=(6000+('SCH N'!$D53*300)),0,ROUND(('SCH N'!$E53-(6000+('SCH N'!$D53*300)))*(CUR_DS_KWH_3),2))","v":0},355.08000000000004,null,{"$f":"PRO_DS_CST_2","v":30},{"$f":"IF('SCH N'!$D53<=15,ROUND('SCH N'!$D53*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D53<=15,0,ROUND(('SCH N'!$D53-15)*PRO_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E53<=6000,ROUND('SCH N'!$E53*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":364.95},{"$f":"IF('SCH N'!$E53<=6000,0,IF(('SCH N'!$D53*300)<=('SCH N'!$E53-6000),ROUND(('SCH N'!$D53*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E53-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E53<=(6000+('SCH N'!$D53*300)),0,ROUND(('SCH N'!$E53-(6000+('SCH N'!$D53*300)))*(PRO_DS_KWH_3),2))","v":0},394.95]
[null,34.28,{"$f":"IF('SCH N'!$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'!$E54*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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},515.48,null,30,{"$f":"IF('SCH N'!$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'!$E54*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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},577.42999999999995]
[null,34.28,{"$f":"IF('SCH N'!$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":123.75},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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},639.23,null,30,{"$f":"IF('SCH N'!$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":140.69999999999999},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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},718.12999999999988]
[null,34.28,{"$f":"IF('SCH N'!$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":123.75},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E56-6000)*(CUR_DS_KWH_2),2)))","v":147.69999999999999},{"$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},786.93000000000006,null,30,{"$f":"IF('SCH N'!$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":140.69999999999999},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E56-6000)*(PRO_DS_KWH_2),2)))","v":168.02},{"$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},886.14999999999986]
[null,34.28,{"$f":"IF('SCH N'!$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":123.75},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E57-6000)*(CUR_DS_KWH_2),2)))","v":295.39},{"$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},934.62,null,30,{"$f":"IF('SCH N'!$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":140.69999999999999},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E57-6000)*(PRO_DS_KWH_2),2)))","v":336.05},{"$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},1054.1799999999998]
[null,34.28,{"$f":"IF('SCH N'!$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":288.75},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E58-6000)*(CUR_DS_KWH_2),2)))","v":196.93},{"$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},1001.1600000000001,null,30,{"$f":"IF('SCH N'!$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":328.3},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E58-6000)*(PRO_DS_KWH_2),2)))","v":224.03},{"$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},1129.76]
[null,34.28,{"$f":"IF('SCH N'!$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":288.75},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E59-6000)*(CUR_DS_KWH_2),2)))","v":443.09},{"$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},1247.32,null,30,{"$f":"IF('SCH N'!$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":328.3},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E59-6000)*(PRO_DS_KWH_2),2)))","v":504.07},{"$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},1409.8]
[null,34.28,{"$f":"IF('SCH N'!$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":288.75},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E60-6000)*(CUR_DS_KWH_2),2)))","v":689.25},{"$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},1493.48,null,30,{"$f":"IF('SCH N'!$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":328.3},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E60-6000)*(PRO_DS_KWH_2),2)))","v":784.11},{"$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},1689.8400000000001]
[null,34.28,{"$f":"IF('SCH N'!$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":495},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E61-6000)*(CUR_DS_KWH_2),2)))","v":443.09},{"$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},1453.57,null,30,{"$f":"IF('SCH N'!$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":562.79999999999995},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E61-6000)*(PRO_DS_KWH_2),2)))","v":504.07},{"$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},1644.3]
[null,34.28,{"$f":"IF('SCH N'!$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":495},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E62-6000)*(CUR_DS_KWH_2),2)))","v":689.25},{"$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},1699.73,null,30,{"$f":"IF('SCH N'!$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":562.79999999999995},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E62-6000)*(PRO_DS_KWH_2),2)))","v":784.11},{"$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},1924.3400000000001]
[null,34.28,{"$f":"IF('SCH N'!$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":495},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E63-6000)*(CUR_DS_KWH_2),2)))","v":1107.72},{"$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":60.48},2178.6799999999998,null,30,{"$f":"IF('SCH N'!$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":562.79999999999995},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E63-6000)*(PRO_DS_KWH_2),2)))","v":1260.18},{"$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":68.8},2469.21]
[null,34.28,{"$f":"IF('SCH N'!$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":701.25},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E64-6000)*(CUR_DS_KWH_2),2)))","v":689.25},{"$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},1905.98,null,30,{"$f":"IF('SCH N'!$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":797.3},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E64-6000)*(PRO_DS_KWH_2),2)))","v":784.11},{"$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},2158.84]
[null,34.28,{"$f":"IF('SCH N'!$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":701.25},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E65-6000)*(CUR_DS_KWH_2),2)))","v":1181.57},{"$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":0},2398.3000000000002,null,30,{"$f":"IF('SCH N'!$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":797.3},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E65-6000)*(PRO_DS_KWH_2),2)))","v":1344.19},{"$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":0},2718.92]
[null,34.28,{"$f":"IF('SCH N'!$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":701.25},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E66-6000)*(CUR_DS_KWH_2),2)))","v":1476.96},{"$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":161.27000000000001},2854.96,null,30,{"$f":"IF('SCH N'!$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":797.3},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E66-6000)*(PRO_DS_KWH_2),2)))","v":1680.24},{"$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":183.46},3238.4300000000003]
[null,34.28,{"$f":"IF('SCH N'!$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":2351.25},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E67-6000)*(CUR_DS_KWH_2),2)))","v":2658.53},{"$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},5525.26,null,30,{"$f":"IF('SCH N'!$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":2673.3},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E67-6000)*(PRO_DS_KWH_2),2)))","v":3024.43},{"$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},6275.16]
[null,34.28,{"$f":"IF('SCH N'!$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":2351.25},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E68-6000)*(CUR_DS_KWH_2),2)))","v":4135.49},{"$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":0},7002.2199999999993,null,30,{"$f":"IF('SCH N'!$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":2673.3},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E68-6000)*(PRO_DS_KWH_2),2)))","v":4704.67},{"$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":0},7955.4]
[null,34.28,{"$f":"IF('SCH N'!$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":2351.25},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E69-6000)*(CUR_DS_KWH_2),2)))","v":4430.88},{"$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":967.61},8265.2200000000012,null,30,{"$f":"IF('SCH N'!$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":2673.3},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E69-6000)*(PRO_DS_KWH_2),2)))","v":5040.72},{"$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":1100.78},9392.2300000000014]
[null,34.28,{"$f":"IF('SCH N'!$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":4001.25},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E70-6000)*(CUR_DS_KWH_2),2)))","v":4627.8100000000004},{"$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},9144.5400000000009,null,30,{"$f":"IF('SCH N'!$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":4549.3},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E70-6000)*(PRO_DS_KWH_2),2)))","v":5264.75},{"$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},10391.48]
[null,34.28,{"$f":"IF('SCH N'!$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":4001.25},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E71-6000)*(CUR_DS_KWH_2),2)))","v":7384.8},{"$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":1773.95},13675.480000000001,null,30,{"$f":"IF('SCH N'!$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":4549.3},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E71-6000)*(PRO_DS_KWH_2),2)))","v":8401.2000000000007},{"$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":2018.1},15546.03]
[null,34.28,{"$f":"IF('SCH N'!$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":4001.25},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":481.2},{"$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'!$E72-6000)*(CUR_DS_KWH_2),2)))","v":7384.8},{"$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":5805.65},17707.18,null,30,{"$f":"IF('SCH N'!$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":4549.3},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":547.42999999999995},{"$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'!$E72-6000)*(PRO_DS_KWH_2),2)))","v":8401.2000000000007},{"$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":6604.7},20132.63]
[]
[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",{"$f":"CUR_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E75*(CUR_EH_KWH_1),2)","v":584.70000000000005},null,null,{"$f":"SUM(B45:H45)","v":618.98},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E75*(PRO_EH_KWH_1),2)","v":662.53},null,null,{"$f":"SUM(K45:Q45)","v":692.53}]
[null,{"$f":"CUR_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E76*(CUR_EH_KWH_1),2)","v":1467.97},null,null,{"$f":"SUM(B46:H46)","v":1502.25},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E76*(PRO_EH_KWH_1),2)","v":1663.38},null,null,{"$f":"SUM(K46:Q46)","v":1693.38}]
[null,{"$f":"CUR_EH_CST_2","v":34.28},null,null,null,{"$f":"ROUND('SCH N'!E77*(CUR_EH_KWH_1),2)","v":2351.2399999999998},null,null,{"$f":"SUM(B47:H47)","v":2385.52},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E77*(PRO_EH_KWH_1),2)","v":2664.22},null,null,{"$f":"SUM(K47:Q47)","v":2694.22}]

{"sheet":"Revenue Requirements","index":27,"n_rows":48,"n_cols":18,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["REVENUE REQUIREMENTS FROM COST OF SERVICE STUDY"]
[]
[null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,null,null,null,null,null,null,null,"Proposed Revenue Requirements"]
[null,"SCHEDULE M - CURRENT RATE Revenues",null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,"Comparison of Calculated Proposed Revenues Less COS Revenue Requirement"]
[null,"No Riders but Including Fuel",null,null,null,null,"Proposed Revenue Requirements",null,null,null,null,null,{"$f":"B4","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"B4","v":"CASE NO.   2019-00271"}]
[null,null,null,null,null,null,{"$f":"B4","v":"CASE NO.   2019-00271"},null,null,null,null,null,"Lighting Breakdown"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","+ value is high & - value is low"]
[null,null,"Customer Bills","Current Rate Revenues - No Riders - Including Fuel",null,null,"Rate","Customer Component RRs","COS - no riders - includes fuel and FAC","% Change","Increase",null,"Lighting Rate Schedule","Test Period Revenues Using Current Rates - No Riders - with Fuel","Percentage",null,"RS",{"$f":"'Proposed Rates'!C21","v":-536}]
[null,"RS",{"$f":"'SCH M-2.3'!F22","v":1567592},{"$f":"'Rate RS'!AN69+'Rate RS'!AN75","v":123883637},null,null,"RS",22028493,147196005,{"$f":"(I10-D10)/D10","v":0.18817955756336086},{"$f":"I10-D10","v":23312368},null,"SL",{"$f":"'Rate SL'!AO419+'Rate SL'!AO314+'Rate SL'!AO428","v":1347229},{"$f":"N10/$N$16","v":0.71795925327876275},null,"DS",{"$f":"'Proposed Rates'!G50","v":346}]
[null,"DS",{"$f":"'SCH M-2.3'!F25","v":157764},{"$f":"'Rate DS'!AO96+'Rate DS'!AO101","v":90215137},null,null,"DS",3439724,101425537,{"$f":"(I11-D11)/D11","v":0.12426296043866784},null,null,"TL",{"$f":"'Rate TL'!AO91","v":73570},3.9206595362569076E-2,null,"DS-RTP","NA"]
[null,"DS-RTP",{"$f":"'SCH M-2.3'!F41","v":36},{"$f":"'Rate DS RTP'!AO75","v":44258},null,null,"DS-RTP",null,null,null,null,null,"UOLS",{"$f":"'Rate UOLS'!AO56","v":184792},9.8478526168816985E-2,null,"DT-Secondary","NA"]
[null,"DT-Secondary",{"$f":"'SCH M-2.3'!F27","v":1876},{"$f":"'Rate DT-Sec'!AO120+'Rate DT-Sec'!AO125","v":46843605},null,null,"DT-Secondary",106940,52385150,{"$f":"(I13-D13)/D13","v":0.11829885851014242},null,null,"NSU",{"$f":"'Rate NSU'!AO88","v":69355},3.6960356413904834E-2,null,"DT-Secondary - RTP","NA"]
[null,"DT-Secondary - RTP",{"$f":"'SCH M-2.3'!F40","v":24},{"$f":"'Rate DT RTP-S'!AO75","v":66511},null,null,"DT-Secondary - RTP",null,null,null,null,null,"SC",{"$f":"'Rate SC'!AO138","v":3804},2.0272106668371998E-3,null,"DT-Primary",{"$f":"'Proposed Rates'!O40","v":352}]
[null,"DT-Primary",{"$f":"'SCH M-2.3'!F26","v":455},{"$f":"'Rate DT-Pri'!AO124+'Rate DT-Pri'!AO129","v":29943872},null,null,"DT-Primary",3494,33655269,{"$f":"(I15-D15)/D15","v":0.12394512640182272},null,null,"SE",{"$f":"'Rate SE'!AO101","v":197720},0.10536805810910913,null,"DT-Primary - RTP","NA"]
[null,"DT-Primary - RTP",{"$f":"'SCH M-2.3'!F39","v":0},0,null,null,"DT-Primary - RTP",null,null,null,null,null,"Total",{"$f":"SUM(N10:N15)","v":1876470},null,null,"EH",{"$f":"'Proposed Rates'!W24","v":1}]
[null,"EH",{"$f":"'SCH M-2.3'!F28","v":481},{"$f":"'Rate EH'!AO82+'Rate EH'!AO87","v":600937},null,null,"EH",29731,865442,{"$f":"(I17-D17)/D17","v":0.44015429238006648},null,null,null,null,null,null,"SP",{"$f":"'Proposed Rates'!AA24","v":0}]
[null,"SP",{"$f":"'SCH M-2.3'!F29","v":180},{"$f":"'Rate SP GSFL'!AO92+'Rate SP GSFL'!AO97","v":29960},null,null,"SP",3874,33078,{"$f":"(I18-D18)/D18","v":0.10407209612817089},{"$f":"I18-D18","v":3118},null,"COSS Total - Test Year",{"$f":"I23","v":2104747},null,null,"GSFL",{"$f":"'Proposed Rates'!AE22","v":2}]
[null,"GSFL",{"$f":"'SCH M-2.3'!F30","v":540},{"$f":"'Rate SP GSFL'!AO111+'Rate SP GSFL'!AO116","v":577046},null,null,"GSFL",25209,626648,{"$f":"(I19-D19)/D19","v":8.5958485112105451E-2},null,null,"Percent Increase Required",{"$f":"(N18/N16)-1","v":0.12165235788475171},null,null,"DP",{"$f":"'Proposed Rates'!AJ36","v":-249}]
[null,"DP",{"$f":"'SCH M-2.3'!F31","v":120},{"$f":"'Rate DP'!AO89+'Rate DP'!AO94","v":1361377},null,null,"DP",4569,1547017,{"$f":"(I20-D20)/D20","v":0.13636193354228843},{"$f":"I20-D20","v":185640},null,null,null,null,null,"TT",{"$f":"'Proposed Rates'!AO38","v":-53}]
[null,"TT",{"$f":"'SCH M-2.3'!F35","v":155},{"$f":"'Rate TT'!AO111+'Rate TT'!AO116","v":13540845},null,null,"TT",2415,15232573,{"$f":"(I21-D21-D22)/(D21+D22)","v":8.3230764985882694E-2},{"$f":"I21-D21-D22","v":1170405},null,null,null,null,null,"TT - RTP","NA"]
[null,"TT - RTP",{"$f":"'SCH M-2.3'!F42","v":24},{"$f":"'Rate TT RTP'!AO77","v":521323},null,null,"TT - RTP",null,null,null,null,null,null,null,null,null,"Lighting",{"$f":"'Proposed Rates'!AT9","v":130}]
[null,"Lighting",{"$f":"'SCH M-2.3'!F53","v":357475},{"$f":"N16","v":1876470},null,null,"Lighting",991687,2104747,{"$f":"(I23-D23)/D23","v":0.12165235788475169}]
[null,"Water Pumping",{"$f":"'SCH M-2.2'!F62","v":132},{"$f":"'SCH M-2.2'!V62-(ROUND('SCH M-2.2'!F62*DSM_RS_CUST,0)-ROUND('SCH M-2.2'!H62*DSM_DIST,0)-ROUND('SCH M-2.2'!H62*RS_PSM,0))*0","v":16848},null,null,"Water Pumping",2895,22709,{"$f":"(I24-D24)/D24","v":0.34787511870845206},null,null,null,null,null,null,"SUM",{"$f":"SUM(R9:R22)","v":-7}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lighting Rate Schedule","COSS Test Period Target Revenues","Increase %","Increase"]
[null,"Interdepartmental",null,{"$f":"+'SCH M-2.2'!V56","v":58828},null,null,"Interdepartmental",null,null,null,null,null,"SL",{"$f":"N18-SUM(N27:N31)","v":1511123},{"$f":"(N26/N10)-1","v":0.12165266632473015},{"$f":"N26-N10","v":163894}]
[null,null,null,null,null,null,null,null,null,null,null,null,"TL",{"$f":"ROUND($N$18*O11,0)","v":82520},{"$f":"(N27/N11)-1","v":0.12165284762810935},8950]
[null,"OTHER",{"$f":"'SCH M-2.2'!F56+'SCH M-2.2'!F62","v":144},{"$f":"'SCH M-2.2'!V64-(DSM_DIST*'SCH M-2.2'!H56)-'SCH M-2.2'!V62-(DSM_RS_CUST*'SCH M-2.2'!F56)","v":1750237.9989690001},null,null,"OTHER",0,{"$f":"'SCH M-2.3'!R64-'SCH M-2.3'!R56-'SCH M-2.3'!R62","v":1815987},{"$f":"(I28-D28)/D28","v":3.7565748812293083E-2},null,null,"UOLS",{"$f":"ROUND($N$18*O12,0)","v":207272},0.12165028789125065,22480]
[null,"TOTAL",{"$f":"SUM(C10:C28)","v":2086998},{"$f":"SUM(D10:D28)","v":311330891.99896902},null,null,"TOTAL",{"$f":"SUM(H10:H24)+H28","v":26639031},{"$f":"SUM(I10:I24)+I28","v":356910162},{"$f":"(I29-D29)/D29","v":0.14640137285567512},null,null,"NSU",{"$f":"ROUND($N$18*O13,0)","v":77792},0.12164948453608249,8437]
[null,null,null,null,null,null,null,null,null,null,null,null,"SC",{"$f":"ROUND($N$18*O14,0)","v":4267},0.12171398527865396,463]
[null,"DS+GSFL+EH+SP+WS+Int",{"$f":"C11+C19+C17+C18","v":158965},{"$f":"D11+D19+D17+D24+D26+D18","v":91498756},null,null,"DS+GSFL+EH+SP+WS+Int",{"$f":"H11+H19+H17+H18+H24","v":3501433},{"$f":"I11+I19+I17+I24+I18","v":102973414},{"$f":"(I31-D31)/D31","v":0.12540780335855059},null,null,"SE",{"$f":"ROUND($N$18*O15,0)","v":221773},0.12165183087194009,24053]
[null,null,null,null,null,null,"  Plus the incremental amount from WS",null,null,null,null,null,"Total",{"$f":"SUM(N26:N31)","v":2104747},0.12165235788475171,{"$f":"SUM(P26:P31)","v":228277}]
[null,null,null,null,null,null,null,null,null,null,null,null,"To Apply",null,{"$f":"O32+0.001","v":0.12265235788475171},{"$f":"N32-N16","v":228277}]
[null,null,null,null,null,null,"DS",null,{"$f":"I31-I35-I36-I38-I39-I37","v":101528820},{"$f":"K34/(D11+D12)","v":0.12485597759657041},{"$f":"I34-D11-D12","v":11269425}]
[null,null,null,null,null,null,"GS-FL",null,{"$f":"ROUND(D19*(1+$J$31),0)","v":649412},{"$f":"K35/D19","v":0.12540767980368983},{"$f":"I35-D19","v":72366}]
[null,null,null,null,null,null,"EH",null,{"$f":"ROUND(D17*(1+$J$31),0)","v":676299},{"$f":"K36/D17","v":0.12540748863857609},{"$f":"I36-D17","v":75362}]
[null,null,null,null,null,null,"SP",null,{"$f":"ROUND(D18*(1+$J$31),0)","v":33717},{"$f":"K37/D18","v":0.12540053404539386},{"$f":"I37-D18","v":3757}]
[null,null,null,null,null,null,"WS",null,{"$f":"ROUND(D24*(1+$J$31),0)","v":18961},{"$f":"+K38/D24","v":0.12541547958214624},{"$f":"+I38-D24","v":2113}]
[null,null,null,null,null,null,"Interdepartmental",null,{"$f":"ROUND(D26*(1+$J$31),0)","v":66205},{"$f":"+K39/D26","v":0.12539946964030735},{"$f":"+I39-D26","v":7377}]
[null,null,null,null,null,null,"DS+GSFL+EH+SP+WS+Int",null,{"$f":"SUM(I34:I39)+I10+I13+I15+I20+I21+I23+I28","v":356910162},{"$f":"I29-I40","v":0}]
[]
[null,null,null,null,null,null,"DT Together % Increase",null,null,{"$f":"((I13+I15)/(D13+D14+D15+D16))-1","v":0.11953096044931333},{"$f":"(I13+I15)-(D13+D14+D15+D16)","v":9186431}]
[]
[null,null,null,null,null,"Current",null,null,"Proposed","% Increase","Increase"]
[null,null,null,null,null,{"$f":"'Rate DS RTP'!AO75","v":44258},"DS-RTP",null,{"$f":"'Rate DS RTP'!R31","v":51766},{"$f":"K45/F45","v":0.1696416467079398},{"$f":"I45-F45","v":7508}]
[null,null,null,null,null,{"$f":"'Rate DT RTP-S'!AO75","v":66511},"DT-RTP",null,{"$f":"'Rate DT RTP-S'!R31","v":81470},{"$f":"K46/F46","v":0.22491016523582566},{"$f":"I46-F46","v":14959}]
[null,null,null,null,null,{"$f":"'Rate TT RTP'!AO77","v":521323},"TT-RTP",null,{"$f":"'Rate TT RTP'!R31","v":565186},{"$f":"K47/F47","v":8.4137856952407622E-2},{"$f":"I47-F47","v":43863}]
[null,null,null,null,null,{"$f":"SUM(F45:F47)","v":632092},null,null,{"$f":"SUM(I45:I47)","v":698422},{"$f":"K48/F48","v":0.10493725596906779},{"$f":"SUM(K45:K47)","v":66330}]

{"sheet":"Proposed Rates","index":28,"n_rows":50,"n_cols":46,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["PROPOSED RATE CALCULATIONS"]
[null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2019-00271"}]
[null,"PROPOSED RATE CALCULATION",null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"}]
[null,"Rate:  RS",null,null,null,"Rate:  DS","Test Period",null,null,"Rate:  DS-RTP","Test Period",null,null,"Rate:  DT","Test Period",null,null,null,null,null,null,"Rate:  EH","Test Period",null,null,"Rate:  SP","Test Period",null,null,"Rate:  GSFL",null,null,null,null,"Rate:  DP",null,null,null,null,"Rate:  TT",null,null,null,null,"Rate:  All Street Lighting"]
[null,null,"Test Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Period","Percentage",null,null,null,"Current Period","Percentage",null,null,null,"Current Period","Percentage",null,null,"Street Lighting revenues are allocated and"]
[null,"Customer Bills",{"$f":"'Rate RS'!F23","v":1567592},null,null,"Customer Bills - Single Phase",{"$f":"'Rate DS'!F25","v":85095},null,null,"Rates sourced from COSS - See separate schedules",null,null,null,"Customer Bills - DT Secondary Single Phase",{"$f":"'Rate DT-Sec'!F23","v":0},null,null,null,null,null,null,"Customer Bills - EH Single Phase",{"$f":"'Rate EH'!F24","v":106},null,null,"Customer Bills - SP",{"$f":"'Rate SP GSFL'!F25","v":180},null,null,"Minimum Bill Revenues",{"$f":"'Rate SP GSFL'!AO106","v":1609},{"$f":"AE7/SUM($AE$7:$AE$9)","v":2.8082239597877687E-3},null,null,"Demand Charge Revenues",{"$f":"'Rate DP'!AO81","v":371551},{"$f":"AJ7/SUM($AJ$7:$AJ$10)","v":0.2785741062859885},null,null,"Summer Demand On-Peak Revenues",{"$f":"'Rate TT'!AO88","v":1325231},{"$f":"AO7/SUM($AO$7:$AO$10)","v":9.9587082477847796E-2},null,null,"rates calculated in the individual rate sheets"]
[null,"COSS - RS Customer Component",{"$f":"'Revenue Requirements'!H10","v":22028493},null,null,"Customer Bills - 3 Phase",{"$f":"'Rate DS'!F26","v":72669},null,null,"Same process for DT-RTP and TT-RTP",null,null,null,"Customer Bills - DT Secondary Three Phase",{"$f":"'Rate DT-Sec'!F24","v":634},null,null,null,null,null,null,"Customer Bills - EH Three Phase",{"$f":"'Rate EH'!F25","v":375},null,null,null,null,null,null,"LOAD RANGE 540 TO 720 HRS Revenues",{"$f":"'Rate SP GSFL'!AO109","v":969},{"$f":"AE8/SUM($AE$7:$AE$9)","v":1.6912175370008377E-3},null,null,"KWH Revenues - FIRST 300KWH/KW",{"$f":"'Rate DP'!AO85","v":701829},{"$f":"AJ8/SUM($AJ$7:$AJ$10)","v":0.52620336492322461},null,null,"Winter Demand On-Peak Revenues",{"$f":"'Rate TT'!AO102","v":2204884},{"$f":"AO8/SUM($AO$7:$AO$10)","v":0.16569033229835928}]
[null,"COSS Customer Charge",{"$f":"ROUND(C8/C7,2)","v":14.05},null,null,"Customer Bills - Total",{"$f":"G7+G8","v":157764},null,null,null,null,null,null,"Customer Bills - DT Primary",{"$f":"'Rate DT-Pri'!F23","v":152},null,null,null,null,null,null,"Customer Bills - Total",{"$f":"SUM(W7:W8)","v":481},null,null,null,null,null,null,"LOAD RANGE LESS THAN 540 HRS Revenues",{"$f":"'Rate SP GSFL'!AO110","v":570382},{"$f":"AE9/SUM($AE$7:$AE$9)","v":0.9955005585032114},null,null,"KWH Revenues - ADDITIONAL KWH",{"$f":"'Rate DP'!AO86","v":260380},{"$f":"AJ9/SUM($AJ$7:$AJ$10)","v":0.19522252879078694},null,null,"Demand Off-Peak Revenues",{"$f":"'Rate TT'!AO89+'Rate TT'!AO103","v":22587},{"$f":"AO9/SUM($AO$7:$AO$10)","v":1.6973444115985427E-3},null,null,"Check to Revenue Requirements",{"$f":"'Rate SL'!R94+'Rate SL'!R199+'Rate SL'!R208+'Rate TL'!R40+'Rate UOLS'!R21+'Rate NSU'!R38+'Rate SC'!R65+'Rate SE'!R45-'Revenue Requirements'!I23","v":130}]
[null,"Current Customer Charge",{"$f":"INPUT!C43","v":11},{"$f":"C10*(1+'Revenue Requirements'!J10)","v":13.069975133196969},null,null,null,null,null,null,null,null,null,"Customer Bills - Total",{"$f":"SUM(O7:O9)","v":786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Period",null,null,null,"KWH Revenues - CAP RATE",{"$f":"'Rate DP'!AO87","v":0},{"$f":"AJ10/SUM($AJ$7:$AJ$10)","v":0},null,null,"kWh Revenues",{"$f":"'Rate TT'!AO93+'Rate TT'!AO94+'Rate TT'!AO107+'Rate TT'!AO108","v":9754556},{"$f":"AO10/SUM($AO$7:$AO$10)","v":0.73302524081219433}]
[null,"Gap",{"$f":"C9-C10","v":3.0500000000000007},null,null,"COSS - DS Customer Component Less RTP Customer Charge",{"$f":"'Revenue Requirements'!H11-'Rate DS RTP'!L25","v":3433136},null,null,"RTP revenues are deducted from the rate class revenues",null,null,null,"COSS - DT Secondary Customer Component Less RTP Customer Charge",{"$f":"'Revenue Requirements'!H13-'Rate DT RTP-S'!L25","v":102548},null,null,null,null,null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H17","v":29731},null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H18","v":3874},null,null,"COSS - GSFL Revenue Requirement Less FAC",{"$f":"'Revenue Requirements'!I35-'Rate SP GSFL'!R53","v":645326},null,null,null,null,"Test Period",null,null,null,null,"Test Period"]
[1,"Increase in Customer Charge at COSS Overall Class Increase",{"$f":"ROUND(C10*'Revenue Requirements'!J10,2)","v":2.0699999999999998},null,null,"COSS Average Customer Charge",{"$f":"ROUND(G11/G9,2)","v":21.76},null,null,null,null,null,null,"COSS Average Customer Charge - DT Secondary",{"$f":"ROUND(O11/(O8+O7),2)","v":161.75},null,null,null,null,null,null,"COSS Average Customer Charge",{"$f":"ROUND(W11/W9,2)","v":61.81},null,null,"COSS Customer Charge",{"$f":"ROUND(AA11/AA7,2)","v":21.52},null,null,"Target Minimum Bill Revenues",{"$f":"ROUND($AE$11*AF7,0)","v":1812},null,null,null,"Customer Bills - DP",{"$f":"'Rate DP'!F26","v":120},null,null,null,"Customer Bills - TT",{"$f":"'Rate TT'!F47","v":155}]
[null,"Customer Charge at COSS Overall Class Increase",{"$f":"C10+C12","v":13.07},null,null,"Current Average Customer Charge",{"$f":"ROUND(((G7*INPUT!C48)+(G8*INPUT!C49))/G9,2)","v":25.03},null,null,null,null,null,null,"Current Customer Charge - DT Secondary Three Phase",{"$f":"INPUT!C69","v":127},null,null,null,null,null,null,"Current Customer Charge - Average",{"$f":"ROUND('Rate EH'!AO75/'Rate EH'!Y75,2)","v":30.5},null,null,"Current Customer Charge",{"$f":"INPUT!C95","v":17.14},null,null,"LOAD RANGE 540 TO 720 HRS Revenues",{"$f":"ROUND($AE$11*AF8,0)","v":1091},null,null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H20","v":4569},null,null,null,"COSS Customer Component Less RTP Customer Charges",{"$f":"'Revenue Requirements'!H21-'Rate TT RTP'!L25","v":-1977}]
[null,"Proposed Customer Charge",14,{"$f":"(C14-C10)/C10","v":0.27272727272727271},null,"COSS Percent Increase",{"$f":"(G12-G13)/G13","v":-0.13064322812624848},null,null,null,null,null,null,"Gap",{"$f":"O12-O13","v":34.75},null,null,null,null,null,null,null,null,null,null,"Gap",{"$f":"AA12-AA13","v":4.379999999999999},null,null,"LOAD RANGE LESS THAN 540 HRS Revenues",{"$f":"AE11-AE12-AE13","v":642423},null,null,null,"COSS Customer Charge",{"$f":"ROUND(AJ13/AJ12,2)","v":38.08},null,null,{"$f":"A12","v":1},"COSS Customer Charge",{"$f":"ROUND(AO13/AO12,2)","v":-12.75}]
[null,"Proposed Customer Charge Revenues",{"$f":"'Rate RS'!L23","v":21946288},null,1,"% Migration to COSS",{"$f":"G14*E15","v":-0.13064322812624848},null,null,null,null,null,null,"Adjusted Average Customer Charge @ Overall COSS Rate DT Increase",{"$f":"ROUND(O13+(1+'Revenue Requirements'!J13),2)","v":128.12},null,null,null,null,null,null,null,null,null,null,"COSS Customer Charge @ Migration %",{"$f":"ROUND(AA13+(Migration_CC*AA14),2)","v":21.52},null,null,"GSFL Minimum Bills",{"$f":"'Rate SP GSFL'!F43","v":540},null,null,null,"Current Customer Charge",{"$f":"INPUT!C112","v":117},null,null,null,"Current Customer Charge",{"$f":"INPUT!C122","v":500}]
[null,null,null,null,null,"Adjusted Customer Charge - Single Phase",{"$f":"ROUND(INPUT!C48*(1+'Proposed Rates'!$G$15),2)","v":14.9},null,null,null,null,null,null,"Proposed Customer Charge - DT Secondary Three Phase",130,{"$f":"(O16-O13)/O13","v":2.3622047244094488E-2},null,null,null,null,null,"Proposed EH Secondary Customer Charge - Three Phase",{"$f":"G19","v":30},{"$f":"(W16-INPUT!C86)/INPUT!C86","v":-0.12485414235705954},null,null,null,null,null,"LOAD RANGE 540 TO 720 HRS - Test Period KWH",{"$f":"'Rate SP GSFL'!H46","v":11720},null,null,null,"Gap",{"$f":"AJ14-AJ15","v":-78.92},null,null,null,"Gap",{"$f":"AO14-AO15","v":-512.75}]
[null,"COSS - RS Revenue Requirement",{"$f":"'Revenue Requirements'!I10","v":147196005},null,null,"Adjusted Customer Charge - 3 Phase",{"$f":"ROUND(INPUT!C49*(1+'Proposed Rates'!$G$15),2)","v":29.8},null,null,null,null,null,null,"Proposed Customer Charge - DT Secondary Single Phase",{"$f":"+O16/2","v":65},null,null,null,null,null,null,"Proposed EH Customer Charge - Single Phase",{"$f":"G18","v":15},{"$f":"(W17-INPUT!C85)/INPUT!C85","v":-0.12485414235705954},null,"Proposed SP Customer Charge ",{"$f":"W17","v":15},{"$f":"(AA17-AA13)/AA13","v":-0.12485414235705954},null,"LOAD RANGE LESS THAN 540 HRS - Test Period KWH",{"$f":"'Rate SP GSFL'!H47","v":5988893}]
[null,"Less Proposed Customer Charge Revenues Less FAC",{"$f":"C17-C15-'Rate RS'!R34","v":124245695},null,null,"Proposed Customer Charge - Single Phase",15,null,null,null,null,null,null,"COSS - DT Primary Customer Component",{"$f":"'Revenue Requirements'!H15","v":3494},null,null,null,null,null,null,"Proposed Customer Charges - Total",{"$f":"'Rate EH'!R27","v":12840},null,null,"Proposed Customer Charges - Total",{"$f":"'Rate SP GSFL'!R25","v":2700},null,null,"Proposed GSFL Minimum Bill Charge",{"$f":"ROUND(AE12/AE15,2)","v":3.36},null,null,null,null,null,null,null,null,"Proposed TT Custommer Charge",500]
[null,"Test Period kWh",{"$f":"'Rate RS'!H26","v":1474334998},null,null,"Proposed Customer Charge - 3 Phase",30,null,null,null,null,null,null,"COSS Customer Charge - DT Primary",{"$f":"ROUND(O18/O9,2)","v":22.99},null,null,null,null,null,null,"Proposed EH Primary Customer Charge",{"$f":"AJ19","v":117},{"$f":"(W19-INPUT!C87)/INPUT!C87","v":0},null,null,null,null,null,"Proposed LOAD RANGE 540 TO 720 HRS Rate",{"$f":"ROUND(AE13/AE16,6)","v":9.3089000000000005E-2},null,null,null,"Proposed DP Customer Charge ",117,null,null,null,"TT Customer Charge Revenue",{"$f":"AO18*AO12","v":77500}]
[null,"Proposed Energy Charge",{"$f":"ROUND(C18/C19,6)","v":8.4272E-2},null,null,null,null,null,null,null,null,null,null,"Current Customer Charge - DT Primary",{"$f":"INPUT!C70","v":138},null,null,null,null,null,null,"Target Revenue Less Customer Charges Less FAC",{"$f":"'Revenue Requirements'!I36-'Proposed Rates'!W18-'Rate EH'!R39","v":657110},null,null,"Target Revenue Less Customer Charges Less FAC",{"$f":"'Revenue Requirements'!I37-'Proposed Rates'!AA18-'Rate SP GSFL'!R34","v":30828},null,null,"Proposed LOAD RANGE LESS THAN 540 HRS Rate",{"$f":"ROUND(AE14/AE17,6)","v":0.107269},null,null,null,"Proposed Customer Charges - Total",{"$f":"'Rate DP'!L26","v":14160},null,null,null,"COSS Target Revenue Rate TT",{"$f":"'Revenue Requirements'!I21","v":15232573}]
[null,"Check to Revenue Requirements",{"$f":"'Rate RS'!L28+'Rate RS'!R34-C17","v":-536},null,null,"Test Period % of Revenues @ Current Rates from Demand Charges / Total Revenue Less Customer Charges",{"$f":"'Rate DS'!AT87","v":0.2348773537132427},null,null,null,null,null,null,"Gap",{"$f":"O19-O20","v":-115.01},null,null,null,null,null,null,"KWH",{"$f":"'Rate EH'!H33","v":9323104},null,null,"KWH",{"$f":"'Rate SP GSFL'!H28","v":277600},null,null,null,null,null,null,null,"COSS - Target Revenue",{"$f":"'Revenue Requirements'!I20","v":1547017},null,null,null,"TT RTP Base Revenues",{"$f":"'Rate TT RTP'!R31","v":565186}]
[null,null,null,null,null,"COSS DS Demand and Energy Components Less RTP Energy Less FAC",{"$f":"'Revenue Requirements'!I34-'Rate DS'!L27-'Rate DS RTP'!L31-'Rate DS'!R46","v":97263176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed kWh Rate",{"$f":"ROUND(W20/W21,6)","v":7.0482000000000003E-2},null,null,"Proposed kWh Rate",{"$f":"ROUND(AA20/AA21,6)","v":0.111052},null,null,"Check to Revenue Requirements",{"$f":"'Rate SP GSFL'!R48+'Rate SP GSFL'!R53-'Revenue Requirements'!I35","v":2},null,null,null,"COSS - Target Revenue Less Customer Charges Less FAC",{"$f":"AJ21-AJ20-'Rate DP'!R42","v":1519400},null,null,null,"COSS Target Revenue Less RTP Less Customer Charges Less FAC",{"$f":"AO20-AO21-AO19-'Rate TT'!R52","v":14433800}]
[null,null,null,null,null,"Demand Charge Target",{"$f":"ROUND(G22*G21,0)","v":22844917},null,null,null,null,null,null,"Proposed DT Primary Customer Charge @ Migration %",138,{"$f":"(O23-O20)/O20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target Demand Charges",{"$f":"ROUND($AJ$22*AK7,0)","v":423265}]
[null,null,null,null,null,"Demand > 15 kW",{"$f":"'Rate DS'!H31","v":2434415},null,null,null,null,null,null,"Proposed DT Customer Charges Total",{"$f":"'Rate DT-Pri'!L24+'Rate DT-Pri'!L41+'Rate DT-Sec'!L25+'Rate DT-Sec'!L41","v":306670},null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate EH'!R34+'Rate EH'!R39-'Revenue Requirements'!I36","v":1},null,null,"Check to Revenue Requirements",{"$f":"'Rate SP GSFL'!R29+'Rate SP GSFL'!R34-'Revenue Requirements'!I37","v":0},null,null,null,null,null,null,null,"COSS Target KWH Charges - FIRST 300KWH/KW",{"$f":"AJ22-AJ23-AJ25-AJ26","v":799514}]
[null,null,null,null,null,"Proposed Demand Charge for kW > 15 kW",{"$f":"ROUND(G23/G24,2)","v":9.3800000000000008},null,null,null,null,null,null,"COSS Target Revenue - Rate DT",{"$f":"'Revenue Requirements'!I13+'Revenue Requirements'!I15","v":86040419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target KWH Charges - ADDITIONAL KWH",{"$f":"ROUND($AJ$22*AK9,0)","v":296621}]
[null,null,null,null,null,"Test Year Demand Revenue",{"$f":"'Rate DS'!L32","v":22834813},null,null,null,null,null,null,"DT RTP Base Revenues",{"$f":"'Rate DT RTP-S'!R31","v":81470},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target KWH Charges - CAP RATE",{"$f":"ROUND($AJ$22*AK10,0)","v":0},null,null,null,"Summer On-Peak kWh",{"$f":"'Rate TT'!AA93","v":26283286}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DT FAC",{"$f":"'Rate DT-Pri'!R59+'Rate DT-Sec'!R57","v":797292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP Demand kW",{"$f":"'Rate DP'!H29","v":46913},null,null,null,"Winter On-Peak kWh",{"$f":"'Rate TT'!AA107","v":47227579}]
[null,null,null,null,null,"COSS DS Energy Revenue Target",{"$f":"'Proposed Rates'!G22-'Proposed Rates'!G26","v":74428363},null,null,null,null,null,null,"Target Revenue for Rate DT Less RTP Less Customer Charges Less FAC",{"$f":"O25-O26-O24-O27","v":84854987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - FIRST 300KWH/KW",{"$f":"'Rate DP'!H33","v":13736575},null,null,null,"Off Peak kWh",{"$f":"'Rate TT'!AA94+'Rate TT'!AA108","v":155692476}]
[null,null,null,null,null,"First 6000 kWh Block @ Current Rates Percent",{"$f":"'Rate DS'!AT90","v":0.47533880004571394},null,null,null,null,null,null,null,null,"DT Revenue Targets","DT Revenues @ Current Rates","Target % Based on Current Revenues","Calculated Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - ADDITIONAL KWH",{"$f":"'Rate DP'!H34","v":6024676}]
[null,null,null,null,null,"First 6000 kWh Block Revenue Target",{"$f":"ROUND(G28*G29,0)","v":35378689},null,null,null,null,null,null,"Proposed Summer On-Peak kWh",{"$f":"S30","v":4.8711999999999998E-2},{"$f":"ROUND($O$28*R30,0)","v":5838048},{"$f":"'Rate DT-Pri'!AO104+'Rate DT-Sec'!AO101","v":5207435},{"$f":"Q30/(SUM($Q$30:$Q$38))","v":6.8800290155220808E-2},{"$f":"ROUND(P30/('Rate DT-Pri'!H34+'Rate DT-Sec'!H33),6)","v":4.8711999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - CAP RATE",{"$f":"'Rate DP'!H35","v":0},null,null,null,"Proposed Summer Demand On-Peak Rate",{"$f":"ROUND($AO$22*AP7/'Rate TT'!H24,2)","v":8.75}]
[null,null,null,null,null,"First 6000 kWh",{"$f":"'Rate DS'!H35","v":387763899},null,null,null,null,null,null,"Proposed Winter On-Peak kWh",{"$f":"S31-0.000003","v":4.6498999999999999E-2},{"$f":"ROUND($O$28*R31,0)","v":9937173},{"$f":"'Rate DT-Pri'!AO121+'Rate DT-Sec'!AO117","v":8863782},{"$f":"Q31/(SUM($Q$30:$Q$38))","v":0.11710770724408916},{"$f":"ROUND(P31/('Rate DT-Pri'!H51+'Rate DT-Sec'!H49),6)","v":4.6502000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Demand Rate",{"$f":"ROUND(AJ23/AJ27,2)","v":9.02},{"$f":"+AJ31/INPUT!C118","v":1.1388888888888888},null,null,"Proposed Winter Demand On-Peak Rate",{"$f":"ROUND($AO$22*AP8/'Rate TT'!H38,2)","v":7.18}]
[null,null,null,null,null,"Proposed Energy Charge - First 6000 kWh",{"$f":"ROUND(G30/G31,6)","v":9.1238E-2},null,null,null,null,null,null,"Proposed Off-Peak kWh",{"$f":"S32-0.000001","v":3.9890000000000002E-2},{"$f":"O28-P30-P31-P33-P34-P35-P36-P37-P38","v":33397641},{"$f":"'Rate DT-Pri'!AO105+'Rate DT-Pri'!AO122+'Rate DT-Sec'!AO102+'Rate DT-Sec'!AO118","v":29790102},0.39358487649939439,{"$f":"ROUND(P32/('Rate DT-Pri'!H52+'Rate DT-Pri'!H35+'Rate DT-Sec'!H50+'Rate DT-Sec'!H34),6)","v":3.9891000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed KWH - FIRST 300KWH/KW Rate",{"$f":"ROUND(AJ24/AJ28,6)","v":5.8202999999999998E-2},{"$f":"+AJ32/INPUT!C114","v":1.1391803021999529},null,null,"Proposed Demand Off-Peak Rate",{"$f":"ROUND($AO$22*AP9/('Rate TT'!H25+'Rate TT'!H39),2)","v":1.32},null,null,{"$f":"AO22-AO33","v":10581063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Summer On-Peak kW",{"$f":"S33","v":15.45},{"$f":"ROUND($O$28*R33,0)","v":12999541},{"$f":"'Rate DT-Pri'!AO96+'Rate DT-Sec'!AO96","v":11595360},0.15319713687338221,{"$f":"ROUND(P33/('Rate DT-Pri'!H26+'Rate DT-Sec'!H28),2)","v":15.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed ADDITIONAL KWH Rate",{"$f":"ROUND(AJ25/AJ29,6)-0.000022","v":4.9211999999999999E-2},{"$f":"+AJ33/INPUT!C115","v":1.1386658645503134},null,null,"Proposed TT Demand Revenues",{"$f":"'Rate TT'!L26+'Rate TT'!L40","v":3852737},"Current Revenues","%","Target Revenues","Rate"]
[null,null,null,null,null,"Next 300 kWh / kW Block Revenue Target",{"$f":"G28-G30-G38-G42-G46","v":33630833},null,null,null,null,null,null,"Proposed Summer Off-Peak kW",1.39,44302,{"$f":"'Rate DT-Pri'!AO97+'Rate DT-Sec'!AO97","v":39517},5.2209601580506732E-4,{"$f":"ROUND(P34/('Rate DT-Pri'!H27+'Rate DT-Sec'!H29),2)","v":1.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed KWH - CAP Rate",{"$f":"ROUND(+INPUT!C116*AVERAGE('Proposed Rates'!AK32:AK33),6)","v":0.27483600000000002},null,null,null,"TT Summer On-Peak kWh Rate",{"$f":"AS34","v":5.3206999999999997E-2},{"$f":"'Rate TT'!AE93","v":1289221},{"$f":"AP34/SUM($AP$34:$AP$36)","v":0.13216603605535709},{"$f":"ROUND(AQ34*$AR$32,0)","v":1398457},{"$f":"ROUND(AR34/AO26,6)","v":5.3206999999999997E-2}]
[null,null,null,null,null,"Next 300 kWh / kW kWh",{"$f":"'Rate DS'!H36","v":600468397},null,null,null,null,null,null,"Proposed Winter On-Peak kW",14.62,23215448,{"$f":"'Rate DT-Pri'!AO113+'Rate DT-Sec'!AO112","v":20707768},0.27358967454552896,{"$f":"ROUND(P35/('Rate DT-Pri'!H43+'Rate DT-Sec'!H44),2)","v":14.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TT Winter On-Peak kWh Rate",{"$f":"AS35","v":5.0793999999999999E-2},{"$f":"'Rate TT'!AE107","v":2211479},{"$f":"AP35/SUM($AP$34:$AP$36)","v":0.22671242032953626},{"$f":"ROUND(AQ35*$AR$32,0)","v":2398858},{"$f":"ROUND(AR35/AO27,6)","v":5.0793999999999999E-2}]
[null,null,null,null,null,"Proposed Energy Charge - Next 300 kWh / kW kWh",{"$f":"ROUND(G34/G35,6)","v":5.6008000000000002E-2},null,null,null,null,null,null,"Proposed Winter Off-Peak kW",1.39,81045,{"$f":"'Rate DT-Pri'!AO114+'Rate DT-Sec'!AO113","v":72291},9.5510395724787104E-4,{"$f":"ROUND(P36/('Rate DT-Pri'!H44+'Rate DT-Sec'!H45),2)","v":1.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DP'!R37+'Rate DP'!R42-'Revenue Requirements'!I20","v":-249},null,null,null,"TT Off-Peak kWh Rate",{"$f":"AS36","v":4.3570999999999999E-2},{"$f":"'Rate TT'!AE94+'Rate TT'!AE108","v":6253856},{"$f":"AP36/SUM($AP$34:$AP$36)","v":0.64112154361510665},{"$f":"AR32-AR34-AR35","v":6783748},{"$f":"ROUND(AR36/AO28,6)","v":4.3570999999999999E-2}]
[null,null,null,null,null,"Additional kWh Block @ Current  Rates Percent",{"$f":"'Rate DS'!AT92","v":6.6938157402865961E-2},null,null,null,null,null,null,"Proposed Primary Service Discount First 1000 KW",-0.78,-315390,{"$f":"'Rate DT-Pri'!AO100+'Rate DT-Pri'!AO117","v":-281322},-3.7168078386090328E-3,{"$f":"IF('Rate DT-Pri'!H30+'Rate DT-Pri'!H47=0,0,ROUND(P37/('Rate DT-Pri'!H30+'Rate DT-Pri'!H47),2))","v":-0.78}]
[null,null,null,null,null,"Additional kWh Block Revenue Target",{"$f":"ROUND($G$28*G37,0)","v":4982097},null,null,null,null,null,null,"Primary Service Discount Additional KW",-0.61,-342821,{"$f":"'Rate DT-Pri'!AO101+'Rate DT-Pri'!AO118","v":-305790},-4.040077452059406E-3,{"$f":"IF('Rate DT-Pri'!H31+'Rate DT-Pri'!H48=0,0,ROUND(P38/('Rate DT-Pri'!H31+'Rate DT-Pri'!H48),2))","v":-0.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate TT'!R47+'Rate TT'!R52+'Rate TT RTP'!R31-AO20","v":-53}]
[null,null,null,null,null,"Additional kWh",{"$f":"'Rate DS'!H37","v":108623566}]
[null,null,null,null,null,"Proposed Energy Charge - Additional kWh",{"$f":"ROUND(G38/G39,6)","v":4.5865999999999997E-2},null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DT-Pri'!R54+'Rate DT-Pri'!R59+'Rate DT-Sec'!R52+'Rate DT-Sec'!R57-(O25-O26)","v":352}]
[null,null,null,null,null,"Non-church Cap Rate @ Current Rates Percent",{"$f":"'Rate DS'!AT93","v":5.2674385409841179E-3}]
[null,null,null,null,null,"Non-church Cap Rate Revenue Target",{"$f":"ROUND($G$28*G41,0)","v":392047}]
[null,null,null,null,null,"Non-church Cap Rate kWh",{"$f":"'Rate DS'!H38","v":1454608}]
[null,null,null,null,null,"Proposed Energy Charge - Non-church Cap Rate",{"$f":"ROUND(G42/G43,6)","v":0.26952100000000001}]
[null,null,null,null,null,"Church Cap Rate Current Revenue Percent",{"$f":"'Rate DS'!AT94","v":6.0054222436223877E-4}]
[null,null,null,null,null,"Church Cap Rate Revenue Target",{"$f":"ROUND($G$28*G45,0)","v":44697}]
[null,null,null,null,null,"Church Cap Rate kWh",{"$f":"'Rate DS'!H39","v":270136}]
[null,null,null,null,null,"Proposed Energy Charge - Church Cap Rate ",{"$f":"ROUND(G46/G47,6)","v":0.165461}]
[]
[null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DS'!L41+'Rate DS'!R46-('Revenue Requirements'!I34-'Rate DS RTP'!L31)","v":346}]

{"sheet":"RTP Worksheet","index":29,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Duke Energy Kentucky, Inc."]
["Transmission and Distribution Charges for Rate GSS and Rate RTP"]
[{"$f":"+CASE_NO","v":"CASE NO.   2019-00271"}]
["Data:  Cost of Service Study"]
["Type of Filing:  \"X\" Original    Updated    Revised"]
[]
[]
["Line No.","Line Description",null,"Rate DS","Rate DT Sec","Total Secondary","Rate DT Pri","Rate DP","Total Primary","Rate TT","Rate DT"]
[1,"Distribution Energy Allocated-Electric Cost of Service",null,0,0,{"$f":"D9+E9","v":0},0,0,{"$f":"G9+H9","v":0},0,{"$f":"E9+G9","v":0}]
[2,"Distribution Demand Allocated-Electric Cost of Service",null,12984034,6512637,{"$f":"D10+E10","v":19496671},4260205,220284,{"$f":"G10+H10","v":4480489},205951,{"$f":"E10+G10","v":10772842}]
[3,"Transmission Energy Allocated-Electric Cost of Service",null,0,0,{"$f":"D11+E11","v":0},0,0,{"$f":"G11+H11","v":0},0,{"$f":"E11+G11","v":0}]
[4,"Transmission Demand Allocated-Electric Cost of Service",null,8982546,4478682,{"$f":"D12+E12","v":13461228},2960880,143048,{"$f":"G12+H12","v":3103928},1402934,{"$f":"E12+G12","v":7439562}]
[5,"Total T&D Allocated-Electric Cost of Service",null,{"$f":"SUM(D9:D12)","v":21966580},{"$f":"SUM(E9:E12)","v":10991319},{"$f":"D13+E13","v":32957899},7221085,363332,{"$f":"G13+H13","v":7584417},1608885,{"$f":"E13+G13","v":18212404}]
[6]
[7,"kWh - Test Period",null,{"$f":"'Rate DS'!H50+'Rate DS RTP'!H39","v":1099389027},{"$f":"'Rate DT-Sec'!H61+'Rate DT RTP-S'!H39","v":692639468},{"$f":"D15+E15","v":1792028495},{"$f":"'Rate DT-Pri'!H63","v":479737379},{"$f":"'Rate DP'!H46","v":19761251},{"$f":"G15+H15","v":499498630},{"$f":"'Rate TT'!H56+'Rate TT RTP'!H39","v":243698641},{"$f":"E15+G15","v":1172376847}]
[8,"$ / kWh (Rate RTP Delivery Charge)",null,{"$f":"ROUND(D13/D15,6)","v":1.9980999999999999E-2},{"$f":"ROUND(E13/E15,6)","v":1.5869000000000001E-2},1.8391000000000001E-2,1.5051999999999999E-2,1.8386E-2,1.5184E-2,6.6020000000000002E-3]
[9]
[10,"kW - Test Period",null,{"$f":"'Rate DS'!H32","v":3857106},{"$f":"'Rate DT-Sec'!H30+'Rate DT-Sec'!H46","v":1551484},{"$f":"D18+E18","v":5408590},{"$f":"'Rate DT-Pri'!H49+'Rate DT-Pri'!H32","v":968166},{"$f":"'Rate DP'!H30","v":46913},{"$f":"G18+H18","v":1015079},{"$f":"'Rate TT'!H40+'Rate TT'!H26","v":515795},{"$f":"E18+G18","v":2519650}]
[11,"$ / kW (Rate GSS Reservation Charge)",null,{"$f":"ROUND(D13/D18,4)-0.0001","v":5.6950000000000003},{"$f":"ROUND(E13/E18,4)","v":7.0843999999999996},6.0936000000000003,7.4584999999999999,7.7447999999999997,7.4718,3.1192000000000002,{"$f":"ROUND(K13/K18,4)","v":7.2281000000000004}]
[]
[null,"RTP Current Rate - Total",null,{"$f":"INPUT!C155","v":9.1039999999999992E-3},{"$f":"D21","v":9.1039999999999992E-3},{"$f":"D21","v":9.1039999999999992E-3},{"$f":"INPUT!C156","v":7.8499999999999993E-3},{"$f":"G21","v":7.8499999999999993E-3},{"$f":"G21","v":7.8499999999999993E-3},{"$f":"INPUT!C157","v":3.5760000000000002E-3}]
[null,"% Increase",null,{"$f":"(D16/D21)-1","v":1.194749560632689},0.74307996485061545,1.0201010544815468,0.91745222929936321,1.3421656050955417,0.93426751592356694,0.84619686800894844]
[]
[null,"GSS Current Rate - Total",null,4.7126000000000001,5.8517000000000001,null,{"$f":"E24","v":5.8517000000000001},5.9794,null,2.6391,{"$f":"E24","v":5.8517000000000001}]
[null,"% Increase",null,{"$f":"(D19/D24)-1","v":0.2084624198955991},{"$f":"(E19/E24)-1","v":0.21065673223165904},null,{"$f":"(G19/G24)-1","v":0.27458687219098721},{"$f":"(H19/H24)-1","v":0.29524701475064385},null,{"$f":"(J19/J24)-1","v":0.18191807813269678},{"$f":"(K19/K24)-1","v":0.23521369858331775}]