{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["INPUT","PRINT","SCH M","SCH M-2.1","SCH M-2.2","SCH M-2.3","Rate RS","Rate RSTOUCPP","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"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":801,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INPUT","index":0,"n_rows":204,"n_cols":11,"rows_kept":204,"cut":false,"hidden":false,"merged":[[202,1,202,2],[151,1,151,3],[32,1,32,2],[120,1,120,3],[181,1,181,2],[21,1,21,3],[163,1,163,2],[167,1,167,2],[133,1,133,3],[0,0,0,9],[41,1,41,3],[45,1,45,3],[110,1,110,3],[60,1,60,3],[65,1,65,3],[83,1,83,3],[93,1,93,3],[101,1,101,3]]}
[{"$f":"IF(H7=1,\"BASE PERIOD WITH RIDERS\",\"BASE PERIOD WITHOUT RIDERS\")","v":"BASE PERIOD WITH RIDERS"}]
[]
[]
["Input Areas in Grey"]
[null,"6 Months Actual Ending August 31, 2022"]
[null,{"$f":"IF(H7=1,\"6 Months Actual and 6 Months Projected with Riders\",\"6 Months Actual and 6 Months Projected without Riders\")","v":"6 Months Actual and 6 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 February 28, 2023"]
[null,"CASE NO.   2022-00372"]
[null,"SERVICE:",null,"(ELECTRIC SERVICE)"]
[null,"DATA: __X__ BASE PERIOD   ____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",23]
[null,"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES",null,null,null,null,null,null,"Schedule M-2.3",24]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"FUEL COSTS:"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC):",5.9649999999999998E-3,5.9649999999999998E-3,"$ PER KWH",null,null,null,null,"not used"]
[null,"BASE FUEL COST:",2.5401E-2,2.5401E-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[null,"RESIDENTIAL",0,0,"$ PER KWH","CANCELLED & WITHDRAWN"]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,  2022)"]
[null,"RESIDENTIAL",6.9750000000000003E-3,6.9750000000000003E-3,"$ PER KWH",null,null,null,null,0.3,"HEA $ / MONTH"]
[null,"DISTRIBUTION",-7.18E-4,-7.18E-4,"$ PER KWH"]
[null,"TRANSMISSION",6.6000000000000005E-5,6.6000000000000005E-5,"$ PER KWH"]
[]
[null,"RIDER PSM : (EFFECTIVE October 1, 2022)"]
[null,"All Rates",4.7270000000000003E-3,4.7270000000000003E-3,"$ PER KWH"]
[]
[]
[]
[null,"WITNESS:",null,"B. L. SAILERS"]
[]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"RATE RS:"]
[null,"CUSTOMER CHARGE",12.6,13,"$ PER MONTH"]
[null,"ENERGY CHARGE",8.0994999999999998E-2,0.107428,"$ PER KWH"]
[]
[null,"RATE DS:"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,15,"$ PER MONTH"]
[null,"  Three Phase",30,30,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  First 6000",8.9169999999999999E-2,0.10838399999999999,"$ PER KWH"]
[null,"  Next 300 KWH/KW",5.5342000000000002E-2,6.7266999999999993E-2,"$ PER KWH"]
[null,"  Additional",4.5603999999999999E-2,5.5431000000000001E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  First 15 KW",0,0,"$ PER KW"]
[null,"  Additional",9,10.94,"$ PER KW"]
[null,"CAP RATES"]
[null,"  NON-CHURCH",0.25879200000000002,0.314556,"$ PER KWH"]
[null,"  CHURCH",0.15887599999999999,0.193108,"$ PER KWH"]
[]
[null,"RIDER LM:"]
[null,"CUSTOMER CHARGE"]
[null,"  DS (NO INTERVAL DATA RECORDER)",5,5,"$ PER MONTH"]
[null,"  DS & DP (INTERVAL DATA RECORDER)",5,5,"$ PER MONTH"]
[]
[null,"RATE DT: "]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",63.5,63.5,"$ PER MONTH"]
[null,"  Three Phase",127,127,"$ PER MONTH"]
[null,"  Primary Voltage",138,138,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  Summer On-Peak",4.8389000000000001E-2,4.9515999999999998E-2,"$ PER KWH"]
[null,"  Winter On-Peak",4.6261999999999998E-2,4.7337999999999998E-2,"$ PER KWH"]
[null,"  Off-Peak",3.9909E-2,4.0835999999999997E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",14.85,15.2,"$ PER KW"]
[null,"  Summer Off-Peak",1.34,1.37,"$ PER KW"]
[null,"  Winter On-Peak",14.05,14.38,"$ PER KW"]
[null,"  Winter Off-Peak",1.34,1.37,"$ PER KW"]
[null,"  Primary Service Discount First 1000 KW",-0.75,-0.77,"$ PER KW"]
[null,"  Primary Service Discount Additional KW",-0.57999999999999996,-0.59,"$ PER KW"]
[null,null,0,6.23]
[]
[null,"RATE EH:"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,15,"$ PER MONTH"]
[null,"  Three Phase",30,30,"$ PER MONTH"]
[null,"  Primary Voltage",117,117,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  All KWH",6.9267999999999996E-2,8.3965999999999999E-2,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE SP:"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,15,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  All KWH",0.10796500000000001,0.13298199999999999,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE GSFL:"]
[null,"MINIMUM BILL"]
[null,"  Minimum Bill",3.23,3.9,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  Loads Between 540 to 720 Hours Use per Month",9.1068999999999997E-2,0.110107,"$ PER KWH"]
[null,"  Loads < 540 Hours Use per Month",0.104699,0.12653500000000001,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE DP: "]
[null,"CUSTOMER CHARGE"]
[null,"  Primary Voltage",117,117,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  First 300 KWH/KW",5.7053E-2,6.7432000000000006E-2,"$ PER KWH"]
[null,"  Additional",4.8481000000000003E-2,5.7340999999999996E-2,"$ PER KWH"]
[null,"  Cap Rate",0.26201999999999998,0.30979499999999999,"$ PER KWH"]
[null,"DEMAND CHARGE"]
[null,"  All KW",8.6,10.16,"$ PER KW"]
[]
[null,"RATE TT: "]
[null,"CUSTOMER CHARGE"]
[null,"  Customer Charge",500,500,"$ PER MONTH"]
[null,"ENERGY CHARGE"]
[null,"  On-Peak Summer",5.3305999999999999E-2,6.1034999999999999E-2,"$ PER KWH"]
[null,"  On-Peak Winter",5.0958999999999997E-2,5.8347999999999997E-2]
[null,"  Off-Peak",4.3936000000000003E-2,5.0306999999999998E-2]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",8.51,9.74,"$ PER KW"]
[null,"  Summer Off-Peak",1.29,1.48,"$ PER KW"]
[null,"  Winter On-Peak",6.98,7.99,"$ PER KW"]
[null,"  Winter Off-Peak",1.29,1.48,"$ PER KW"]
[]
[]
[]
[null,null,null,null,"$ PER MONTH"]
[null,null,null,null,"$ PER MONTH"]
[null,null,null,null,"$ PER MONTH"]
[]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[]
[null,"RATE RTP: "]
[null,"PROGRAM CHARGE"]
[null,"  Program Charge",183,183,"$ PER MONTH"]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",1.8119E-2,2.4809000000000001E-2,"$ PER KWH"]
[null,"  Primary Voltage",1.4956000000000001E-2,2.0898E-2,"$ PER KWH"]
[null,"  Transmission Voltage",6.5750000000000001E-3,8.1390000000000004E-3,"$ PER KWH"]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service (DS-Secondary)",0.101658,0.101658,"$ PER KWH"]
[null,"  Primary Service (DT-Secondary)",6.4166000000000001E-2,6.4166000000000001E-2,"$ PER KWH"]
[null,"  Transmission Service",4.6419000000000002E-2,4.6419000000000002E-2,"$ PER KWH"]
[]
[null,"RIDER ESM :"]
[null,"Residential",4.8855163376748209E-2,2.653842E-2,"% of BASE REVENUE"]
[null,"Non Residential",8.7989146285674072E-2,4.779623602040816E-2]
[]
[]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KW"]
[null,null,null,null,"$ PER KW"]
[null,null,null,null,"$ PER KW"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KWH"]
[null,null,null,null,"$ PER KW"]
[]
[null,null,null,null,"$ PER KWH"]
[]
[null,"EXCLUDES TRANSMISSION"]
[]
[]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[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",6.2940999999999997E-2,6.7000000000000004E-2,"$ PER KWH"]

{"sheet":"PRINT","index":1,"n_rows":6,"n_cols":12,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,1,5,9],[5,11,5,19],[0,1,0,19]]}
[null,{"$f":"+INPUT!A1","v":"BASE 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":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["REVENUES AT PRESENT AND PROPOSED RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,"SCHEDULE M"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[]
[]
[]
[null,null,null,null,"REVENUE AT",null,"REVENUE AT",null,"REVENUE",null,"% OF"]
["LINE",null,"RATE",null,"PRESENT",null,"PROPOSED",null,"CHANGE",null,"REVENUE"]
[" NO.",null,"CLASSIFICATION",null,"RATES",null,"RATES",null,"(AMOUNT)",null,"CHANGE"]
[null,null,"(A)",null,"(B)",null,"(C)",null,"(D=C-B)",null,"(E=D / B)"]
[null,null,null,null,"($)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL "]
[1,null,"RESIDENTIAL SERVICE  (RS)",null,{"$f":"'Rate RS'!AN79","v":177720788},null,{"$f":"'Rate RS'!R38","v":218195282},null,{"$f":"G21-E21","v":40474494},null,{"$f":"IF(E21=0,\"-\",ROUND(I21/E21,4))","v":0.22770000000000001}]
[2,null,"RESIDENTIAL - TIME OF USE - CRITICAL PEAK PRICING (RS-TOU-CPP)",null,0,null,0,null,{"$f":"G22-E22","v":0},null,0]
[3,null,"  TOTAL RESIDENTIAL",null,{"$f":"E21+E22","v":177720788},null,{"$f":"G21+G22","v":218195282},null,{"$f":"G23-E23","v":40474494},null,{"$f":"IF(E23=0,\"-\",ROUND(I23/E23,4))","v":0.22770000000000001}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DISTRIBUTION SERVICE  (DS)",null,{"$f":"'Rate DS'!AO105","v":116998214},null,{"$f":"'Rate DS'!R50","v":137595071},null,{"$f":"G26-E26","v":20596857},null,{"$f":"IF(E26=0,\"-\",ROUND(I26/E26,4))","v":0.17599999999999999}]
[5,null,"DT PRIMARY TIME OF DAY (DT-PRI)",null,{"$f":"'Rate DT-Pri'!AO137","v":40749238},null,{"$f":"'Rate DT-Pri'!R65","v":47883826},null,7134588,null,0.17510000000000001]
[6,null,"DT SECONDARY TIME OF DAY  (DT-SEC)",null,{"$f":"'Rate DT-Sec'!AO133","v":52098203},null,{"$f":"'Rate DT-Sec'!R63","v":61320744},null,{"$f":"G28-E28","v":9222541},null,{"$f":"IF(E28=0,\"-\",ROUND(I28/E28,4))","v":0.17699999999999999}]
[7,null,"ELECTRIC SPACE HEATING  (EH)",null,{"$f":"'Rate EH'!AO91","v":1473948},null,{"$f":"'Rate EH'!R43","v":1729789},null,{"$f":"G29-E29","v":255841},null,0.1736]
[8,null,"SPORTS SERVICE  (SP)",null,{"$f":"'Rate SP GSFL'!AO101","v":22404},null,{"$f":"'Rate SP GSFL'!R38","v":26361},null,{"$f":"G30-E30","v":3957},null,0.17660000000000001]
[9,null,"SMALL FIXED LOADS  (GSFL)",null,{"$f":"'Rate SP GSFL'!AO120","v":779088},null,{"$f":"'Rate SP GSFL'!R57","v":918589},null,{"$f":"G31-E31","v":139501},null,0.17910000000000001]
[10,null,"PRIMARY VOLTAGE  (DP)",null,{"$f":"'Rate DP'!AO98","v":1127167},null,{"$f":"'Rate DP'!R46","v":1295111},null,167944,null,0.14899999999999999]
[11,null,"  TOTAL DISTRIBUTION",null,{"$f":"SUM(E26:E32)","v":213248262},null,{"$f":"SUM(G26:G32)","v":250769491},null,{"$f":"SUM(I26:I32)","v":37521229},null,0.17599999999999999]
[]
[null,null,"TRANSMISSION"]
[12,null,"TIME OF DAY  (TT)",null,{"$f":"'Rate TT'!AO120","v":13352963},null,{"$f":"'Rate TT'!R56","v":14914035},null,{"$f":"G36-E36","v":1561072},null,{"$f":"IF(E36=0,\"-\",ROUND(I36/E36,4))","v":0.1169}]
[13,null,"  TOTAL TRANSMISSION",null,{"$f":"SUM(E36)","v":13352963},null,{"$f":"SUM(G36)","v":14914035},null,{"$f":"SUM(I36)","v":1561072},null,{"$f":"IF(E37=0,\"-\",ROUND(I37/E37,4))","v":0.1169}]
[]
[null,null,"REAL TIME PRICING"]
[14,null,"DT PRIMARY-REAL TIME PRICING  (DT-RTP PRI)",null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,{"$f":"'Rate DT RTP-P'!R38","v":0},null,{"$f":"G40-E40","v":0},null,{"$f":"IF(E40=0,\"-\",ROUND(I40/E40,4))","v":"-"}]
[15,null,"DT SECONDARY-REAL TIME PRICING  (DT-RTP SEC)",null,{"$f":"'Rate DT RTP-S'!AO83","v":313011},null,{"$f":"'Rate DT RTP-S'!R39","v":336994},null,{"$f":"G41-E41","v":23983},null,{"$f":"IF(E41=0,\"-\",ROUND(I41/E41,4))","v":7.6600000000000001E-2}]
[16,null,"DS-REAL TIME PRICING  (DS-RTP)",null,{"$f":"'Rate DS RTP'!AO83","v":68594},null,{"$f":"'Rate DS RTP'!R39","v":72034},null,{"$f":"G42-E42","v":3440},null,{"$f":"IF(E42=0,\"-\",ROUND(I42/E42,4))","v":5.0200000000000002E-2}]
[17,null,"TT-REAL TIME PRICING  (TT-RTP)",null,{"$f":"'Rate TT RTP'!AO85","v":790860},null,{"$f":"'Rate TT RTP'!R39","v":811981},null,{"$f":"G43-E43","v":21121},null,{"$f":"IF(E43=0,\"-\",ROUND(I43/E43,4))","v":2.6700000000000002E-2}]
[18,null," TOTAL REAL TIME PRICING",null,{"$f":"SUM(E40:E43)","v":1172465},null,{"$f":"SUM(G40:G43)","v":1221009},null,{"$f":"SUM(I40:I43)","v":48544},null,{"$f":"IF(E44=0,\"-\",ROUND(I44/E44,4))","v":4.1399999999999999E-2}]
[]
[null,null,"LIGHTING"]
[19,null,"STREET LIGHTING  (SL)",null,{"$f":"'Rate SL'!AO429","v":1253606},null,{"$f":"'Rate SL'!R209","v":1703708},null,{"$f":"G47-E47","v":450102},null,{"$f":"IF(E47=0,\"-\",ROUND(I47/E47,4))","v":0.35899999999999999}]
[20,null,"TRAFFIC LIGHTING  (TL)",null,{"$f":"'Rate TL'!AO98","v":99885},null,{"$f":"'Rate TL'!R47","v":109172},null,9287,null,9.2999999999999999E-2]
[21,null,"UNMETERED OUTDOOR LIGHTING (UOLS)",null,{"$f":"'Rate UOLS'!AO63","v":272473},null,{"$f":"'Rate UOLS'!R28","v":358826},null,86353,null,0.31690000000000002]
[22,null,"NON STANDARD STREET LIGHTING  (NSU)",null,{"$f":"'Rate NSU'!AO95","v":76288},null,{"$f":"'Rate NSU'!R45","v":103935},null,27647,null,0.3624]
[23,null,"CUST OWNED STREET LIGHTING SERVICE  (SC)",null,{"$f":"'Rate SC'!AO145","v":5108},null,{"$f":"'Rate SC'!R72","v":6727},null,1619,null,0.317]
[24,null,"OVERHEAD EQUIV STREET LIGHTING SERVICE  (SE)",null,{"$f":"'Rate SE'!AO108","v":233433},null,{"$f":"'Rate SE'!R52","v":317336},null,83903,null,0.3594]
[25,null,"LED OUDTOOR LIGHTING SERVICE (LED)",null,{"$f":"'Rate LED'!AO467","v":19650},null,{"$f":"'Rate LED'!R252","v":13171.113423999999},null,-6478.8865760000008,null,-0.32969999999999999]
[26,null,"  TOTAL LIGHTING",null,{"$f":"SUM(E47:E53)","v":1960443},null,{"$f":"SUM(G47:G53)","v":2612875.1134239999},null,{"$f":"SUM(I47:I53)","v":652432.11342399998},null,0.33279999999999998]
[]
[27,null,"INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!V57","v":120514},null,{"$f":"'SCH M-2.3'!R57","v":140005.30287605696},null,{"$f":"G56-E56","v":19491.302876056958},null,{"$f":"IF(E56=0,\"-\",ROUND(I56/E56,4))","v":0.16170000000000001}]
[28,null,"SPECIAL CONTRACTS",null,{"$f":"+'SCH M-2.2'!V63","v":848309},null,{"$f":"'SCH M-2.3'!R63","v":983410.81600000011},null,{"$f":"G57-E57","v":135101.81600000011},null,{"$f":"IF(E57=0,\"-\",ROUND(I57/E57,4))","v":0.1593}]
[]
[29,null,"TOTAL RETAIL REVENUE",null,{"$f":"E54+E44+E37+E33+E23+E56+E57","v":408423744},null,{"$f":"G54+G44+G37+G33+G23+G56+G57","v":488836108.23230004},null,{"$f":"G59-E59","v":80412364.232300043},null,{"$f":"IF(E59=0,\"-\",ROUND(I59/E59,4))","v":0.19689999999999999}]
[]
[null,null,"OTHER MISCELLANEOUS REVENUE"]
[30,null,"PJM AND TRANSMISSION",null,{"$f":"'SCH M-2.2'!V58","v":33614037},null,{"$f":"'SCH M-2.3'!R58","v":33614037},null,{"$f":"G62-E62","v":0},null,{"$f":"IF(E62=0,\"-\",ROUND(I62/E62,4))","v":0}]
[31,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!V59","v":65319},null,{"$f":"+'SCH M-2.3'!R59","v":65319},null,0,null,0]
[32,null,"RECONNECTION CHARGES",null,{"$f":"'SCH M-2.2'!V60","v":85642},null,{"$f":"+'SCH M-2.3'!R60","v":81564},null,-4078,null,-4.7600000000000003E-2]
[33,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!V61","v":108668},null,{"$f":"+'SCH M-2.3'!R61","v":127627},null,18959,null,{"$f":"IF(E65=0,\"-\",ROUND(I65/E65,4))","v":0.17449999999999999}]
[34,null,"RENTS",null,{"$f":"'SCH M-2.2'!V62","v":1123843},null,{"$f":"+'SCH M-2.3'!R62","v":1123843},null,0,null,0]
[35,null,"OTHER MISCELLANEOUS",null,{"$f":"'SCH M-2.2'!V64","v":-2354153},null,{"$f":"+'SCH M-2.3'!R64","v":-2354153},null,0,null,0]
[36,null,"  TOTAL MISCELLANEOUS REVENUE",null,{"$f":"SUM(E62:E67)","v":32643356},null,{"$f":"SUM(G62:G67)","v":32658237},null,{"$f":"SUM(I62:I67)","v":14881},null,5.0000000000000001E-4]
[]
[37,null,"TOTAL REVENUE",null,{"$f":"E68+E59","v":441067100},null,{"$f":"G68+G59","v":521494345.23230004},null,{"$f":"I68+I59","v":80427245.232300043},null,{"$f":"IF(E70=0,\"-\",ROUND(I70/E70,4))","v":0.18229999999999999}]
[]
[]
[]
[]
[null,null," "]

{"sheet":"SCH M-2.1","index":3,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["BASE PERIOD REVENUES AT CURRENT RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.1"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["BASE PERIOD REVENUES AT CURRENT RATES"]
[]
[null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,null,null,"% OF REV"]
[null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,null,null,"TO TOTAL",null,null,null,"TEST PERIOD"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FUEL COST",null,"AVERAGE",null,"EXCLUSIVE OF ",null,"FUEL COST",null,"REVENUE",null,"% OF REV"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"REVENUE",null,"RATE",null,"FUEL COST",null,"REVENUE",null,"TOTAL",null,"TO TOTAL"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F=E/D)",null,"(G)",null,"(H)",null,"(I)",null,"(J)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($)",null,"(¢/KWH)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1610445},null,{"$f":"'Rate RS'!Z79","v":1506840514.3870001},null,{"$f":"'Rate RS'!AD79","v":168732484},null,{"$f":"IF(H20=0,\"-\",ROUND(J20/H20*100,6))","v":11.197767000000001},null,{"$f":"IF(ABS(J20/$J$49*100)<0.005,\"-   \",ROUND(J20/$J$49*100,2))","v":40.409999999999997},null,{"$f":"'Rate RS'!AL79","v":8988304},null,{"$f":"'Rate RS'!AN79","v":177720788},null,{"$f":"IF(ABS(R20/$R$49*100)<0.005,\"-    \",ROUND(R20/$R$49*100,2))","v":40.29}]
[2,null,"RS-TOU-CPP","RESIDENTIAL TOU CPP",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y105","v":160852},null,{"$f":"'Rate DS'!AA105","v":1132686406.967},null,{"$f":"'Rate DS'!AE105","v":110241740},null,9.7327680000000001,null,{"$f":"IF(ABS(J22/$J$49*100)<0.005,\"-   \",ROUND(J22/$J$49*100,2))","v":26.4},null,{"$f":"'Rate DS'!AM105","v":6756474},null,{"$f":"'Rate DS'!AO105","v":116998214},null,{"$f":"IF(ABS(R22/$R$49*100)<0.005,\"-    \",ROUND(R22/$R$49*100,2))","v":26.53}]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":499},null,{"$f":"'Rate DT-Pri'!AA137","v":481914004.70499998},null,{"$f":"'Rate DT-Pri'!AE137","v":37874621},null,7.8592069999999996,null,{"$f":"IF(ABS(J23/$J$49*100)<0.005,\"-   \",ROUND(J23/$J$49*100,2))","v":9.07},null,{"$f":"'Rate DT-Pri'!AM137","v":2874617},null,{"$f":"'Rate DT-Pri'!AO137","v":40749238},null,9.24]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1403},null,{"$f":"'Rate DT-Sec'!AA133","v":586915479},null,{"$f":"'Rate DT-Sec'!AE133","v":48597252},null,8.2801109999999998,null,{"$f":"IF(ABS(J24/$J$49*100)<0.005,\"-   \",ROUND(J24/$J$49*100,2))","v":11.64},null,{"$f":"'Rate DT-Sec'!AM133","v":3500951},null,{"$f":"J24+P24","v":52098203},null,11.81]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":743},null,{"$f":"'Rate EH'!AA91","v":17406492.092},null,{"$f":"'Rate EH'!AE91","v":1370118},null,7.8713050000000004,null,{"$f":"IF(ABS(J25/$J$49*100)<0.005,\"-   \",ROUND(J25/$J$49*100,2))","v":0.33},null,{"$f":"'Rate EH'!AM91","v":103830},null,{"$f":"'Rate EH'!AO91","v":1473948},null,0.33]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":156},null,{"$f":"'Rate SP GSFL'!AA101","v":158164},null,{"$f":"'Rate SP GSFL'!AE101","v":21461},null,13.568827000000001,null,0.01,null,{"$f":"'Rate SP GSFL'!AM101","v":943},null,{"$f":"'Rate SP GSFL'!AO101","v":22404},null,0.01]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":1500},null,{"$f":"'Rate SP GSFL'!AA120","v":6344104.0659999996},null,{"$f":"'Rate SP GSFL'!AE120","v":741245},null,11.683998000000001,null,0.18,null,{"$f":"'Rate SP GSFL'!AM120","v":37843},null,{"$f":"J27+P27","v":779088},null,0.18]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":217},null,{"$f":"'Rate DP'!AA98","v":11731579.434},null,{"$f":"'Rate DP'!AE98","v":1057188},null,9.0114719999999995,null,0.25,null,{"$f":"'Rate DP'!AM98","v":69979},null,{"$f":"'Rate DP'!AO98","v":1127167},null,0.26]
[10,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":156},null,{"$f":"'Rate TT'!AA120","v":173032651.23199999},null,{"$f":"'Rate TT'!AE120","v":12320823},null,7.1205189999999998,null,2.95,null,{"$f":"'Rate TT'!AM120","v":1032140},null,{"$f":"'Rate TT'!AO120","v":13352963},null,3.03]
[11,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$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,{"$f":"IF(H30=0,\"-\",ROUND(J30/H30*100,6))","v":"-"},null,"-   ",null,{"$f":"'Rate DT RTP-P'!AM82","v":0},null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,"-    "]
[12,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y83","v":12},null,{"$f":"'Rate DT RTP-S'!AA83","v":3584923},null,{"$f":"'Rate DT RTP-S'!AE83","v":313011},null,8.7313170000000007,null,7.0000000000000007E-2,null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":313011},null,7.0000000000000007E-2]
[13,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":24},null,{"$f":"'Rate DS RTP'!AA83","v":514069},null,{"$f":"'Rate DS RTP'!AE83","v":68594},null,13.343344999999999,null,0.02,null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":68594},null,0.02]
[14,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y85","v":24},null,{"$f":"'Rate TT RTP'!AA85","v":13504531},null,{"$f":"'Rate TT RTP'!AE85","v":790860},null,5.8562570000000003,null,0.19,null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":790860},null,0.18]
[15,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":101040},null,{"$f":"'Rate SL'!AA429","v":7825127},null,{"$f":"'Rate SL'!AE429","v":1206931},null,15.423788,null,0.28999999999999998,null,{"$f":"'Rate SL'!AM429","v":46677},null,{"$f":"'Rate SL'!AO429","v":1253606},null,0.28000000000000003]
[16,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y98","v":106140},null,{"$f":"'Rate TL'!AA98","v":1442664},null,{"$f":"'Rate TL'!AE98","v":91280},null,6.3271839999999999,null,0.02,null,{"$f":"'Rate TL'!AM98","v":8605},null,{"$f":"'Rate TL'!AO98","v":99885},null,0.02]
[17,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y63","v":109668},null,{"$f":"'Rate UOLS'!AA63","v":4869387},null,{"$f":"'Rate UOLS'!AE63","v":243427},null,4.9991300000000001,null,0.06,null,{"$f":"'Rate UOLS'!AM63","v":29046},null,{"$f":"'Rate UOLS'!AO63","v":272473},null,0.06]
[18,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y95","v":8172},null,{"$f":"'Rate NSU'!AA95","v":399755},null,{"$f":"'Rate NSU'!AE95","v":73903},null,18.487072999999999,null,0.02,null,{"$f":"'Rate NSU'!AM95","v":2385},null,{"$f":"'Rate NSU'!AO95","v":76288},null,0.02]
[19,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y145","v":2064},null,{"$f":"'Rate SC'!AA145","v":91284},null,{"$f":"'Rate SC'!AE145","v":4563},null,4.998685,null,"-   ",null,{"$f":"'Rate SC'!AM145","v":545},null,{"$f":"'Rate SC'!AO145","v":5108},null,"-    "]
[20,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y108","v":23664},null,{"$f":"'Rate SE'!AA108","v":1408744},null,{"$f":"'Rate SE'!AE108","v":225030},null,15.973803999999999,null,0.05,null,{"$f":"'Rate SE'!AM108","v":8404},null,{"$f":"'Rate SE'!AO108","v":233433},null,0.05]
[21,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!Y467","v":1152},null,{"$f":"'Rate LED'!AA467","v":27312},null,{"$f":"'Rate LED'!AE467","v":19487},null,71.349590000000006,null,"-   ",null,{"$f":"'Rate LED'!AM467","v":163},null,{"$f":"'Rate LED'!AO467","v":19650},null,"-    "]
[22,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F57","v":12},null,{"$f":"'SCH M-2.2'!H57","v":1204983},null,{"$f":"'SCH M-2.2'!L57","v":113326},null,9.4047800000000006,null,0.03,null,{"$f":"'SCH M-2.2'!T57","v":7188},null,{"$f":"'SCH M-2.2'!V57","v":120514},null,0.03]
[23,null,"IS","PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F58","v":0},null,{"$f":"'SCH M-2.2'!H58","v":0},null,{"$f":"'SCH M-2.2'!L58","v":33614037},null,{"$f":"IF(H42=0,\"-\",ROUND(J42/H42*100,6))","v":"-"},null,8.0500000000000007,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"'SCH M-2.2'!V58","v":33614037},null,7.62]
[24,null,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!F59","v":0},null,{"$f":"'SCH M-2.2'!H59","v":0},null,{"$f":"'SCH M-2.2'!L59","v":65319},null,"-",null,{"$f":"IF(ABS(J43/$J$49*100)<0.005,\"-   \",ROUND(J43/$J$49*100,2))","v":0.02},null,{"$f":"'SCH M-2.2'!T59","v":0},null,{"$f":"'SCH M-2.2'!V59","v":65319},null,0.01]
[25,null,null,"RECONNECTION CHGS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,{"$f":"'SCH M-2.2'!L60","v":85642},null,"-",null,0.02,null,{"$f":"'SCH M-2.2'!T60","v":0},null,{"$f":"'SCH M-2.2'!V60","v":85642},null,0.02]
[26,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F61","v":0},null,{"$f":"'SCH M-2.2'!H61","v":0},null,{"$f":"'SCH M-2.2'!L61","v":108668},null,{"$f":"IF(H45=0,\"-\",ROUND(J45/H45*100,6))","v":"-"},null,0.03,null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"'SCH M-2.2'!V61","v":108668},null,{"$f":"IF(ABS(R45/$R$49*100)<0.005,\"-    \",ROUND(R45/$R$49*100,2))","v":0.02}]
[27,null,null,"RENTS",null,{"$f":"'SCH M-2.2'!F62","v":0},null,{"$f":"'SCH M-2.2'!H62","v":0},null,{"$f":"'SCH M-2.2'!L62","v":1123843},null,"-",null,0.27,null,{"$f":"'SCH M-2.2'!T62","v":0},null,{"$f":"'SCH M-2.2'!V62","v":1123843},null,{"$f":"IF(ABS(R46/$R$49*100)<0.005,\"-    \",ROUND(R46/$R$49*100,2))","v":0.25}]
[28,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":12},null,{"$f":"'SCH M-2.2'!H63","v":13477848},null,{"$f":"'SCH M-2.2'!L63","v":767914},null,5.6976009999999997,null,{"$f":"IF(ABS(J47/$J$49*100)<0.005,\"-   \",ROUND(J47/$J$49*100,2))","v":0.18},null,{"$f":"'SCH M-2.2'!T63","v":80395},null,{"$f":"'SCH M-2.2'!V63","v":848309},null,{"$f":"IF(ABS(R47/$R$49*100)<0.005,\"-    \",ROUND(R47/$R$49*100,2))","v":0.19}]
[29,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F64","v":0},null,{"$f":"'SCH M-2.2'!H64","v":0},null,{"$f":"'SCH M-2.2'!L64","v":-2354153},null,"-",null,-0.56000000000000005,null,{"$f":"'SCH M-2.2'!T64","v":0},null,{"$f":"'SCH M-2.2'!V64","v":-2354153},null,{"$f":"IF(ABS(R48/$R$49*100)<0.005,\"-    \",ROUND(R48/$R$49*100,2))","v":-0.53}]
[30,null,"    TOTAL",null,null,{"$f":"SUM(F20:F48)","v":2127955},null,{"$f":"SUM(H20:H48)","v":3965380022.8829999},null,{"$f":"SUM(J20:J48)","v":417518614},null,10.529095,null,100,null,{"$f":"SUM(P20:P48)","v":23548489},null,{"$f":"SUM(R20:R48)","v":441067100},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":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[55,2,55,3],[19,2,19,3],[24,2,24,3],[34,2,34,3],[38,2,38,3],[45,2,45,3],[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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \"&TEXT(Page_Num_2.2,\"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,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE",null,"(K + H)",null,"(M / K1)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1610445},null,{"$f":"'Rate RS'!Z79","v":1506840514.3870001},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":11.197767000000001},null,{"$f":"'Rate RS'!AD79","v":168732484},null,{"$f":"ROUND((L21/L$23)*100,2)","v":100},null,{"$f":"'Rate RS'!AH79","v":40474494},null,{"$f":"ROUND((P21/L21)*100,1)","v":24},null,{"$f":"'Rate RS'!AL79","v":8988304},null,{"$f":"'Rate RS'!AN79","v":177720788},null,{"$f":"ROUND((P21/V21)*100,1)","v":22.8}]
[2,null,"RS-TOU-CPP","RESIDENTIAL TOU CPP",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[3,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1610445},null,{"$f":"H21","v":1506840514.3870001},null,{"$f":"IF(H23=0,\"-\",ROUND((L23/H23)*100,6))","v":11.197767000000001},null,{"$f":"L21","v":168732484},null,{"$f":"ROUND((L23/L$67)*100,2)","v":40.409999999999997},null,{"$f":"P21","v":40474494},null,{"$f":"ROUND((P23/L23)*100,1)","v":24},null,{"$f":"T21","v":8988304},null,{"$f":"V21","v":177720788},null,{"$f":"ROUND((P23/V23)*100,1)","v":22.8}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y105","v":160852},null,{"$f":"'Rate DS'!AA105","v":1132686406.967},null,{"$f":"IF(H26=0,\"-\",ROUND((L26/H26)*100,6))","v":9.7327680000000001},null,{"$f":"'Rate DS'!AE105","v":110241740},null,{"$f":"ROUND((L26/L$33)*100,2)","v":55.15},null,{"$f":"'Rate DS'!AI105","v":20596857},null,{"$f":"ROUND((P26/L26)*100,1)","v":18.7},null,{"$f":"'Rate DS'!AM105","v":6756474},null,{"$f":"'Rate DS'!AO105","v":116998214},null,{"$f":"ROUND((P26/V26)*100,1)","v":17.600000000000001}]
[5,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":499},null,{"$f":"'Rate DT-Pri'!AA137","v":481914004.70499998},null,7.8592069999999996,null,{"$f":"'Rate DT-Pri'!AE137","v":37874621},null,18.95,null,{"$f":"'Rate DT-Pri'!AI137","v":7134588},null,18.8,null,{"$f":"'Rate DT-Pri'!AM137","v":2874617},null,{"$f":"'Rate DT-Pri'!AO137","v":40749238},null,17.5]
[6,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1403},null,{"$f":"'Rate DT-Sec'!AA133","v":586915479},null,8.2801109999999998,null,{"$f":"'Rate DT-Sec'!AE133","v":48597252},null,24.31,null,{"$f":"'Rate DT-Sec'!AI133","v":9222541},null,19,null,{"$f":"'Rate DT-Sec'!AM133","v":3500951},null,{"$f":"'Rate DT-Sec'!AO133","v":52098203},null,{"$f":"ROUND((P28/V28)*100,1)","v":17.7}]
[7,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":743},null,{"$f":"'Rate EH'!AA91","v":17406492.092},null,7.8713050000000004,null,{"$f":"'Rate EH'!AE91","v":1370118},null,0.69,null,{"$f":"'Rate EH'!AI91","v":255841},null,{"$f":"ROUND((P29/L29)*100,1)","v":18.7},null,{"$f":"'Rate EH'!AM91","v":103830},null,{"$f":"'Rate EH'!AO91","v":1473948},null,{"$f":"ROUND((P29/V29)*100,1)","v":17.399999999999999}]
[8,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":156},null,{"$f":"'Rate SP GSFL'!AA101","v":158164},null,13.568827000000001,null,{"$f":"'Rate SP GSFL'!AE101","v":21461},null,0.01,null,{"$f":"'Rate SP GSFL'!AI101","v":3957},null,{"$f":"ROUND((P30/L30)*100,1)","v":18.399999999999999},null,{"$f":"'Rate SP GSFL'!AM101","v":943},null,{"$f":"'Rate SP GSFL'!AO101","v":22404},null,{"$f":"ROUND((P30/V30)*100,1)","v":17.7}]
[9,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":1500},null,{"$f":"'Rate SP GSFL'!AA120","v":6344104.0659999996},null,11.683998000000001,null,{"$f":"'Rate SP GSFL'!AE120","v":741245},null,0.37,null,{"$f":"'Rate SP GSFL'!AI120","v":139501},null,{"$f":"ROUND((P31/L31)*100,1)","v":18.8},null,{"$f":"'Rate SP GSFL'!AM120","v":37843},null,{"$f":"'Rate SP GSFL'!AO120","v":779088},null,{"$f":"ROUND((P31/V31)*100,1)","v":17.899999999999999}]
[10,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":217},null,{"$f":"'Rate DP'!AA98","v":11731579.434},null,9.0114719999999995,null,{"$f":"'Rate DP'!AE98","v":1057188},null,{"$f":"ROUND((L32/L$33)*100,2)","v":0.53},null,{"$f":"'Rate DP'!AI98","v":167944},null,15.9,null,{"$f":"'Rate DP'!AM98","v":69979},null,{"$f":"'Rate DP'!AO98","v":1127167},null,14.9]
[11,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F26:F32)","v":165370},null,{"$f":"SUM(H26:H32)","v":2237156230.2639999},null,{"$f":"IF(H33=0,\"-\",ROUND((L33/H33)*100,6))","v":8.935613},null,{"$f":"SUM(L26:L32)","v":199903625},null,{"$f":"ROUND((L33/L$67)*100,2)","v":47.88},null,{"$f":"SUM(P26:P32)","v":37521229},null,{"$f":"ROUND((P33/L33)*100,1)","v":18.8},null,{"$f":"SUM(T26:T32)","v":13344637},null,{"$f":"SUM(V26:V32)","v":213248262},null,{"$f":"ROUND((P33/V33)*100,1)","v":17.600000000000001}]
[]
[null,null,"TRANSMISSION"]
[12,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":156},null,{"$f":"'Rate TT'!AA120","v":173032651.23199999},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":7.1205189999999998},null,{"$f":"'Rate TT'!AE120","v":12320823},null,{"$f":"ROUND((L36/L$37)*100,2)","v":100},null,{"$f":"'Rate TT'!AI120","v":1561072},null,{"$f":"ROUND((P36/L36)*100,1)","v":12.7},null,{"$f":"'Rate TT'!AM120","v":1032140},null,{"$f":"'Rate TT'!AO120","v":13352963},null,{"$f":"'Rate TT'!AQ120","v":11.7}]
[13,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F36","v":156},null,{"$f":"H36","v":173032651.23199999},null,{"$f":"IF(H37=0,\"-\",ROUND((L37/H37)*100,6))","v":7.1205189999999998},null,{"$f":"L36","v":12320823},null,{"$f":"ROUND((L37/L$67)*100,2)","v":2.95},null,{"$f":"P36","v":1561072},null,{"$f":"ROUND((P37/L37)*100,1)","v":12.7},null,{"$f":"T36","v":1032140},null,{"$f":"V36","v":13352963},null,{"$f":"ROUND((P37/V37)*100,1)","v":11.7}]
[]
[null,null,"REAL TIME PRICING"]
[14,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,{"$f":"IF(H40=0,\"-\",ROUND((L40/H40)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!AE82","v":0},null,{"$f":"IFERROR(ROUND((L40/L$44)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AI82","v":0},null,{"$f":"IFERROR(ROUND((P40/L40)*100,1),0)","v":0},null,{"$f":"'Rate DT RTP-P'!AM82","v":0},null,{"$f":"'Rate DT RTP-P'!AO82","v":0},null,{"$f":"IFERROR(ROUND((P40/V40)*100,1),0)","v":0}]
[15,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!Y83","v":12},null,{"$f":"'Rate DT RTP-S'!AA83","v":3584923},null,8.7313170000000007,null,{"$f":"'Rate DT RTP-S'!AE83","v":313011},null,{"$f":"ROUND((L41/L$44)*100,2)","v":26.7},null,{"$f":"'Rate DT RTP-S'!AI83","v":23983},null,{"$f":"ROUND((P41/L41)*100,1)","v":7.7},null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":313011},null,{"$f":"ROUND((P41/V41)*100,1)","v":7.7}]
[16,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":24},null,{"$f":"'Rate DS RTP'!AA83","v":514069},null,13.343344999999999,null,{"$f":"'Rate DS RTP'!AE83","v":68594},null,{"$f":"ROUND((L42/L$44)*100,2)","v":5.85},null,{"$f":"'Rate DS RTP'!AI83","v":3440},null,{"$f":"ROUND((P42/L42)*100,1)","v":5},null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":68594},null,{"$f":"ROUND((P42/V42)*100,1)","v":5}]
[17,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y85","v":24},null,{"$f":"'Rate TT RTP'!AA85","v":13504531},null,5.8562570000000003,null,{"$f":"'Rate TT RTP'!AE85","v":790860},null,{"$f":"ROUND((L43/L$44)*100,2)","v":67.45},null,{"$f":"'Rate TT RTP'!AI85","v":21121},null,{"$f":"ROUND((P43/L43)*100,1)","v":2.7},null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":790860},null,{"$f":"ROUND((P43/V43)*100,1)","v":2.7}]
[18,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F40:F43)","v":60},null,{"$f":"SUM(H40:H43)","v":17603523},null,{"$f":"IF(H44=0,\"-\",ROUND((L44/H44)*100,6))","v":6.6604000000000001},null,{"$f":"SUM(L40:L43)","v":1172465},null,{"$f":"ROUND((L44/L$67)*100,2)","v":0.28000000000000003},null,{"$f":"SUM(P40:P43)","v":48544},null,{"$f":"ROUND((P44/L44)*100,1)","v":4.0999999999999996},null,{"$f":"SUM(T40:T43)","v":0},null,{"$f":"SUM(V40:V43)","v":1172465},null,{"$f":"ROUND((P44/V44)*100,1)","v":4.0999999999999996}]
[]
[null,null,"LIGHTING"]
[19,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":101040},null,{"$f":"'Rate SL'!AA429","v":7825127},null,{"$f":"IF(H47=0,\"-\",ROUND((L47/H47)*100,6))","v":15.423788},null,{"$f":"'Rate SL'!AE429","v":1206931},null,{"$f":"ROUND((L47/L$54)*100,2)","v":64.73},null,{"$f":"'Rate SL'!AI429","v":450101},null,{"$f":"ROUND((P47/L47)*100,1)","v":37.299999999999997},null,{"$f":"'Rate SL'!AM429","v":46677},null,{"$f":"'Rate SL'!AO429","v":1253606},null,{"$f":"ROUND((P47/V47)*100,1)","v":35.9}]
[20,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y98","v":106140},null,{"$f":"'Rate TL'!AA98","v":1442664},null,6.3271839999999999,null,{"$f":"'Rate TL'!AE98","v":91280},null,4.9000000000000004,null,{"$f":"'Rate TL'!AI98","v":9287},null,10.199999999999999,null,{"$f":"'Rate TL'!AM98","v":8605},null,{"$f":"'Rate TL'!AO98","v":99885},null,9.3000000000000007]
[21,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y63","v":109668},null,{"$f":"'Rate UOLS'!AA63","v":4869387},null,4.9991300000000001,null,{"$f":"'Rate UOLS'!AE63","v":243427},null,13.06,null,{"$f":"'Rate UOLS'!AI63","v":86353},null,{"$f":"IF(L49=0,\"0.0 \",ROUND((P49/L49)*100,1))","v":35.5},null,{"$f":"'Rate UOLS'!AM63","v":29046},null,{"$f":"'Rate UOLS'!AO63","v":272473},null,{"$f":"IF(V49=0,\"0.0 \",ROUND((P49/V49)*100,1))","v":31.7}]
[22,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!Y95","v":8172},null,{"$f":"'Rate NSU'!AA95","v":399755},null,18.487072999999999,null,{"$f":"'Rate NSU'!AE95","v":73903},null,3.96,null,{"$f":"'Rate NSU'!AI95","v":27647},null,37.4,null,{"$f":"'Rate NSU'!AM95","v":2385},null,{"$f":"'Rate NSU'!AO95","v":76288},null,36.200000000000003]
[23,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!Y145","v":2064},null,{"$f":"'Rate SC'!AA145","v":91284},null,4.998685,null,{"$f":"'Rate SC'!AE145","v":4563},null,0.24,null,{"$f":"'Rate SC'!AI145","v":1619},null,35.5,null,{"$f":"'Rate SC'!AM145","v":545},null,{"$f":"'Rate SC'!AO145","v":5108},null,31.7]
[24,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y108","v":23664},null,{"$f":"'Rate SE'!AA108","v":1408744},null,15.973803999999999,null,{"$f":"'Rate SE'!AE108","v":225030},null,12.07,null,{"$f":"'Rate SE'!AI108","v":83903},null,37.299999999999997,null,{"$f":"'Rate SE'!AM108","v":8404},null,{"$f":"'Rate SE'!AO108","v":233433},null,35.9]
[25,"LED",null,"LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!Y467","v":1152},null,{"$f":"'Rate LED'!AA467","v":27312},null,71.349590000000006,null,{"$f":"'Rate LED'!AE467","v":19487},null,1.05,null,{"$f":"'Rate LED'!AI467","v":-6478.8865759999999},null,{"$f":"IFERROR(ROUND((P53/L53)*100,1),0)","v":-33.200000000000003},null,{"$f":"'Rate LED'!AM467","v":163},null,{"$f":"'Rate LED'!AO467","v":19650},null,{"$f":"IFERROR(ROUND((P53/V53)*100,1),0)","v":-33}]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F47:F53)","v":351900},null,{"$f":"SUM(H47:H53)","v":16064273},null,{"$f":"IF(H54=0,\"-\",ROUND((L54/H54)*100,6))","v":11.607253999999999},null,{"$f":"SUM(L47:L53)","v":1864621},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.45},null,{"$f":"SUM(P47:P53)","v":652431.11342399998},null,35,null,{"$f":"SUM(T47:T53)","v":95825},null,{"$f":"SUM(V47:V53)","v":1960443},null,33.299999999999997]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,12,null,1204983,null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,6))","v":9.4047800000000006},null,{"$f":"V57-T57","v":113326},null,{"$f":"ROUND((L57/L$65)*100,2)","v":0.34},null,{"$f":"'SCH M-2.3'!L57-'SCH M-2.2'!L57","v":19491.302876056958},null,{"$f":"ROUND((P57/L57)*100,1)","v":17.2},null,{"$f":"ROUND(H57*CUR_FAC,0)","v":7188},null,120514,null,{"$f":"ROUND((P57/V57)*100,1)","v":16.2}]
[28,null,null,"PJM AND TRANSMISSION ",null,0,null,0,null,{"$f":"IF(H58=0,\"-\",ROUND((L58/H58)*100,6))","v":"-"},null,{"$f":"3916119+1881498+27816420","v":33614037},null,{"$f":"ROUND((L58/L$65)*100,2)","v":100.27},null,{"$f":"'SCH M-2.3'!L58-'SCH M-2.2'!L58","v":0},null,{"$f":"IF(L58=0,0,ROUND((P58/L58)*100,1))","v":0},null,0,null,{"$f":"L58+T58","v":33614037},null,{"$f":"IF(V58=0,0,ROUND((P58/V58)*100,1))","v":0}]
[29,null,null,"BAD CHECK CHARGES",null,0,null,0,null,{"$f":"IF(H59=0,\"-\",ROUND((L59/H59)*100,6))","v":"-"},null,65319,null,0.19,null,{"$f":"'SCH M-2.3'!L59-'SCH M-2.2'!L59","v":0},null,0,null,0,null,65319,null,0]
[30,null,null,"RECONNECTION CHGS",null,0,null,0,null,"-",null,85642,null,0.26,null,{"$f":"'SCH M-2.3'!L60-'SCH M-2.2'!L60","v":-4078},null,-4.8,null,0,null,85642,null,-4.8]
[31,null,null,"POLE AND LINE ATTACHMENTS",null,0,null,0,null,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,6))","v":"-"},null,108668,null,{"$f":"ROUND((L61/L$65)*100,2)","v":0.32},null,{"$f":"'SCH M-2.3'!L61-'SCH M-2.2'!L61","v":18959},null,{"$f":"ROUND((P61/L61)*100,1)","v":17.399999999999999},null,0,null,{"$f":"L61+T61","v":108668},null,{"$f":"ROUND((P61/V61)*100,1)","v":17.399999999999999}]
[32,null,null,"RENTS",null,0,null,0,null,"-",null,1123843,null,3.35,null,{"$f":"'SCH M-2.3'!L62-'SCH M-2.2'!L62","v":0},null,0,null,0,null,1123843,null,0]
[33,null,"WS","SPECIAL CONTRACTS",null,12,null,13477848,null,{"$f":"INPUT!C204","v":6.2940999999999997E-2},null,767914,null,2.29,null,{"$f":"'SCH M-2.3'!L63-'SCH M-2.2'!L63","v":135101.81600000011},null,17.600000000000001,null,{"$f":"ROUND(H63*CUR_FAC,0)","v":80395},null,{"$f":"ROUND(H63*J63,0)","v":848309},null,15.9]
[34,null,null,"OTHER MISC",null,0,null,0,null,{"$f":"IF(H64=0,\"-\",ROUND((L64/H64)*100,6))","v":"-"},null,-2354153,null,{"$f":"ROUND((L64/L$65)*100,2)","v":-7.02},null,{"$f":"'SCH M-2.3'!L64-'SCH M-2.2'!L64","v":0},null,0,null,0,null,-2354153,null,0]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":24},null,{"$f":"SUM(H57:H64)","v":14682831},null,null,null,{"$f":"SUM(L57:L64)","v":33524596},null,{"$f":"ROUND((L65/L$67)*100,2)","v":8.0299999999999994},null,{"$f":"SUM(P57:P64)","v":169474.11887605707},null,0.5,null,{"$f":"SUM(T57:T64)","v":87583},null,{"$f":"SUM(V57:V64)","v":33612179},null,0.5]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F44+F37+F33+F23","v":2127955},null,{"$f":"H65+H54+H44+H37+H33+H23","v":3965380022.8829999},null,{"$f":"IF(H67=0,\"-\",ROUND((L67/H67)*100,6))","v":10.529095},null,{"$f":"L65+L54+L44+L37+L33+L23","v":417518614},null,100,null,{"$f":"P65+P54+P44+P37+P33+P23","v":80427244.232300058},null,{"$f":"ROUND((P67/L67)*100,1)","v":19.3},null,{"$f":"T65+T54+T44+T37+T33+T23","v":23548489},null,{"$f":"V65+V54+V44+V37+V33+V23","v":441067100},null,{"$f":"ROUND((P67/V67)*100,1)","v":18.2}]
[]
[null,null,"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH 23."]

{"sheet":"SCH M-2.3","index":5,"n_rows":68,"n_cols":18,"rows_kept":68,"cut":false,"hidden":false,"merged":[[55,2,55,3],[19,2,19,3],[24,2,24,3],[34,2,34,3],[38,2,38,3],[45,2,45,3]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 1 OF 24"}]
["WORK PAPER REFERENCE NO(S).: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!F38","v":1610445},null,{"$f":"'Rate RS'!H38","v":1506840514.3870001},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":13.883817000000001},null,{"$f":"'Rate RS'!L38","v":209206978},null,{"$f":"ROUND((L21/L$23)*100,2)","v":100},null,{"$f":"'Rate RS'!P38","v":8988304},null,{"$f":"'Rate RS'!R38","v":218195282}]
[2,null,"RS-TOU-CPP","RESIDENTIAL TOU CPP",null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[3,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1610445},null,{"$f":"H21","v":1506840514.3870001},null,{"$f":"IF(H23=0,\"-\",ROUND((L23/H23)*100,6))","v":13.883817000000001},null,{"$f":"L21","v":209206978},null,{"$f":"ROUND((L23/L$67)*100,2)","v":42.01},null,{"$f":"P21","v":8988304},null,{"$f":"R21","v":218195282}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!F50","v":160852},null,{"$f":"'Rate DS'!H50","v":1132686406.967},null,{"$f":"IF(H26=0,\"-\",ROUND((L26/H26)*100,6))","v":11.551176},null,{"$f":"'Rate DS'!L50","v":130838597},null,{"$f":"ROUND((L26/L$33)*100,2)","v":55.11},null,{"$f":"'Rate DS'!P50","v":6756474},null,{"$f":"'Rate DS'!R50","v":137595071}]
[5,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!F65","v":499},null,{"$f":"'Rate DT-Pri'!H65","v":481914004.70499998},null,9.3396760000000008,null,{"$f":"'Rate DT-Pri'!L65","v":45009209},null,18.96,null,{"$f":"'Rate DT-Pri'!P65","v":2874617},null,{"$f":"'Rate DT-Pri'!R65","v":47883826}]
[6,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!F63","v":1403},null,{"$f":"'Rate DT-Sec'!H63","v":586915479},null,9.8514680000000006,null,{"$f":"'Rate DT-Sec'!L63","v":57819793},null,24.35,null,{"$f":"'Rate DT-Sec'!P63","v":3500951},null,{"$f":"'Rate DT-Sec'!R63","v":61320744}]
[7,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!F43","v":743},null,{"$f":"'Rate EH'!H43","v":17406492.092},null,9.3411069999999992,null,{"$f":"'Rate EH'!L43","v":1625959},null,0.68,null,{"$f":"'Rate EH'!P43","v":103830},null,{"$f":"'Rate EH'!R43","v":1729789}]
[8,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!F38","v":156},null,{"$f":"'Rate SP GSFL'!H38","v":158164},null,16.070661000000001,null,{"$f":"'Rate SP GSFL'!L38","v":25418},null,0.01,null,{"$f":"'Rate SP GSFL'!P38","v":943},null,{"$f":"'Rate SP GSFL'!R38","v":26361}]
[9,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!F57","v":1500},null,{"$f":"'Rate SP GSFL'!H57","v":6344104.0659999996},null,13.882906,null,{"$f":"'Rate SP GSFL'!L57","v":880746},null,0.37,null,{"$f":"'Rate SP GSFL'!P57","v":37843},null,{"$f":"'Rate SP GSFL'!R57","v":918589}]
[10,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!F46","v":217},null,{"$f":"'Rate DP'!H46","v":11731579.434},null,10.443027000000001,null,{"$f":"'Rate DP'!L46","v":1225132},null,{"$f":"ROUND((L32/L$33)*100,2)","v":0.52},null,{"$f":"'Rate DP'!P46","v":69979},null,{"$f":"'Rate DP'!R46","v":1295111}]
[11,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F26:F32)","v":165370},null,{"$f":"SUM(H26:H32)","v":2237156230.2639999},null,10.612797,null,{"$f":"SUM(L26:L32)","v":237424854},null,{"$f":"ROUND((L33/L$67)*100,2)","v":47.68},null,{"$f":"SUM(P26:P32)","v":13344637},null,{"$f":"SUM(R26:R32)","v":250769491}]
[]
[null,null,"TRANSMISSION"]
[12,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!F56","v":156},null,{"$f":"'Rate TT'!H56","v":173032651.23199999},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":8.0227029999999999},null,{"$f":"'Rate TT'!L56","v":13881895},null,{"$f":"ROUND((L36/L$37)*100,2)","v":100},null,{"$f":"'Rate TT'!P56","v":1032140},null,{"$f":"'Rate TT'!R56","v":14914035}]
[13,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F36","v":156},null,{"$f":"H36","v":173032651.23199999},null,8.0227029999999999,null,{"$f":"L36","v":13881895},null,{"$f":"ROUND((L37/L$67)*100,2)","v":2.79},null,{"$f":"P36","v":1032140},null,{"$f":"R36","v":14914035}]
[]
[null,null,"REAL TIME PRICING"]
[14,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-P'!F38","v":0},null,{"$f":"'Rate DT RTP-P'!H38","v":0},null,{"$f":"IF(H40=0,\"-\",ROUND((L40/H40)*100,6))","v":"-"},null,{"$f":"'Rate DT RTP-P'!L38","v":0},null,{"$f":"IFERROR(ROUND((L40/L$44)*100,2),0)","v":0},null,{"$f":"'Rate DT RTP-P'!P38","v":0},null,{"$f":"'Rate DT RTP-P'!R38","v":0}]
[15,null,"DT-RTP SEC","REAL TIME PRICING",null,{"$f":"'Rate DT RTP-S'!F39","v":12},null,{"$f":"'Rate DT RTP-S'!H39","v":3584923},null,9.4003130000000006,null,{"$f":"'Rate DT RTP-S'!L39","v":336994},null,{"$f":"IFERROR(ROUND((L41/L$44)*100,2),0)","v":27.6},null,{"$f":"'Rate DT RTP-S'!P39","v":0},null,{"$f":"'Rate DT RTP-S'!R39","v":336994}]
[16,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!F39","v":24},null,{"$f":"'Rate DS RTP'!H39","v":514069},null,14.012516,null,{"$f":"'Rate DS RTP'!L39","v":72034},null,5.9,null,{"$f":"'Rate DS RTP'!P39","v":0},null,{"$f":"'Rate DS RTP'!R39","v":72034}]
[17,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!F39","v":24},null,{"$f":"'Rate TT RTP'!H39","v":13504531},null,6.0126559999999998,null,{"$f":"'Rate TT RTP'!L39","v":811981},null,66.5,null,{"$f":"'Rate TT RTP'!P39","v":0},null,{"$f":"'Rate TT RTP'!R39","v":811981}]
[18,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F40:F43)","v":60},null,{"$f":"SUM(H40:H43)","v":17603523},null,6.9361629999999996,null,{"$f":"SUM(L40:L43)","v":1221009},null,{"$f":"ROUND((L44/L$67)*100,2)","v":0.25},null,{"$f":"SUM(P40:P43)","v":0},null,{"$f":"SUM(R40:R43)","v":1221009}]
[]
[null,null,"LIGHTING"]
[19,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!F209","v":101040},null,{"$f":"'Rate SL'!H209","v":7825127},null,{"$f":"IF(H47=0,\"-\",ROUND((L47/H47)*100,6))","v":21.175784},null,{"$f":"'Rate SL'!L209","v":1657032},null,{"$f":"ROUND((L47/L$54)*100,2)","v":65.83},null,{"$f":"'Rate SL'!P209","v":46677},null,{"$f":"'Rate SL'!R209","v":1703708}]
[20,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!F47","v":106140},null,{"$f":"'Rate TL'!H47","v":1442664},null,6.970923,null,{"$f":"'Rate TL'!L47","v":100567},null,{"$f":"ROUND((L48/L$54)*100,2)","v":4},null,{"$f":"'Rate TL'!P47","v":8605},null,{"$f":"'Rate TL'!R47","v":109172}]
[21,null,"UOLS ","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!F28","v":109668},null,{"$f":"'Rate UOLS'!H28","v":4869387},null,6.7725160000000004,null,{"$f":"'Rate UOLS'!L28","v":329780},null,13.1,null,{"$f":"'Rate UOLS'!P28","v":29046},null,{"$f":"'Rate UOLS'!R28","v":358826}]
[22,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!F45","v":8172},null,{"$f":"'Rate NSU'!H45","v":399755},null,25.403058999999999,null,{"$f":"'Rate NSU'!L45","v":101550},null,4.03,null,{"$f":"'Rate NSU'!P45","v":2385},null,{"$f":"'Rate NSU'!R45","v":103935}]
[23,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!F72","v":2064},null,{"$f":"'Rate SC'!H72","v":91284},null,6.7722709999999999,null,{"$f":"'Rate SC'!L72","v":6182},null,0.25,null,{"$f":"'Rate SC'!P72","v":545},null,{"$f":"'Rate SC'!R72","v":6727}]
[24,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!F52","v":23664},null,{"$f":"'Rate SE'!H52","v":1408744},null,21.929676000000001,null,{"$f":"'Rate SE'!L52","v":308933},null,12.27,null,{"$f":"'Rate SE'!P52","v":8404},null,{"$f":"'Rate SE'!R52","v":317336}]
[25,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!F252","v":1152},null,{"$f":"'Rate LED'!H252","v":27312},null,47.627831999999998,null,{"$f":"'Rate LED'!L252","v":13008.113423999999},null,0.52,null,{"$f":"'Rate LED'!P252","v":163},null,{"$f":"'Rate LED'!R252","v":13171.113423999999}]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F47:F53)","v":351900},null,{"$f":"SUM(H47:H53)","v":16064273},null,15.668634000000001,null,{"$f":"SUM(L47:L53)","v":2517052.1134239999},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.51},null,{"$f":"SUM(P47:P53)","v":95825},null,{"$f":"SUM(R47:R53)","v":2612875.1134239999}]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F57","v":12},null,{"$f":"'SCH M-2.2'!H57","v":1204983},null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,2))","v":11.02},null,132817.30287605696,null,{"$f":"ROUND((L57/L$65)*100,2)","v":0.39},null,{"$f":"'SCH M-2.2'!T57","v":7188},null,{"$f":"L57+P57","v":140005.30287605696}]
[28,null,null,"PJM AND TRANSMISSION ",null,{"$f":"'SCH M-2.2'!F58","v":0},null,{"$f":"'SCH M-2.2'!H58","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L58","v":33614037},null,99.76,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"L58+P58","v":33614037}]
[29,null,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!F59","v":0},null,{"$f":"'SCH M-2.2'!H59","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L59","v":65319},null,0.19,null,{"$f":"'SCH M-2.2'!T59","v":0},null,65319]
[30,null,null,"RECONNECTION CHGS",null,{"$f":"'SCH M-2.2'!F60","v":0},null,{"$f":"'SCH M-2.2'!H60","v":0},null,"-",null,{"$f":"ROUND('SCH M-2.2'!L60*(5.6/5.88),0)","v":81564},null,0.24,null,{"$f":"'SCH M-2.2'!T60","v":0},null,81564]
[31,null,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!F61","v":0},null,{"$f":"'SCH M-2.2'!H61","v":0},null,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,2))","v":"-"},null,127627,null,{"$f":"ROUND((L61/L$65)*100,2)","v":0.38},null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"L61+P61","v":127627}]
[32,null,null,"RENTS",null,{"$f":"'SCH M-2.2'!F62","v":0},null,{"$f":"'SCH M-2.2'!H62","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L62","v":1123843},null,3.34,null,{"$f":"'SCH M-2.2'!T62","v":0},null,1123843]
[33,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":12},null,{"$f":"'SCH M-2.2'!H63","v":13477848},null,6.7,null,{"$f":"R63-P63","v":903015.81600000011},null,2.68,null,{"$f":"'SCH M-2.2'!T63","v":80395},null,{"$f":"H63*INPUT!D204+P63","v":983410.81600000011}]
[34,null,null,"OTHER MISC",null,{"$f":"'SCH M-2.2'!F64","v":0},null,{"$f":"'SCH M-2.2'!H64","v":0},null,"-",null,{"$f":"'SCH M-2.2'!L64","v":-2354153},null,{"$f":"ROUND((L64/L$65)*100,2)","v":-6.99},null,{"$f":"'SCH M-2.2'!T64","v":0},null,-2354153]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":24},null,{"$f":"SUM(H57:H64)","v":14682831},null,229.48,null,{"$f":"SUM(L57:L64)","v":33694070.118876055},null,{"$f":"ROUND((L65/L$67)*100,2)","v":6.77},null,{"$f":"SUM(P57:P64)","v":87583},null,{"$f":"SUM(R57:R64)","v":33781653.118876055}]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F44+F37+F33+F23","v":2127955},null,{"$f":"H65+H54+H44+H37+H33+H23","v":3965380022.8829999},null,12.56,null,{"$f":"L65+L54+L44+L37+L33+L23","v":497945858.23230004},null,100,null,{"$f":"P65+P54+P44+P37+P33+P23","v":23548489},null,{"$f":"R65+R54+R44+R37+R33+R23","v":521494345.23230004}]
[null,null,"(1) DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH 24."]

{"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 2 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 2 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE ",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"RS","RESIDENTIAL"]
[]
[2,null,"CUSTOMER CHARGE:"]
[3,null,"BILLS",null,null,1610445,null,null,null,{"$f":"INPUT!D43","v":13},null,{"$f":"ROUND(F23*J23,0)","v":20935785},null,{"$f":"ROUND((L23/$L$38)*100,1)","v":10},null,null,null,{"$f":"L23+P23","v":20935785}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"ALL KWH",null,null,null,null,1506840514.3870001,null,{"$f":"INPUT!D44","v":0.107428},null,{"$f":"ROUND(H26*J26,0)","v":161876863},null,{"$f":"ROUND((L26/$L$38)*100,1)","v":77.400000000000006},null,null,null,{"$f":"L26+P26","v":161876863}]
[]
[6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,null,{"$f":"F23","v":1610445},null,{"$f":"H26","v":1506840514.3870001},null,null,null,{"$f":"SUM(L23:L26)","v":182812648},null,{"$f":"ROUND((L28/$L$38)*100,1)","v":87.4},null,null,null,{"$f":"SUM(R23:R26)","v":182812648}]
[]
[7,null,"RIDERS:"]
[8,null,{"$f":"HEA_Name","v":"HOME ENERGY ASSISTANCE (HEA)"},null,null,null,null,null,null,{"$f":"DSM_RS_CUST","v":0.3},null,{"$f":"ROUND(F23*J31,0)","v":483134},null,{"$f":"ROUND((L31/$L$38)*100,1)","v":0.2},null,null,null,{"$f":"L31+P31","v":483134}]
[9,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_RES","v":6.9750000000000003E-3},null,{"$f":"ROUND(H26*J32,0)","v":10510213},null,5,null,null,null,{"$f":"L32+P32","v":10510213}]
[10,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AD74","v":8278148},null,4,null,null,null,{"$f":"L33+P33","v":8278148}]
[11,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,0,null,{"$f":"ROUND($H$26*PRO_FAC,0)","v":8988304},null,{"$f":"L34+P34","v":8988304}]
[12,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H26*J35,0)","v":7122835},null,3.4,null,null,null,{"$f":"L35+P35","v":7122835}]
[13,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L31:L35)","v":26394330},null,12.6,null,{"$f":"SUM(P31:P35)","v":8988304},null,{"$f":"SUM(R31:R35)","v":35382634}]
[]
[14,null,"  TOTAL RATE RS INCLUDING RIDERS",null,null,{"$f":"F23","v":1610445},null,{"$f":"H26","v":1506840514.3870001},null,null,null,{"$f":"L28+L36","v":209206978},null,100,null,{"$f":"P36","v":8988304},null,{"$f":"R28+R36","v":218195282}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 2 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 2 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /","CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION","BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"RS","RESIDENTIAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"BILLS",null,{"$f":"F23","v":1610445},null,null,null,{"$f":"INPUT!C43","v":12.6},null,{"$f":"ROUND(X64*AB64,0)","v":20291607},null,{"$f":"ROUND((AD64/$AD$79)*100,1)","v":12},null,{"$f":"L23-AD64","v":644178},null,{"$f":"ROUND((AH64/AD64)*100,1)","v":3.2},null,null,null,{"$f":"AD64+AL64","v":20291607},null,{"$f":"ROUND((AH64/AN64)*100,1)","v":3.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"ALL KWH",null,null,null,{"$f":"H26","v":1506840514.3870001},null,{"$f":"INPUT!C44","v":8.0994999999999998E-2},null,{"$f":"ROUND((Z67*AB67),0)","v":122046547},null,{"$f":"ROUND((AD67/$AD$79)*100,1)","v":72.3},null,{"$f":"L26-AD67","v":39830316},null,{"$f":"ROUND((AH67/AD67)*100,1)","v":32.6},null,null,null,{"$f":"AD67+AL67","v":122046547},null,{"$f":"ROUND((AH67/AN67)*100,1)","v":32.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,{"$f":"X64","v":1610445},null,{"$f":"Z67","v":1506840514.3870001},null,null,null,{"$f":"SUM(AD64:AD67)","v":142338154},null,{"$f":"ROUND((AD69/$AD$79)*100,1)","v":84.4},null,{"$f":"SUM(AH64:AH67)","v":40474494},null,{"$f":"ROUND((AH69/AD69)*100,1)","v":28.4},null,null,null,{"$f":"SUM(AN64:AN67)","v":142338154},null,{"$f":"ROUND((AH69/AN69)*100,1)","v":28.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":8},null,{"$f":"C31","v":"HOME ENERGY ASSISTANCE (HEA)"},null,null,null,null,null,{"$f":"DSM_RS_CUST","v":0.3},null,{"$f":"ROUND(X64*AB72,0)","v":483134},null,{"$f":"ROUND((AD72/$AD$79)*100,1)","v":0.3},null,{"$f":"L31-AD72","v":0},null,{"$f":"ROUND((AH72/AD72)*100,1)","v":0},null,null,null,{"$f":"AD72+AL72","v":483134},null,{"$f":"ROUND((AH72/AN72)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,{"$f":"DSM_RES","v":6.9750000000000003E-3},null,{"$f":"ROUND(Z67*AB73,0)","v":10510213},null,{"$f":"ROUND((AD73/$AD$79)*100,1)","v":6.2},null,{"$f":"L32-AD73","v":0},null,0,null,null,null,10510213,null,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":4.8855163376748209E-2},null,{"$f":"ROUND((AN69+AN72+AN73+AN75+AN76)*AB74,0)","v":8278148},null,{"$f":"ROUND((AD74/$AD$79)*100,1)","v":4.9000000000000004},null,{"$f":"L33-AD74","v":0},null,{"$f":"IFERROR(ROUND((AH74/AD74)*100,1),0)","v":0},null,null,null,8278148,null,{"$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":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Z67*CUR_FAC,0)","v":8988304},null,8988304,null,{"$f":"ROUND(((R34-AN75)/AN75)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,{"$f":"C35","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(Z67*AB76,0)","v":7122835},null,{"$f":"ROUND((AD76/$AD$79)*100,1)","v":4.2},null,{"$f":"L35-AD76","v":0},null,0,null,null,null,7122835,null,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,{"$f":"SUM(AD72:AD76)","v":26394330},null,{"$f":"ROUND((AD77/$AD$79)*100,1)","v":15.6},null,{"$f":"SUM(AH72:AH76)","v":0},null,0,null,{"$f":"SUM(AL72:AL76)","v":8988304},null,{"$f":"SUM(AN72:AN76)","v":35382634},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,{"$f":"X64","v":1610445},null,{"$f":"Z67","v":1506840514.3870001},null,null,null,{"$f":"AD69+AD77","v":168732484},null,100,null,{"$f":"AH69+AH77","v":40474494},null,{"$f":"ROUND((AH79/AD79)*100,1)","v":24},null,{"$f":"AL69+AL77","v":8988304},null,{"$f":"AN69+AN77","v":177720788},null,{"$f":"ROUND((AH79/AN79)*100,1)","v":22.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE (FAC) OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate RSTOUCPP","index":7,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["DUKE ENERGY KENTUCKY, INC."]
["CASE NO.   2022-00372"]
["ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"]
["FOR THE TWELVE MONTHS ENDED June 30, 2024"]
["(ELECTRIC SERVICE)"]
[{"$f":"INPUT!B13","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
["TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 24 OF 24"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"INPUT!B6","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. L. Sailers"]
[" "]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"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-TOU-CPP","TIME OF USE - CRITICAL PEAK PRICING"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS",null,null,0,null,null,null,0,null,{"$f":"ROUND(+F23*J23,0)","v":0},null,0,null,0,null,{"$f":"L23+P23","v":0}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,0,null,null,null,null,null,{"$f":"SUM(L23:L23)","v":0},null,0,null,0,null,{"$f":"SUM(R23:R23)","v":0}]
[]
[11,null,"ENERGY CHARGE (3):"]
[null,null,"  CRITICAL PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[12,null,"  ON PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[13,null,"  OFF PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"  DISCOUNT KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[14,null,"TOTAL SUMMER",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[]
[15,null,"WINTER:"]
[16,null,"CUSTOMER CHARGE:"]
[17,null,"  BILLS",null,null,0,null,null,null,0,null,{"$f":"ROUND(+F35*J35,0)","v":0},null,0,null,0,null,{"$f":"L35+P35","v":0}]
[18,null,"TOTAL CUSTOMER CHARGE",null,null,0,null,null,null,null,null,{"$f":"SUM(L35:L35)","v":0},null,0,null,0,null,{"$f":"SUM(R35:R35)","v":0}]
[19]
[null,null,"ENERGY CHARGE (3):"]
[20,null,"  CRITICAL PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[21,null,"  ON PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[22,null,"  OFF PEAK KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[23,null,"  DISCOUNT KWH",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"TOTAL WINTER",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[28,null,"  TOTAL RATE RS-TOU-CPP EXCLUDING RIDERS",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[29,null,"RIDERS:"]
[30,null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)",null,null,null,null,null,null,-7.18E-4,null,0,null,0,null,0,null,0]
[31,null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)",null,null,null,null,null,null,2.653842E-2,null,0,null,0,null,0,null,0]
[32,null,"FUEL ADJUSTMENT CLAUSE (FAC)",null,null,null,null,null,null,5.9649999999999998E-3,null,0,null,0,null,0,null,0]
[33,null,"PROFIT SHARING MECHANISM (PSM)",null,null,null,null,null,null,4.7270000000000003E-3,null,0,null,0,null,0,null,0]
[34,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,0,null,0,null,0,null,0]
[]
[35,null,"  TOTAL RATE RS-TOU-CPP INCLUDING RIDERS",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."]
[null,null,"(3) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."]

{"sheet":"Rate DS","index":8,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 3 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 3 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS","SERVICE AT SECONDARY",null,null,null,null,null,"($/KW)"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  LOAD MANAGEMENT RIDER",null,null,1793,null,null,null,{"$f":"INPUT!D63","v":5},null,{"$f":"ROUND(F24*J24,0)","v":8965},null,{"$f":"ROUND((L24/L$50)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":8965}]
[5,null,"  SINGLE PHASE",null,null,86684,null,null,null,{"$f":"INPUT!D48","v":15},null,{"$f":"ROUND(F25*J25,0)","v":1300260},null,{"$f":"ROUND((L25/L$50)*100,1)","v":1},null,null,null,{"$f":"L25+P25","v":1300260}]
[6,null,"  THREE PHASE",null,null,74168,null,null,null,{"$f":"INPUT!D49","v":30},null,{"$f":"ROUND(F26*J26,0)","v":2225040},null,{"$f":"ROUND((L26/L$50)*100,1)","v":1.7},null,null,null,{"$f":"L26+P26","v":2225040}]
[7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F25:F26)","v":160852},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":3534265},null,{"$f":"ROUND((L27/L$50)*100,1)","v":2.7},null,null,null,{"$f":"SUM(R24:R26)","v":3534265}]
[]
[8,null,"DEMAND CHARGE:"]
[9,null,"  FIRST 15 KW",null,null,null,null,1392041,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},null,null,null,null,"Adjustment for Rider LM Change"]
[10,null,"  ADDITIONAL KW",null,null,null,null,2387910,null,{"$f":"INPUT!D56","v":10.94},null,{"$f":"ROUND((H31+W31)*J31,0)","v":26124031},null,{"$f":"ROUND((L31/L$50)*100,1)","v":20},null,null,null,{"$f":"L31+P31","v":26124031},null,null,null,null,27]
[11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H30:H31)","v":3779951},null,null,null,{"$f":"SUM(L30:L31)","v":26124031},null,{"$f":"ROUND((L32/L$50)*100,1)","v":20},null,null,null,{"$f":"SUM(R30:R31)","v":26124031}]
[]
[12,null,"ENERGY CHARGE (3):"]
[13,null,"  FIRST  6000 KWH",null,null,null,null,371280227,null,{"$f":"INPUT!D51","v":0.10838399999999999},null,{"$f":"ROUND(H35*J35,0)","v":40240836},null,{"$f":"ROUND((L35/L$50)*100,1)","v":30.8},null,null,null,{"$f":"L35+P35","v":40240836}]
[14,null,"  NEXT 300KWH/KW",null,null,null,null,631129057.96700001,null,{"$f":"INPUT!D52","v":6.7266999999999993E-2},null,{"$f":"ROUND(H36*J36,0)","v":42454158},null,{"$f":"ROUND((L36/L$50)*100,1)-0.1","v":32.299999999999997},null,null,null,42454158]
[15,null,"  ADDITIONAL KWH",null,null,null,null,129635619,null,{"$f":"INPUT!D53","v":5.5431000000000001E-2},null,7185832,null,{"$f":"ROUND((L37/L$50)*100,1)","v":5.5},null,null,null,7185832]
[16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,377840,null,{"$f":"INPUT!D58","v":0.314556},null,118852,null,{"$f":"ROUND((L38/L$50)*100,1)","v":0.1},null,null,null,118852]
[17,null,"  CHURCH CAP RATE",null,null,null,null,263663,null,{"$f":"INPUT!D59","v":0.193108},null,50915,null,{"$f":"ROUND((L39/L$50)*100,1)","v":0},null,null,null,50915]
[18,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H35:H39)","v":1132686406.967},null,null,null,{"$f":"SUM(L35:L39)","v":90050593},null,{"$f":"ROUND((L40/L$50)*100,1)","v":68.8},null,null,null,{"$f":"SUM(R35:R39)","v":90050593}]
[19,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"F27","v":160852},null,{"$f":"H40","v":1132686406.967},null,null,null,{"$f":"L27+L32+L40","v":119708889},null,{"$f":"ROUND((L41/L$50)*100,1)","v":91.5},null,null,null,{"$f":"R27+R32+R40","v":119708889}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($H$41*J44,0)","v":-813269},null,{"$f":"ROUND((L44/L$50)*100,1)","v":-0.6},null,null,null,{"$f":"L44+P44","v":-813269}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE100","v":6588768},null,{"$f":"ROUND((L45/L$50)*100,1)","v":5},null,null,null,6588768]
[23,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H40*J46,0)","v":6756474},null,6756474]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H41*J47,0)","v":5354209},null,{"$f":"ROUND((L47/L$50)*100,1)","v":4.0999999999999996},null,null,null,5354209]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L44:L47)","v":11129708},null,{"$f":"ROUND((L48/L$50)*100,1)","v":8.5},null,{"$f":"SUM(P44:P47)","v":6756474},null,{"$f":"SUM(R44:R47)","v":17886182}]
[]
[26,null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F41","v":160852},null,{"$f":"H41","v":1132686406.967},null,null,null,{"$f":"L41+L48","v":130838597},null,100,null,{"$f":"P48","v":6756474},null,{"$f":"R41+R48","v":137595071}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 3 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 3 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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":1793},null,null,null,{"$f":"INPUT!C63","v":5},null,{"$f":"ROUND(Y79*AC79,0)","v":8965},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":8965},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":86684},null,null,null,{"$f":"INPUT!C48","v":15},null,{"$f":"ROUND(Y80*AC80,0)","v":1300260},null,{"$f":"ROUND((AE80/AE$105)*100,1)","v":1.2},null,{"$f":"L25-AE80","v":0},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":0},null,null,null,{"$f":"AE80+AM80","v":1300260},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  THREE PHASE",null,null,{"$f":"F26","v":74168},null,null,null,{"$f":"INPUT!C49","v":30},null,{"$f":"ROUND(Y81*AC81,0)","v":2225040},null,{"$f":"ROUND((AE81/AE$105)*100,1)","v":2},null,{"$f":"L26-AE81","v":0},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":0},null,null,null,{"$f":"AE81+AM81","v":2225040},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F27","v":160852},null,null,null,null,null,{"$f":"SUM(AE79:AE81)","v":3534265},null,{"$f":"ROUND((AE82/AE$105)*100,1)","v":3.2},null,{"$f":"SUM(AI79:AI81)","v":0},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":0},null,null,null,{"$f":"SUM(AO79:AO81)","v":3534265},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  FIRST 15 KW",null,null,null,null,{"$f":"H30","v":1392041},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,{"$f":"H31","v":2387910},null,{"$f":"INPUT!C56","v":9},null,{"$f":"ROUND(AA86*AC86,0)","v":21491190},null,{"$f":"ROUND((AE86/AE$105)*100,1)","v":19.5},null,{"$f":"L31-AE86","v":4632841},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":21.6},null,null,null,{"$f":"AE86+AM86","v":21491190},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":21.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H32","v":3779951},null,null,null,{"$f":"SUM(AE85:AE86)","v":21491190},null,{"$f":"ROUND((AE87/AE$105)*100,1)","v":19.5},null,{"$f":"SUM(AI85:AI86)","v":4632841},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":21.6},null,null,null,{"$f":"SUM(AO85:AO86)","v":21491190},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND((AI87/AO87)*100,1))","v":21.6},null,null,{"$f":"1-AT95","v":0.22485553570214711}]
[]
[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,{"$f":"H35","v":371280227},null,{"$f":"INPUT!C51","v":8.9169999999999999E-2},null,{"$f":"ROUND((AA90*AC90),0)","v":33107058},null,{"$f":"ROUND((AE90/AE$105)*100,1)","v":30},null,{"$f":"L35-AE90","v":7133778},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":21.5},null,null,null,{"$f":"AE90+AM90","v":33107058},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":21.5},null,null,{"$f":"AO90/SUM($AO$90:$AO$94)","v":0.4468698560604305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  NEXT 300KWH/KW",null,null,null,null,631129057.96700001,null,{"$f":"INPUT!C52","v":5.5342000000000002E-2},null,{"$f":"ROUND((AA91*AC91),0)","v":34927944},null,31.7,null,{"$f":"L36-AE91","v":7526214},null,21.5,null,null,null,{"$f":"AE91+AM91","v":34927944},null,21.5,null,null,{"$f":"AO91/SUM($AO$90:$AO$94)","v":0.4714476685837436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  ADDITIONAL KWH",null,null,null,null,129635619,null,{"$f":"INPUT!C53","v":4.5603999999999999E-2},null,{"$f":"ROUND((AA92*AC92),0)","v":5911903},null,5.4,null,{"$f":"L37-AE92","v":1273929},null,21.5,null,null,null,{"$f":"AE92+AM92","v":5911903},null,21.5,null,null,{"$f":"AO92/SUM($AO$90:$AO$94)","v":7.9797221566870344E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,377840,null,{"$f":"INPUT!C58","v":0.25879200000000002},null,{"$f":"ROUND((AA93*AC93),0)","v":97782},null,0.1,null,{"$f":"L38-AE93","v":21070},null,21.5,null,null,null,{"$f":"AE93+AM93","v":97782},null,21.5,null,null,{"$f":"AO93/SUM($AO$90:$AO$94)","v":1.3198342258409375E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  CHURCH CAP RATE",null,null,null,null,263663,null,{"$f":"INPUT!C59","v":0.15887599999999999},null,{"$f":"ROUND((AA94*AC94),0)","v":41890},null,0,null,{"$f":"L39-AE94","v":9025},null,21.5,null,null,null,{"$f":"AE94+AM94","v":41890},null,21.5,null,null,{"$f":"AO94/SUM($AO$90:$AO$94)","v":5.6541956311465164E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL ENERGY",null,null,null,null,1132686406.967,null,null,null,{"$f":"SUM(AE90:AE94)","v":74086577},null,67.2,null,{"$f":"SUM(AI90:AI94)","v":15964016},null,21.5,null,null,null,{"$f":"SUM(AO90:AO94)","v":74086577},null,21.5,null,null,{"$f":"AO95/(AO95+AO87)","v":0.77514446429785289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"Y82","v":160852},null,{"$f":"AA95","v":1132686406.967},null,null,null,{"$f":"AE82+AE87+AE95","v":99112032},null,89.9,null,{"$f":"L41-AE96","v":20596857},null,20.8,null,null,null,{"$f":"AO82+AO87+AO95","v":99112032},null,20.8]
[]
[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,{"$f":"DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($AA$95*AC99,0)","v":-813269},null,{"$f":"ROUND((AE99/AE$105)*100,1)","v":-0.7},null,{"$f":"L44-AE99","v":0},null,0,null,null,null,{"$f":"AE99+AM99","v":-813269},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"C45","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO96-(CUR_BASE_FUEL*AA96)+AO99+AO102)*AC100,0)","v":6588768},null,{"$f":"ROUND((AE100/AE$105)*100,1)","v":6},null,{"$f":"L45-AE100","v":0},null,{"$f":"IFERROR(ROUND((AI100/AE100)*100,1),0)","v":0},null,null,null,6588768,null,{"$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":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA95*CUR_FAC,0)","v":6756474},null,6756474,null,{"$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":4.7270000000000003E-3},null,{"$f":"ROUND(AA95*AC102,0)","v":5354209},null,{"$f":"ROUND((AE102/AE$105)*100,1)","v":4.9000000000000004},null,{"$f":"L47-AE102","v":0},null,0,null,null,null,5354209,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,{"$f":"SUM(AE99:AE102)","v":11129708},null,{"$f":"ROUND((AE103/AE$105)*100,1)","v":10.1},null,{"$f":"SUM(AI99:AI102)","v":0},null,0,null,{"$f":"AM101","v":6756474},null,{"$f":"SUM(AO99:AO102)","v":17886182},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":160852},null,{"$f":"H50","v":1132686406.967},null,null,null,{"$f":"AE96+AE103","v":110241740},null,100,null,{"$f":"AI96+AI103","v":20596857},null,{"$f":"ROUND((AI105/AE105)*100,1)","v":18.7},null,{"$f":"AM103","v":6756474},null,{"$f":"AO96+AO103","v":116998214},null,{"$f":"IF(AO105=0,\"0.0 \",ROUND((AI105/AO105)*100,1))","v":17.600000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL ADJUSTMENT CLAUSE OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate DT-Pri","index":9,"n_rows":141,"n_cols":43,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 4 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 4 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  PRIMARY VOLTAGE",null,null,159,null,null,null,{"$f":"INPUT!D70","v":138},null,{"$f":"ROUND(+F23*J23,0)","v":21942},null,{"$f":"ROUND((+L23/$L$65)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":21942}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F23)","v":159},null,null,null,null,null,{"$f":"SUM(L23:L23)","v":21942},null,{"$f":"ROUND((+L24/$L$65)*100,1)","v":0},null,null,null,{"$f":"SUM(R23:R23)","v":21942}]
[6,null,"DEMAND CHARGE:"]
[7,null,"  ON PEAK KW",null,null,null,null,349169.97899999999,null,{"$f":"INPUT!D76","v":15.2},null,{"$f":"ROUND(+H26*J26,0)","v":5307384},null,{"$f":"ROUND((+L26/$L$65)*100,1)","v":11.8},null,null,null,{"$f":"L26+P26","v":5307384}]
[8,null,"  OFF PEAK KW",null,null,null,null,6581.4920000000002,null,{"$f":"INPUT!D77","v":1.37},null,{"$f":"ROUND(+H27*J27,0)","v":9017},null,{"$f":"ROUND((+L27/$L$65)*100,1)","v":0},null,null,null,{"$f":"L27+P27","v":9017}]
[9,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H26+H27","v":355751.47100000002},null,{"$f":"INPUT!$D$82","v":6.23},null,{"$f":"ROUND(+H28*J28,0)","v":2216332},null,{"$f":"ROUND((+L28/$L$65)*100,1)","v":4.9000000000000004},null,null,null,{"$f":"L28+P28","v":2216332}]
[10,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H26:H27)","v":355751.47100000002},null,null,null,{"$f":"SUM(L26:L28)","v":7532733},null,{"$f":"ROUND((+L29/$L$65)*100,1)","v":16.7},null,null,null,{"$f":"SUM(R26:R28)","v":7532733}]
[11,null,"PRIMARY SERV. DIS."]
[12,null,"FIRST 1000 KW",null,null,null,null,124305.409,null,{"$f":"INPUT!D80","v":-0.77},null,{"$f":"ROUND(+H31*J31,0)","v":-95715},null,{"$f":"ROUND((+L31/$L$65)*100,1)","v":-0.2},null,null,null,{"$f":"L31+P31","v":-95715}]
[13,null,"ADDITIONAL KW",null,null,null,null,231445.06099999999,null,{"$f":"INPUT!D81","v":-0.59},null,{"$f":"ROUND(+H32*J32,0)","v":-136553},null,{"$f":"ROUND((+L32/$L$65)*100,1)","v":-0.3},null,null,null,{"$f":"L32+P32","v":-136553}]
[14,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H31:H32)","v":355750.47},null,null,null,{"$f":"L29+L31+L32","v":7300465},null,{"$f":"ROUND((+L33/$L$65)*100,1)","v":16.2},null,null,null,{"$f":"R29+R31+R32","v":7300465}]
[15,null,"ENERGY CHARGE (3):"]
[16,null,"  ON PEAK KWH",null,null,null,null,54766944,null,{"$f":"INPUT!D72","v":4.9515999999999998E-2},null,{"$f":"ROUND((+H35*J35),0)","v":2711840},null,{"$f":"ROUND((+L35/$L$65)*100,1)","v":6},null,null,null,{"$f":"L35+P35","v":2711840}]
[17,null,"  OFF PEAK KWH",null,null,null,null,139808163,null,{"$f":"INPUT!D74","v":4.0835999999999997E-2},null,{"$f":"ROUND((+H36*J36),0)","v":5709206},null,{"$f":"ROUND((+L36/$L$65)*100,1)","v":12.7},null,null,null,{"$f":"L36+P36","v":5709206}]
[18,null,"TOTAL SUMMER",null,null,{"$f":"F24","v":159},null,{"$f":"H35+H36","v":194575107},null,null,null,{"$f":"L24+L33+L35+L36","v":15743453},null,{"$f":"ROUND((+L37/$L$65)*100,1)","v":35},null,null,null,{"$f":"R24+R33+R35+R36","v":15743453}]
[]
[19,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[20,null,"CUSTOMER CHARGE:"]
[21,null,"  PRIMARY VOLTAGE",null,null,340,null,null,null,{"$f":"J23","v":138},null,{"$f":"ROUND(+F41*J41,0)","v":46920},null,{"$f":"ROUND((+L41/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L41+P41","v":46920}]
[22,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F41:F41)","v":340},null,null,null,null,null,{"$f":"SUM(L41:L41)","v":46920},null,{"$f":"ROUND((+L42/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R41:R41)","v":46920}]
[23,null,"DEMAND CHARGE:"]
[24,null,"  ON PEAK KW",null,null,null,null,643117.69999999995,null,{"$f":"INPUT!D78","v":14.38},null,{"$f":"ROUND(+H44*J44,0)","v":9248033},null,{"$f":"ROUND((+L44/$L$65)*100,1)","v":20.5},null,null,null,{"$f":"L44+P44","v":9248033}]
[25,null,"  OFF PEAK KW",null,null,null,null,19382,null,{"$f":"INPUT!D79","v":1.37},null,{"$f":"ROUND(+H45*J45,0)","v":26553},null,{"$f":"ROUND((+L45/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L45+P45","v":26553}]
[null,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H44+H45","v":662499.69999999995},null,{"$f":"INPUT!$D$82","v":6.23},null,{"$f":"ROUND(+H46*J46,0)","v":4127373},null,{"$f":"ROUND((+L46/$L$65)*100,1)","v":9.1999999999999993},null,null,null,{"$f":"L46+P46","v":4127373}]
[26,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H44:H45)","v":662499.69999999995},null,null,null,{"$f":"SUM(L44:L46)","v":13401959},null,{"$f":"ROUND((+L47/$L$65)*100,1)","v":29.8},null,null,null,{"$f":"SUM(R44:R46)","v":13401959}]
[27,null,"PRIMARY SERV. DIS."]
[28,null,"FIRST 1000 KW",null,null,null,null,228677.2,null,{"$f":"J31","v":-0.77},null,{"$f":"ROUND(+H49*J49,0)","v":-176081},null,{"$f":"ROUND((+L49/$L$65)*100,1)","v":-0.4},null,null,null,{"$f":"L49+P49","v":-176081}]
[29,null,"ADDITIONAL KW",null,null,null,null,433824.5,null,{"$f":"J32","v":-0.59},null,{"$f":"ROUND(+H50*J50,0)","v":-255956},null,{"$f":"ROUND((+L50/$L$65)*100,1)","v":-0.6},null,null,null,{"$f":"L50+P50","v":-255956}]
[30,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H49:H50)","v":662501.69999999995},null,null,null,{"$f":"L47+L49+L50","v":12969922},null,{"$f":"ROUND((+L51/$L$65)*100,1)","v":28.8},null,null,null,{"$f":"R47+R49+R50","v":12969922}]
[31,null,"ENERGY CHARGE (3):"]
[32,null,"  ON PEAK KWH",null,null,null,null,78450227,null,{"$f":"INPUT!D73","v":4.7337999999999998E-2},null,{"$f":"ROUND((+H53*J53),0)","v":3713677},null,{"$f":"ROUND((+L53/$L$65)*100,1)","v":8.3000000000000007},null,null,null,{"$f":"L53+P53","v":3713677}]
[33,null,"  OFF PEAK KWH",null,null,null,null,208888670.70499998,null,{"$f":"J36","v":4.0835999999999997E-2},null,{"$f":"ROUND((+H54*J54),0)","v":8530178},null,{"$f":"ROUND((+L54/$L$65)*100,1)","v":19},null,null,null,{"$f":"L54+P54","v":8530178}]
[34,null,"TOTAL WINTER",null,null,{"$f":"F42","v":340},null,{"$f":"H53+H54","v":287338897.70499998},null,null,null,{"$f":"L42+L51+L53+L54","v":25260697},null,{"$f":"ROUND((+L55/$L$65)*100,1)","v":56.1},null,null,null,{"$f":"R42+R51+R53+R54","v":25260697}]
[35,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F37+F55","v":499},null,{"$f":"H37+H55","v":481914004.70499998},null,null,null,{"$f":"L37+L55","v":41004150},null,{"$f":"ROUND((+L56/$L$65)*100,1)","v":91.1},null,null,null,{"$f":"L56+P56","v":41004150}]
[]
[36,null,"RIDERS:"]
[37,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($H$56*J59,0)","v":-346014},null,{"$f":"ROUND((+L59/$L$65)*100,1)","v":-0.8},null,null,null,{"$f":"L59+P59","v":-346014}]
[38,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE132","v":2073065},null,{"$f":"ROUND((+L60/$L$65)*100,1)","v":4.5999999999999996},null,null,null,2073065]
[39,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H56*PRO_FAC,0)","v":2874617},null,2874617]
[40,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H56*PRO_PSM,0)","v":2278008},null,{"$f":"ROUND((+L62/$L$65)*100,1)","v":5.0999999999999996},null,null,null,2278008]
[41,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L59:L62)","v":4005059},null,{"$f":"ROUND((+L63/$L$65)*100,1)","v":8.9},null,{"$f":"SUM(P59:P62)","v":2874617},null,{"$f":"SUM(R59:R62)","v":6879676}]
[]
[42,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F56","v":499},null,{"$f":"H56","v":481914004.70499998},null,null,null,{"$f":"L56+L63","v":45009209},null,100,null,{"$f":"P63","v":2874617},null,{"$f":"R56+R63","v":47883826}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 4 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 4 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":2},null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F23","v":159},null,null,null,{"$f":"INPUT!C70","v":138},null,{"$f":"ROUND(+Y95*AC95,0)","v":21942},null,{"$f":"ROUND((+AE95/$AE$137)*100,1)","v":0.1},null,{"$f":"L23-AE95","v":0},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":0},null,null,null,{"$f":"AE95+AM95","v":21942},null,{"$f":"ROUND((+AI95/AO95)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F24","v":159},null,null,null,null,null,{"$f":"SUM(AE95:AE95)","v":21942},null,{"$f":"ROUND((+AE96/$AE$137)*100,1)","v":0.1},null,{"$f":"SUM(AI95:AI95)","v":0},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":0},null,null,null,{"$f":"SUM(AO95:AO95)","v":21942},null,{"$f":"ROUND((+AI96/AO96)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ON PEAK KW",null,null,null,null,{"$f":"H26","v":349169.97899999999},null,{"$f":"INPUT!C76","v":14.85},null,{"$f":"ROUND(+AA98*AC98,0)","v":5185174},null,{"$f":"ROUND((+AE98/$AE$137)*100,1)","v":13.7},null,{"$f":"L26-AE98","v":122210},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":2.4},null,null,null,{"$f":"AE98+AM98","v":5185174},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,{"$f":"H27","v":6581.4920000000002},null,{"$f":"INPUT!C77","v":1.34},null,{"$f":"ROUND(+AA99*AC99,0)","v":8819},null,{"$f":"ROUND((+AE99/$AE$137)*100,1)","v":0},null,{"$f":"L27-AE99","v":198},null,2.2000000000000002,null,null,null,{"$f":"AE99+AM99","v":8819},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":2.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA98+AA99","v":355751.47100000002},null,0,null,{"$f":"ROUND(+AA100*AC100,0)","v":0},null,{"$f":"ROUND((+AE100/$AE$137)*100,1)","v":0},null,{"$f":"L28-AE100","v":2216332},null,{"$f":"IF(AE100=0,0,ROUND((AI100/AE100)*100,1))","v":0},null,null,null,{"$f":"AE100+AM100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"SUB-TOTAL",null,null,null,null,{"$f":"H29","v":355751.47100000002},null,null,null,{"$f":"SUM(AE98:AE100)","v":5193993},null,{"$f":"ROUND((+AE101/$AE$137)*100,1)","v":13.7},null,{"$f":"SUM(AI98:AI100)","v":2338740},null,45,null,null,null,{"$f":"SUM(AO98:AO99)","v":5193993},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H31","v":124305.409},null,{"$f":"INPUT!C80","v":-0.75},null,{"$f":"ROUND(+AA103*AC103,0)","v":-93229},null,{"$f":"ROUND((+AE103/$AE$137)*100,1)","v":-0.2},null,{"$f":"L31-AE103","v":-2486},null,2.7,null,null,null,{"$f":"AE103+AM103","v":-93229},null,{"$f":"ROUND((+AI103/AO103)*100,1)","v":2.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"ADDITIONAL KW",null,null,null,null,{"$f":"H32","v":231445.06099999999},null,{"$f":"INPUT!C81","v":-0.57999999999999996},null,{"$f":"ROUND(+AA104*AC104,0)","v":-134238},null,{"$f":"ROUND((+AE104/$AE$137)*100,1)","v":-0.4},null,{"$f":"L32-AE104","v":-2315},null,1.7,null,null,null,{"$f":"AE104+AM104","v":-134238},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":1.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H33","v":355750.47},null,null,null,{"$f":"AE101+AE103+AE104","v":4966526},null,{"$f":"ROUND((+AE105/$AE$137)*100,1)","v":13.1},null,{"$f":"AI101+AI103+AI104","v":2333939},null,47,null,null,null,{"$f":"AO101+AO103+AO104","v":4966526},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H35","v":54766944},null,{"$f":"INPUT!C72","v":4.8389000000000001E-2},null,{"$f":"ROUND((+AA107*AC107),0)","v":2650118},null,{"$f":"ROUND((+AE107/$AE$137)*100,1)","v":7},null,{"$f":"L35-AE107","v":61722},null,{"$f":"IF(AE107=0,0,ROUND((AI107/AE107)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE107+AM107","v":2650118},null,{"$f":"ROUND((+AI107/AO107)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H36","v":139808163},null,{"$f":"INPUT!C74","v":3.9909E-2},null,{"$f":"ROUND((+AA108*AC108),0)","v":5579604},null,{"$f":"ROUND((+AE108/$AE$137)*100,1)","v":14.7},null,{"$f":"L36-AE108","v":129602},null,2.2999999999999998,null,null,null,{"$f":"AE108+AM108","v":5579604},null,{"$f":"ROUND((+AI108/AO108)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL SUMMER",null,null,{"$f":"F37","v":159},null,{"$f":"H37","v":194575107},null,null,null,{"$f":"AE96+AE105+AE107+AE108","v":13218190},null,{"$f":"ROUND((+AE109/$AE$137)*100,1)","v":34.9},null,{"$f":"AI96+AI105+AI107+AI108","v":2525263},null,19.100000000000001,null,null,null,{"$f":"AO96+AO105+AO107+AO108","v":13218190},null,{"$f":"ROUND((+AI109/AO109)*100,1)","v":19.100000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":19},null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F41","v":340},null,null,null,{"$f":"AC95","v":138},null,{"$f":"ROUND(+Y113*AC113,0)","v":46920},null,{"$f":"ROUND((+AE113/$AE$137)*100,1)","v":0.1},null,{"$f":"L41-AE113","v":0},null,{"$f":"IF(AE113=0,0,ROUND((AI113/AE113)*100,1))","v":0},null,null,null,{"$f":"AE113+AM113","v":46920},null,{"$f":"ROUND((+AI113/AO113)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F42","v":340},null,null,null,null,null,{"$f":"SUM(AE113:AE113)","v":46920},null,{"$f":"ROUND((+AE114/$AE$137)*100,1)","v":0.1},null,{"$f":"SUM(AI113:AI113)","v":0},null,{"$f":"IF(AE114=0,0,ROUND((AI114/AE114)*100,1))","v":0},null,null,null,{"$f":"SUM(AO113:AO113)","v":46920},null,{"$f":"ROUND((+AI114/AO114)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  ON PEAK KW",null,null,null,null,{"$f":"H44","v":643117.69999999995},null,{"$f":"INPUT!C78","v":14.05},null,{"$f":"ROUND(+AA116*AC116,0)","v":9035804},null,{"$f":"ROUND((+AE116/$AE$137)*100,1)","v":23.9},null,{"$f":"L44-AE116","v":212229},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE116+AM116","v":9035804},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H45","v":19382},null,{"$f":"INPUT!C79","v":1.34},null,{"$f":"ROUND(+AA117*AC117,0)","v":25972},null,{"$f":"ROUND((+AE117/$AE$137)*100,1)","v":0.1},null,{"$f":"L45-AE117","v":581},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":2.2000000000000002},null,null,null,{"$f":"AE117+AM117","v":25972},null,{"$f":"ROUND((+AI117/AO117)*100,1)","v":2.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA116+AA117","v":662499.69999999995},null,0,null,{"$f":"ROUND(+AA118*AC118,0)","v":0},null,{"$f":"ROUND((+AE118/$AE$137)*100,1)","v":0},null,{"$f":"L46-AE118","v":4127373},null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":0},null,null,null,{"$f":"AE118+AM118","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":26},null,"SUB-TOTAL",null,null,null,null,{"$f":"H47","v":662499.69999999995},null,null,null,{"$f":"SUM(AE116:AE118)","v":9061776},null,{"$f":"ROUND((+AE119/$AE$137)*100,1)","v":23.9},null,{"$f":"SUM(AI116:AI118)","v":4340183},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":47.9},null,null,null,{"$f":"SUM(AO116:AO117)","v":9061776},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":47.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H49","v":228677.2},null,{"$f":"AC103","v":-0.75},null,{"$f":"ROUND(+AA121*AC121,0)","v":-171508},null,{"$f":"ROUND((+AE121/$AE$137)*100,1)","v":-0.5},null,{"$f":"L49-AE121","v":-4573},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":2.7},null,null,null,{"$f":"AE121+AM121","v":-171508},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":2.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"ADDITIONAL KW",null,null,null,null,{"$f":"H50","v":433824.5},null,{"$f":"AC104","v":-0.57999999999999996},null,{"$f":"ROUND(+AA122*AC122,0)","v":-251618},null,{"$f":"ROUND((+AE122/$AE$137)*100,1)","v":-0.7},null,{"$f":"L50-AE122","v":-4338},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":1.7},null,null,null,{"$f":"AE122+AM122","v":-251618},null,{"$f":"ROUND((+AI122/AO122)*100,1)","v":1.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H51","v":662501.69999999995},null,null,null,{"$f":"AE119+AE121+AE122","v":8638650},null,{"$f":"ROUND((+AE123/$AE$137)*100,1)","v":22.8},null,{"$f":"AI119+AI121+AI122","v":4331272},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":50.1},null,null,null,{"$f":"AO119+AO121+AO122","v":8638650},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":50.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H53","v":78450227},null,{"$f":"INPUT!C73","v":4.6261999999999998E-2},null,{"$f":"ROUND((+AA125*AC125),0)","v":3629264},null,{"$f":"ROUND((+AE125/$AE$137)*100,1)","v":9.6},null,{"$f":"L53-AE125","v":84413},null,{"$f":"IF(AE125=0,0,ROUND((AI125/AE125)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE125+AM125","v":3629264},null,{"$f":"ROUND((+AI125/AO125)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H54","v":208888670.70499998},null,{"$f":"AC108","v":3.9909E-2},null,{"$f":"ROUND((+AA126*AC126),0)","v":8336538},null,{"$f":"ROUND((+AE126/$AE$137)*100,1)","v":22},null,{"$f":"L54-AE126","v":193640},null,{"$f":"IF(AE126=0,0,ROUND((AI126/AE126)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE126+AM126","v":8336538},null,{"$f":"ROUND((+AI126/AO126)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"TOTAL WINTER",null,null,{"$f":"F55","v":340},null,{"$f":"H55","v":287338897.70499998},null,null,null,{"$f":"AE114+AE123+AE125+AE126","v":20651372},null,{"$f":"ROUND((+AE127/$AE$137)*100,1)","v":54.5},null,{"$f":"AI114+AI123+AI125+AI126","v":4609325},null,{"$f":"IF(AE127=0,0,ROUND((AI127/AE127)*100,1))","v":22.3},null,null,null,{"$f":"AO114+AO123+AO125+AO126","v":20651372},null,{"$f":"ROUND((+AI127/AO127)*100,1)","v":22.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y109+Y127","v":499},null,{"$f":"AA109+AA127","v":481914004.70499998},null,null,null,{"$f":"AE127+AE109","v":33869562},null,{"$f":"ROUND((+AE128/$AE$137)*100,1)","v":89.4},null,{"$f":"AI127+AI109","v":7134588},null,{"$f":"IF(AE128=0,0,ROUND((AI128/AE128)*100,1))","v":21.1},null,{"$f":"AM127+AM109","v":0},null,{"$f":"AO127+AO109","v":33869562},null,{"$f":"ROUND((+AI128/AO128)*100,1)","v":21.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A58","v":36},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,{"$f":"C59","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($AA$128*AC131,0)","v":-346014},null,{"$f":"ROUND((+AE131/$AE$137)*100,1)","v":-0.9},null,{"$f":"L59-AE131","v":0},null,{"$f":"IF(AE131=0,0,ROUND((AI131/AE131)*100,1))","v":0},null,null,null,{"$f":"AE131+AM131","v":-346014},null,{"$f":"ROUND((+AI131/AO131)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,{"$f":"C60","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO128-(CUR_BASE_FUEL*AA128)+AO131+AO134)*AC132,0)","v":2073065},null,{"$f":"ROUND((+AE132/$AE$137)*100,1)","v":5.5},null,{"$f":"L60-AE132","v":0},null,0,null,null,null,2073065,null,{"$f":"IF(AO132=0,0,ROUND((+AI132/AO132)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,{"$f":"C61","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA128*CUR_FAC,0)","v":2874617},null,2874617,null,{"$f":"ROUND(((R61-AO133)/AO133)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,{"$f":"C62","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA128*RS_PSM,0)","v":2278008},null,{"$f":"ROUND((+AE134/$AE$137)*100,1)","v":6},null,{"$f":"L62-AE134","v":0},null,0,null,null,null,2278008,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE131:AE134)","v":4005059},null,{"$f":"ROUND((+AE135/$AE$137)*100,1)","v":10.6},null,{"$f":"SUM(AI131:AI134)","v":0},null,0,null,{"$f":"AM133","v":2874617},null,{"$f":"SUM(AO131:AO134)","v":6879676},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A65","v":42},null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F65","v":499},null,{"$f":"H65","v":481914004.70499998},null,null,null,{"$f":"AE128+AE135","v":37874621},null,100,null,{"$f":"AI128+AI135","v":7134588},null,{"$f":"IF(AE137=0,0,ROUND((AI137/AE137)*100,1))","v":18.8},null,{"$f":"AM128+AM135","v":2874617},null,{"$f":"AO128+AO135","v":40749238},null,{"$f":"ROUND((+AI137/AO137)*100,1)","v":17.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate DT-Sec","index":10,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 5 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 5 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-SEC","TIME OF DAY SECONDARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,0,null,null,null,{"$f":"INPUT!D68","v":63.5},null,{"$f":"ROUND(+F23*J23,0)","v":0},null,{"$f":"ROUND((+L23/$L$63)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[5,null,"  THREE PHASE",null,null,419,null,null,null,{"$f":"INPUT!D69","v":127},null,{"$f":"ROUND(+F24*J24,0)","v":53213},null,{"$f":"ROUND((+L24/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L24+P24","v":53213}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F24)","v":419},null,null,null,null,null,{"$f":"SUM(L23:L24)","v":53213},null,{"$f":"ROUND((+L25/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R23:R24)","v":53213}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ON PEAK KW",null,null,null,null,436809.76500000001,null,{"$f":"PRO_DT_SUM_PEAK","v":15.2},null,{"$f":"ROUND(+H28*J28,0)","v":6639508},null,{"$f":"ROUND((+L28/$L$63)*100,1)","v":11.5},null,null,null,{"$f":"L28+P28","v":6639508}]
[9,null,"  OFF PEAK KW",null,null,null,null,4642.5990000000002,null,{"$f":"PRO_DT_SUM_PK_OFF","v":1.37},null,{"$f":"ROUND(+H29*J29,0)","v":6360},null,{"$f":"ROUND((+L29/$L$63)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":6360}]
[10,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H28+H29","v":441452.364},null,{"$f":"INPUT!$D$82","v":6.23},null,{"$f":"ROUND(+H30*J30,0)","v":2750248},null,{"$f":"ROUND((+L30/$L$63)*100,1)","v":4.8},null,null,null,{"$f":"L30+P30","v":2750248}]
[11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H28:H29)","v":441452.364},null,null,null,{"$f":"SUM(L28:L30)","v":9396116},null,{"$f":"ROUND((+L31/$L$63)*100,1)","v":16.3},null,null,null,{"$f":"SUM(R28:R30)","v":9396116}]
[]
[12,null,"ENERGY CHARGE (3):"]
[13,null,"  ON PEAK KWH",null,null,null,null,69839864,null,{"$f":"PRO_DT_SUM_E_ON","v":4.9515999999999998E-2},null,{"$f":"ROUND((+H34*J34),0)","v":3458191},null,{"$f":"ROUND((+L34/$L$63)*100,1)","v":6},null,null,null,{"$f":"L34+P34","v":3458191}]
[14,null,"  OFF PEAK KWH",null,null,null,null,163424672,null,{"$f":"PRO_DT_SUM_E_OFF","v":4.0835999999999997E-2},null,{"$f":"ROUND((+H35*J35),0)","v":6673610},null,{"$f":"ROUND((+L35/$L$63)*100,1)","v":11.5},null,null,null,{"$f":"L35+P35","v":6673610}]
[15,null,"TOTAL SUMMER",null,null,{"$f":"F25","v":419},null,{"$f":"H34+H35","v":233264536},null,null,null,{"$f":"L25+L31+L34+L35","v":19581130},null,{"$f":"ROUND((+L36/$L$63)*100,1)","v":33.9},null,null,null,{"$f":"R25+R31+R34+R35","v":19581130}]
[]
[16,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[17,null,"CUSTOMER CHARGE:"]
[18,null,"  SINGLE PHASE",null,null,{"$f":"F23","v":0},null,null,null,{"$f":"J23","v":63.5},null,{"$f":"ROUND(+F40*J40,0)","v":0},null,{"$f":"ROUND((+L40/$L$63)*100,1)","v":0},null,null,null,{"$f":"L40+P40","v":0}]
[19,null,"  THREE PHASE",null,null,984,null,null,null,{"$f":"J24","v":127},null,{"$f":"ROUND(+F41*J41,0)","v":124968},null,{"$f":"ROUND((+L41/$L$63)*100,1)","v":0.2},null,null,null,{"$f":"L41+P41","v":124968}]
[20,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F40:F41)","v":984},null,null,null,null,null,{"$f":"SUM(L40:L41)","v":124968},null,{"$f":"ROUND((+L42/$L$63)*100,1)","v":0.2},null,null,null,{"$f":"SUM(R40:R41)","v":124968}]
[]
[21,null,"DEMAND CHARGE:"]
[22,null,"  ON PEAK KW",null,null,null,null,865090.3,null,{"$f":"PRO_DT_WIN_PEAK","v":14.38},null,{"$f":"ROUND(+H45*J45,0)","v":12439999},null,{"$f":"ROUND((+L45/$L$63)*100,1)","v":21.5},null,null,null,{"$f":"L45+P45","v":12439999}]
[23,null,"  OFF PEAK KW",null,null,null,null,11290,null,{"$f":"PRO_DT_WIN_PK_OFF","v":1.37},null,{"$f":"ROUND(+H46*J46,0)","v":15467},null,{"$f":"ROUND((+L46/$L$63)*100,1)","v":0},null,null,null,{"$f":"L46+P46","v":15467}]
[24,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H45+H46","v":876380.3},null,{"$f":"INPUT!$D$82","v":6.23},null,{"$f":"ROUND(+H47*J47,0)","v":5459849},null,{"$f":"ROUND((+L47/$L$63)*100,1)","v":9.4},null,null,null,{"$f":"L47+P47","v":5459849}]
[25,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H45:H46)","v":876380.3},null,null,null,{"$f":"SUM(L45:L47)","v":17915315},null,{"$f":"ROUND((+L48/$L$63)*100,1)-0.1","v":30.9},null,null,null,{"$f":"SUM(R45:R47)","v":17915315}]
[]
[26,null,"ENERGY CHARGE (3):"]
[27,null,"  ON PEAK KWH",null,null,null,null,104461436,null,{"$f":"PRO_DT_WIN_E_ON","v":4.7337999999999998E-2},null,{"$f":"ROUND((+H51*J51),0)","v":4944995},null,{"$f":"ROUND((+L51/$L$63)*100,1)","v":8.6},null,null,null,{"$f":"L51+P51","v":4944995}]
[28,null,"  OFF PEAK KWH",null,null,null,null,249189507,null,{"$f":"PRO_DT_WIN_E_OFF","v":4.0835999999999997E-2},null,{"$f":"ROUND((+H52*J52),0)","v":10175903},null,{"$f":"ROUND((+L52/$L$63)*100,1)","v":17.600000000000001},null,null,null,{"$f":"L52+P52","v":10175903}]
[29,null,"TOTAL WINTER",null,null,{"$f":"F42","v":984},null,{"$f":"H51+H52","v":353650943},null,null,null,{"$f":"L42+L48+L51+L52","v":33161181},null,{"$f":"ROUND((+L53/$L$63)*100,1)","v":57.4},null,null,null,{"$f":"R42+R48+R51+R52","v":33161181}]
[30,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F36+F53","v":1403},null,{"$f":"H53+H36","v":586915479},null,null,null,{"$f":"L36+L53","v":52742311},null,{"$f":"ROUND((+L54/$L$63)*100,1)","v":91.2},null,null,null,{"$f":"R36+R53","v":52742311}]
[]
[31,null,"RIDERS:"]
[32,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($H$54*J57,0)","v":-421405},null,{"$f":"ROUND((+L57/$L$63)*100,1)","v":-0.7},null,null,null,{"$f":"L57+P57","v":-421405}]
[33,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE128","v":2724538},null,{"$f":"ROUND((+L58/$L$63)*100,1)","v":4.7},null,null,null,2724538]
[34,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H54*PRO_FAC,0)","v":3500951},null,3500951]
[35,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H54*PRO_PSM,0)","v":2774349},null,{"$f":"ROUND((+L60/$L$63)*100,1)","v":4.8},null,null,null,2774349]
[36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L57:L60)","v":5077482},null,{"$f":"ROUND((+L61/$L$63)*100,1)","v":8.8000000000000007},null,{"$f":"SUM(P57:P60)","v":3500951},null,{"$f":"SUM(R57:R60)","v":8578433}]
[]
[37,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"F36+F53","v":1403},null,{"$f":"H36+H53","v":586915479},null,null,null,{"$f":"L61+L54","v":57819793},null,100,null,{"$f":"P61+P54","v":3500951},null,{"$f":"R61+R54","v":61320744}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 5 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 5 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":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(+Y93*AC93,0)","v":0},null,{"$f":"ROUND((+AE93/$AE$133)*100,1)","v":0},null,{"$f":"L23-AE93","v":0},null,{"$f":"IF(AE93=0,0,ROUND((AI93/AE93)*100,1))","v":0},null,null,null,{"$f":"AE93+AM93","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  THREE PHASE",null,null,{"$f":"F24","v":419},null,null,null,{"$f":"INPUT!C69","v":127},null,{"$f":"ROUND(+Y94*AC94,0)","v":53213},null,{"$f":"ROUND((+AE94/$AE$133)*100,1)","v":0.1},null,{"$f":"L24-AE94","v":0},null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":0},null,null,null,{"$f":"AE94+AM94","v":53213},null,{"$f":"ROUND((+AI94/AO94)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":419},null,null,null,null,null,{"$f":"SUM(AE93:AE94)","v":53213},null,{"$f":"ROUND((+AE95/$AE$133)*100,1)","v":0.1},null,{"$f":"SUM(AI93:AI94)","v":0},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":0},null,null,null,{"$f":"SUM(AO93:AO94)","v":53213},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":"A27","v":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,{"$f":"H28","v":436809.76500000001},null,{"$f":"CUR_DT_SUM_PEAK_ON","v":14.85},null,{"$f":"ROUND(+AA98*AC98,0)","v":6486625},null,{"$f":"ROUND((+AE98/$AE$133)*100,1)","v":13.3},null,{"$f":"L28-AE98","v":152883},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":2.4},null,null,null,{"$f":"AE98+AM98","v":6486625},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,{"$f":"H29","v":4642.5990000000002},null,{"$f":"CUR_DT_SUM_PK_OFF","v":1.34},null,{"$f":"ROUND(+AA99*AC99,0)","v":6221},null,{"$f":"ROUND((+AE99/$AE$133)*100,1)","v":0},null,{"$f":"L29-AE99","v":139},null,{"$f":"IF(AE99=0,0,ROUND((AI99/AE99)*100,1))","v":2.2000000000000002},null,null,null,{"$f":"AE99+AM99","v":6221},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":2.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA98+AA99","v":441452.364},null,0,null,{"$f":"ROUND(+AA100*AC100,0)","v":0},null,{"$f":"ROUND((+AE100/$AE$133)*100,1)","v":0},null,{"$f":"L30-AE100","v":2750248},null,{"$f":"IF(AE100=0,0,ROUND((AI100/AE100)*100,1))","v":0},null,null,null,{"$f":"AE100+AM100","v":0}]
[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,{"$f":"H31","v":441452.364},null,null,null,{"$f":"SUM(AE98:AE100)","v":6492846},null,{"$f":"ROUND((+AE101/$AE$133)*100,1)","v":13.4},null,{"$f":"SUM(AI98:AI100)","v":2903270},null,{"$f":"IF(AE101=0,0,ROUND((AI101/AE101)*100,1))","v":44.7},null,null,null,{"$f":"SUM(AO98:AO100)","v":6492846},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":44.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":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,"  ON PEAK KWH",null,null,null,null,{"$f":"H34","v":69839864},null,{"$f":"CUR_DT_SUM_E_ON","v":4.8389000000000001E-2},null,{"$f":"ROUND((+AA104*AC104),0)","v":3379481},null,{"$f":"ROUND((+AE104/$AE$133)*100,1)","v":7},null,{"$f":"L34-AE104","v":78710},null,{"$f":"IF(AE104=0,0,ROUND((AI104/AE104)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE104+AM104","v":3379481},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H35","v":163424672},null,{"$f":"CUR_DT_SUM_E_OFF","v":3.9909E-2},null,{"$f":"ROUND((+AA105*AC105),0)","v":6522115},null,{"$f":"ROUND((+AE105/$AE$133)*100,1)","v":13.4},null,{"$f":"L35-AE105","v":151495},null,{"$f":"IF(AE105=0,0,ROUND((AI105/AE105)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE105+AM105","v":6522115},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"TOTAL SUMMER",null,null,{"$f":"F36","v":419},null,{"$f":"H36","v":233264536},null,null,null,{"$f":"AE95+AE101+AE104+AE105","v":16447655},null,{"$f":"ROUND((+AE106/$AE$133)*100,1)","v":33.799999999999997},null,{"$f":"AI95+AI101+AI104+AI105","v":3133475},null,{"$f":"IF(AE106=0,0,ROUND((AI106/AE106)*100,1))","v":19.100000000000001},null,null,null,{"$f":"AO95+AO101+AO104+AO105","v":16447655},null,{"$f":"ROUND((+AI106/AO106)*100,1)","v":19.100000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":16},null,"WINTER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  SINGLE PHASE",null,null,{"$f":"F40","v":0},null,null,null,{"$f":"AC93","v":63.5},null,{"$f":"ROUND(+Y110*AC110,0)","v":0},null,{"$f":"ROUND((+AE110/$AE$133)*100,1)","v":0},null,{"$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":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  THREE PHASE",null,null,{"$f":"F41","v":984},null,null,null,{"$f":"AC94","v":127},null,{"$f":"ROUND(+Y111*AC111,0)","v":124968},null,{"$f":"ROUND((+AE111/$AE$133)*100,1)","v":0.3},null,{"$f":"L41-AE111","v":0},null,{"$f":"IF(AE111=0,0,ROUND((AI111/AE111)*100,1))","v":0},null,null,null,{"$f":"AE111+AM111","v":124968},null,{"$f":"ROUND((+AI111/AO111)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F42","v":984},null,null,null,null,null,{"$f":"SUM(AE110:AE111)","v":124968},null,{"$f":"ROUND((+AE112/$AE$133)*100,1)","v":0.3},null,{"$f":"SUM(AI110:AI111)","v":0},null,{"$f":"IF(AE112=0,0,ROUND((AI112/AE112)*100,1))","v":0},null,null,null,{"$f":"SUM(AO110:AO111)","v":124968},null,{"$f":"ROUND((+AI112/AO112)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A44","v":21},null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"  ON PEAK KW",null,null,null,null,{"$f":"H45","v":865090.3},null,{"$f":"CUR_DT_WIN_PEAK_ON","v":14.05},null,{"$f":"ROUND(+AA115*AC115,0)","v":12154519},null,{"$f":"ROUND((+AE115/$AE$133)*100,1)","v":25},null,{"$f":"L45-AE115","v":285480},null,{"$f":"IF(AE115=0,0,ROUND((AI115/AE115)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE115+AM115","v":12154519},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H46","v":11290},null,{"$f":"CUR_DT_WIN_PK_OFF","v":1.34},null,{"$f":"ROUND(+AA116*AC116,0)","v":15129},null,{"$f":"ROUND((+AE116/$AE$133)*100,1)","v":0},null,{"$f":"L46-AE116","v":338},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":2.2000000000000002},null,null,null,{"$f":"AE116+AM116","v":15129},null,{"$f":"ROUND((+AI116/AO116)*100,1)","v":2.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA115+AA116","v":876380.3},null,0,null,{"$f":"ROUND(+AA117*AC117,0)","v":0},null,{"$f":"ROUND((+AE117/$AE$133)*100,1)","v":0},null,{"$f":"L47-AE117","v":5459849},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":0},null,null,null,{"$f":"AE117+AM117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":25},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H48","v":876380.3},null,null,null,{"$f":"SUM(AE115:AE117)","v":12169648},null,{"$f":"ROUND((+AE118/$AE$133)*100,1)","v":25},null,{"$f":"SUM(AI115:AI117)","v":5745667},null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":47.2},null,null,null,{"$f":"SUM(AO115:AO117)","v":12169648},null,{"$f":"ROUND((+AI118/AO118)*100,1)","v":47.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A50","v":26},null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H51","v":104461436},null,{"$f":"CUR_DT_WIN_E_ON","v":4.6261999999999998E-2},null,{"$f":"ROUND((+AA121*AC121),0)","v":4832595},null,{"$f":"ROUND((+AE121/$AE$133)*100,1)","v":9.9},null,{"$f":"L51-AE121","v":112400},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE121+AM121","v":4832595},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H52","v":249189507},null,{"$f":"'Rate DT-Pri'!AC126","v":3.9909E-2},null,{"$f":"ROUND((+AA122*AC122),0)","v":9944904},null,{"$f":"ROUND((+AE122/$AE$133)*100,1)","v":20.5},null,{"$f":"L52-AE122","v":230999},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":2.2999999999999998},null,null,null,{"$f":"AE122+AM122","v":9944904},null,{"$f":"ROUND((+AI122/AO122)*100,1)","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"TOTAL WINTER",null,null,{"$f":"F53","v":984},null,{"$f":"H53","v":353650943},null,null,null,{"$f":"AE112+AE118+AE121+AE122","v":27072115},null,{"$f":"ROUND((+AE123/$AE$133)*100,1)","v":55.7},null,{"$f":"AI112+AI118+AI121+AI122","v":6089066},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":22.5},null,null,null,{"$f":"AO112+AO118+AO121+AO122","v":27072115},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":22.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y106+Y123","v":1403},null,{"$f":"AA123+AA106","v":586915479},null,null,null,{"$f":"AE123+AE106","v":43519770},null,{"$f":"ROUND((+AE124/$AE$133)*100,1)","v":89.6},null,{"$f":"AI123+AI106","v":9222541},null,{"$f":"IF(AE124=0,0,ROUND((AI124/AE124)*100,1))","v":21.2},null,null,null,{"$f":"AO123+AO106","v":43519770},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":31},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"C57","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($AA$124*AC127,0)","v":-421405},null,{"$f":"ROUND((+AE127/$AE$133)*100,1)","v":-0.9},null,{"$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":-421405},null,{"$f":"IF(AO127=0,0,ROUND((+AI127/AO127)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"C58","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO124-(CUR_BASE_FUEL*AA124)+AO127+AO130)*AC128,0)","v":2724538},null,{"$f":"ROUND((+AE128/$AE$133)*100,1)","v":5.6},null,{"$f":"L58-AE128","v":0},null,0,null,null,null,{"$f":"AE128+AM128","v":2724538},null,{"$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,34,null,{"$f":"C59","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA124*CUR_FAC,0)","v":3500951},null,3500951,null,{"$f":"IF(AO129=0,0,ROUND(((R59-AO129)/AO129)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,{"$f":"C60","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA124*RS_PSM,0)","v":2774349},null,{"$f":"ROUND((+AE130/$AE$133)*100,1)","v":5.7},null,{"$f":"L60-AE130","v":0},null,0,null,null,null,2774349,null,{"$f":"IF(AO130=0,0,ROUND((+AI130/AO130)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE127:AE130)","v":5077482},null,{"$f":"ROUND((+AE131/$AE$133)*100,1)","v":10.4},null,{"$f":"SUM(AI127:AI130)","v":0},null,0,null,{"$f":"SUM(AM127:AM130)","v":3500951},null,{"$f":"SUM(AO127:AO130)","v":8578433},null,{"$f":"ROUND((+AI131/AO131)*100,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":37},null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"Y124","v":1403},null,{"$f":"AA124","v":586915479},null,null,null,{"$f":"AE131+AE124","v":48597252},null,100,null,{"$f":"AI131+AI124","v":9222541},null,{"$f":"IF(AE133=0,0,ROUND((AI133/AE133)*100,1))","v":19},null,{"$f":"AM131+AM124","v":3500951},null,{"$f":"AO131+AO124","v":52098203},null,{"$f":"ROUND((+AI133/AO133)*100,1)","v":17.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate EH","index":11,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 6 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 6 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[2,null,null,"ELEC. SPACE HEATING"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,181,null,null,null,{"$f":"INPUT!D86","v":15},null,{"$f":"ROUND(F24*J24,0)","v":2715},null,{"$f":"ROUND((L24/L$43)*100,1)","v":0.2},null,null,null,{"$f":"L24+P24","v":2715}]
[5,null,"  THREE PHASE",null,null,562,null,null,null,{"$f":"INPUT!D87","v":30},null,{"$f":"ROUND(F25*J25,0)","v":16860},null,{"$f":"ROUND((L25/L$43)*100,1)","v":1},null,null,null,{"$f":"L25+P25","v":16860}]
[6,null,"  PRIMARY VOLTAGE",null,null,0,null,null,null,{"$f":"INPUT!D88","v":117},null,{"$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,{"$f":"SUM(F24:F26)","v":743},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":19575},null,{"$f":"ROUND((L27/L$43)*100,1)","v":1.2},null,null,null,{"$f":"SUM(R24:R26)","v":19575}]
[]
[8,null,"DEMAND CHARGE:"]
[9]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  ALL KWH",null,null,null,null,17406492.092,null,{"$f":"INPUT!D90","v":8.3965999999999999E-2},null,{"$f":"ROUND((H33*J33),0)","v":1461554},null,{"$f":"ROUND((L33/L$43)*100,1)","v":89.9},null,null,null,{"$f":"L33+P33","v":1461554}]
[12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"F27","v":743},null,{"$f":"H33","v":17406492.092},null,null,null,{"$f":"L27+L30+L33","v":1481129},null,{"$f":"ROUND((L34/L$43)*100,1)","v":91.1},null,null,null,{"$f":"R33+R30+R27","v":1481129}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($H$34*J37,0)","v":-12498},null,{"$f":"ROUND((L37/L$43)*100,1)","v":-0.8},null,null,null,{"$f":"L37+P37","v":-12498}]
[15,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE86","v":75048},null,{"$f":"ROUND((L38/L$43)*100,1)","v":4.5999999999999996},null,null,null,75048]
[16,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,{"$f":"ROUND((L39/L$43)*100,1)","v":0},null,{"$f":"ROUND(H34*PRO_FAC,0)","v":103830},null,103830]
[17,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H34*PRO_PSM,0)","v":82280},null,{"$f":"ROUND((L40/L$43)*100,1)","v":5.0999999999999996},null,null,null,82280]
[18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L40)","v":144830},null,{"$f":"ROUND((L41/L$43)*100,1)","v":8.9},null,{"$f":"SUM(P37:P40)","v":103830},null,{"$f":"SUM(R37:R40)","v":248660}]
[]
[19,null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"F34","v":743},null,{"$f":"H34","v":17406492.092},null,null,null,{"$f":"L34+L41","v":1625959},null,100,null,{"$f":"P41+P34","v":103830},null,{"$f":"R41+R34","v":1729789}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 6 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 6 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"ELEC. SPACE HEATING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  SINGLE PHASE",null,null,{"$f":"F24","v":181},null,null,null,{"$f":"INPUT!C86","v":15},null,{"$f":"ROUND(Y72*AC72,0)","v":2715},null,{"$f":"ROUND((AE72/AE$91)*100,1)","v":0.2},null,{"$f":"L24-AE72","v":0},null,{"$f":"IF(AE72=0,\"0.0 \",ROUND((AI72/AE72)*100,1))","v":0},null,null,null,{"$f":"AE72+AM72","v":2715},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  THREE PHASE",null,null,{"$f":"F25","v":562},null,null,null,{"$f":"INPUT!C87","v":30},null,{"$f":"ROUND(Y73*AC73,0)","v":16860},null,{"$f":"ROUND((AE73/AE$91)*100,1)","v":1.2},null,{"$f":"L25-AE73","v":0},null,{"$f":"IF(AE73=0,\"0.0 \",ROUND((AI73/AE73)*100,1))","v":0},null,null,null,{"$f":"AE73+AM73","v":16860},null,{"$f":"IF(AO73=0,\"0.0 \",ROUND((AI73/AO73)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F26","v":0},null,null,null,{"$f":"INPUT!C88","v":117},null,{"$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":743},null,null,null,null,null,{"$f":"SUM(AE72:AE74)","v":19575},null,{"$f":"ROUND((AE75/AE$91)*100,1)","v":1.4},null,{"$f":"SUM(AI72:AI74)","v":0},null,{"$f":"IF(AE75=0,\"0.0 \",ROUND((AI75/AE75)*100,1))","v":0},null,null,null,{"$f":"SUM(AO72:AO74)","v":19575},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"  ALL KW",null,null,null,null,{"$f":"H30","v":0},null,{"$f":"INPUT!C92","v":0},null,{"$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":17406492.092},null,{"$f":"INPUT!C90","v":6.9267999999999996E-2},null,{"$f":"ROUND((AA81*AC81),0)","v":1205713},null,{"$f":"ROUND((AE81/AE$91)*100,1)","v":88},null,{"$f":"L33-AE81","v":255841},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":21.2},null,null,null,{"$f":"AE81+AM81","v":1205713},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":21.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"Y75","v":743},null,{"$f":"AA81","v":17406492.092},null,null,null,{"$f":"AE75+AE78+AE81","v":1225288},null,{"$f":"ROUND((AE82/AE$91)*100,1)","v":89.4},null,{"$f":"AI75+AI78+AI81","v":255841},null,{"$f":"IF(AE82=0,\"0.0 \",ROUND((AI82/AE82)*100,1))","v":20.9},null,null,null,{"$f":"AO75+AO78+AO81","v":1225288},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":20.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-7.18E-4},null,{"$f":"ROUND($AA$82*AC85,0)","v":-12498},null,{"$f":"ROUND((AE85/AE$91)*100,1)","v":-0.9},null,{"$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":-12498},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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO82-(CUR_BASE_FUEL*AA82)+AO85+AO88)*AC86,0)","v":75048},null,{"$f":"ROUND((AE86/AE$91)*100,1)","v":5.5},null,{"$f":"L38-AE86","v":0},null,0,null,null,null,{"$f":"AE86+AM86","v":75048},null,{"$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":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA82*CUR_FAC,0)","v":103830},null,103830,null,{"$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":4.7270000000000003E-3},null,{"$f":"ROUND(AA82*RS_PSM,0)","v":82280},null,{"$f":"ROUND((AE88/AE$91)*100,1)","v":6},null,{"$f":"L40-AE88","v":0},null,0,null,null,null,82280,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE85:AE88)","v":144830},null,{"$f":"ROUND((AE89/AE$91)*100,1)","v":10.6},null,{"$f":"SUM(AI85:AI88)","v":0},null,0,null,{"$f":"SUM(AM85:AM88)","v":103830},null,{"$f":"SUM(AO85:AO88)","v":248660},null,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":743},null,{"$f":"AA82","v":17406492.092},null,null,null,{"$f":"AE89+AE82","v":1370118},null,100,null,{"$f":"AI89+AI82","v":255841},null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":18.7},null,{"$f":"AM89+AM82","v":103830},null,{"$f":"AO89+AO82","v":1473948},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":17.399999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate SP GSFL","index":12,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 7 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 7 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[]
[1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[2,null,"MINIMUM BILLS (4)",null,null,0,null,null,null,null,null,0,null,{"$f":"ROUND((L23/L$38)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[]
[3,null,"CUSTOMER CHARGE",null,null,156,null,null,null,{"$f":"INPUT!D96","v":15},null,{"$f":"ROUND(F25*J25,0)","v":2340},null,{"$f":"ROUND((L25/L$38)*100,1)","v":9.1999999999999993},null,null,null,{"$f":"L25+P25","v":2340}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"    ALL CONSUMPTION",null,null,null,null,158164,null,{"$f":"INPUT!D98","v":0.13298199999999999},null,{"$f":"ROUND((H28*(J28)),0)","v":21033},null,{"$f":"ROUND((L28/L$38)*100,1)","v":82.7},null,null,null,{"$f":"L28+P28","v":21033}]
[6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"F25","v":156},null,{"$f":"H28","v":158164},null,null,null,{"$f":"L23+L25+L28","v":23373},null,{"$f":"ROUND((L29/L$38)*100,1)","v":92},null,null,null,{"$f":"R23+R25+R28","v":23373}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($H$29*J32,0)","v":-114},null,{"$f":"ROUND((L32/L$38)*100,1)","v":-0.4},null,null,null,{"$f":"L32+P32","v":-114}]
[9,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE96","v":1411},null,{"$f":"ROUND((L33/L$38)*100,1)","v":5.6},null,null,null,{"$f":"L33+P33","v":1411}]
[10,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H29*PRO_FAC,0)","v":943},null,943]
[11,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H29*PRO_PSM,0)","v":748},null,{"$f":"ROUND((L35/L$38)*100,1)","v":2.9},null,null,null,748]
[12,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L35)","v":2045},null,{"$f":"ROUND((L36/L$38)*100,1)","v":8},null,{"$f":"SUM(P32:P35)","v":943},null,{"$f":"SUM(R32:R35)","v":2988}]
[]
[13,null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F23+F25","v":156},null,{"$f":"H28","v":158164},null,null,null,{"$f":"L29+L36","v":25418},null,100,null,{"$f":"P36+P29","v":943},null,{"$f":"R29+R36","v":26361}]
[]
[]
[14,null,"GS-FL","SMALL FIXED LOADS"]
[]
[15,null,"MINIMUM BILLS",null,null,1500,null,null,null,{"$f":"INPUT!D104","v":3.9},null,{"$f":"ROUND(F43*J43,0)","v":5850},null,{"$f":"ROUND((L43/L$57)*100,1)","v":0.7},null,null,null,{"$f":"L43+P43","v":5850}]
[]
[16,null,"BASE RATE (3):"]
[17,null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,12420,null,{"$f":"INPUT!D106","v":0.110107},null,{"$f":"ROUND((H46*J46),0)","v":1368},null,{"$f":"ROUND((L46/L$57)*100,1)","v":0.2},null,null,null,{"$f":"L46+P46","v":1368}]
[18,null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,6331684.0659999996,null,{"$f":"INPUT!D107","v":0.12653500000000001},null,{"$f":"ROUND((H47*J47),0)","v":801180},null,{"$f":"ROUND((L47/L$57)*100,1)","v":91},null,null,null,{"$f":"L47+P47","v":801180}]
[19,null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":1500},null,{"$f":"SUM(H46:H47)","v":6344104.0659999996},null,null,null,{"$f":"SUM(L43:L47)","v":808398},null,{"$f":"ROUND((L48/L$57)*100,1)","v":91.8},null,null,null,{"$f":"SUM(R43:R47)","v":808398}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($H$48*J51,0)","v":-4555},null,{"$f":"ROUND((L51/L$57)*100,1)","v":-0.5},null,null,null,{"$f":"L51+P51","v":-4555}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE115","v":46914},null,{"$f":"ROUND((L52/L$57)*100,1)","v":5.3},null,null,null,{"$f":"L52+P52","v":46914}]
[23,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H48*PRO_FAC,0)","v":37843},null,37843]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$48*J54,0)","v":29989},null,{"$f":"ROUND((L54/L$57)*100,1)","v":3.4},null,null,null,29989]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L51:L54)","v":72348},null,{"$f":"ROUND((L55/L$57)*100,1)","v":8.1999999999999993},null,{"$f":"SUM(P51:P54)","v":37843},null,{"$f":"SUM(R51:R54)","v":110191}]
[]
[26,null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":1500},null,{"$f":"SUM(H43:H47)","v":6344104.0659999996},null,null,null,{"$f":"L48+L55","v":880746},null,100,null,{"$f":"P48+P55","v":37843},null,{"$f":"R48+R55","v":918589}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,"(4) 1.5% OF INSTALLED TRANSFORMER AMD METERING COSTS BUT NOT LESS THAN CUSTOMER CHARGE WHETHER SERVICE IS ON OR DISCONNECTED."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 7 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 7 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"MINIMUM BILLS (4)",null,null,{"$f":"F23","v":0},null,null,null,null,null,{"$f":"L23","v":0},null,{"$f":"ROUND((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,{"$f":"F25","v":156},null,null,null,{"$f":"INPUT!C96","v":15},null,{"$f":"ROUND(Y88*AC88,0)","v":2340},null,{"$f":"ROUND((AE88/AE$101)*100,1)","v":10.9},null,{"$f":"L25-AE88","v":0},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":0},null,null,null,{"$f":"AE88+AM88","v":2340},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ALL CONSUMPTION",null,null,null,null,{"$f":"H28","v":158164},null,{"$f":"INPUT!C98","v":0.10796500000000001},null,{"$f":"ROUND((AA91*AC91),0)","v":17076},null,{"$f":"ROUND((AE91/AE$101)*100,1)","v":79.599999999999994},null,{"$f":"L28-AE91","v":3957},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":23.2},null,null,null,{"$f":"AE91+AM91","v":17076},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":23.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"Y88","v":156},null,{"$f":"AA91","v":158164},null,null,null,{"$f":"SUM(AE86:AE91)","v":19416},null,{"$f":"ROUND((AE92/AE$101)*100,1)","v":90.5},null,{"$f":"SUM(AI86:AI91)","v":3957},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":20.399999999999999},null,null,null,{"$f":"SUM(AO86:AO91)","v":19416},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":20.399999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":8},null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND(AA92*AC95,0)","v":-114},null,{"$f":"ROUND((AE95/AE$101)*100,1)","v":-0.5},null,{"$f":"L32-AE95","v":0},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":0},null,null,null,{"$f":"AE95+AM95","v":-114},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":8.7989146285674072E-2},null,{"$f":"ROUND((AO92-(CUR_BASE_FUEL*AA92)+AO95+AO98)*AC96,0)","v":1411},null,{"$f":"ROUND((AE96/AE$101)*100,1)","v":6.6},null,{"$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":1411},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":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA92*CUR_FAC,0)","v":943},null,943,null,{"$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,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA92*AC98,0)","v":748},null,{"$f":"ROUND((AE98/AE$101)*100,1)","v":3.5},null,{"$f":"L35-AE98","v":0},null,0,null,null,null,748,null,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":2045},null,{"$f":"ROUND((AE99/AE$101)*100,1)","v":9.5},null,{"$f":"SUM(AI95:AI98)","v":0},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":0},null,{"$f":"SUM(AM95:AM98)","v":943},null,{"$f":"SUM(AO95:AO98)","v":2988},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":13},null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F38","v":156},null,{"$f":"H38","v":158164},null,null,null,{"$f":"AE92+AE99","v":21461},null,100,null,{"$f":"AI92+AI99","v":3957},null,{"$f":"ROUND((AI101/AE101)*100,1)","v":18.399999999999999},null,{"$f":"AM99+AM92","v":943},null,{"$f":"AO99+AO92","v":22404},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":17.7}]
[]
[]
[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,{"$f":"F43","v":1500},null,null,null,{"$f":"INPUT!C104","v":3.23},null,{"$f":"ROUND(Y106*AC106,0)","v":4845},null,{"$f":"ROUND((AE106/AE$120)*100,1)","v":0.7},null,{"$f":"L43-AE106","v":1005},null,{"$f":"IF(AE106=0,\"0.0 \",ROUND((AI106/AE106)*100,1))","v":20.7},null,null,null,{"$f":"AE106+AM106","v":4845},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":20.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"A46","v":17},null,"  LOAD RANGE 540 TO 720 HRS",null,null,{"$f":"F46","v":0},null,{"$f":"H46","v":12420},null,{"$f":"INPUT!C106","v":9.1068999999999997E-2},null,{"$f":"ROUND((AA109*AC109),0)","v":1131},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":0.2},null,{"$f":"L46-AE109","v":237},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":21},null,null,null,{"$f":"AE109+AM109","v":1131},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":18},null,"  LOAD RANGE LESS THAN 540 HRS",null,null,{"$f":"F47","v":0},null,{"$f":"H47","v":6331684.0659999996},null,{"$f":"INPUT!C107","v":0.104699},null,{"$f":"ROUND((AA110*AC110),0)","v":662921},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":89.4},null,{"$f":"L47-AE110","v":138259},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":20.9},null,null,null,{"$f":"AE110+AM110","v":662921},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":20.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":19},null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(Y106:Y110)","v":1500},null,{"$f":"SUM(AA106:AA110)","v":6344104.0659999996},null,null,null,{"$f":"SUM(AE106:AE110)","v":668897},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":90.2},null,{"$f":"SUM(AI106:AI110)","v":139501},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":20.9},null,null,null,{"$f":"SUM(AO106:AO110)","v":668897},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":20.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-7.18E-4},null,{"$f":"ROUND($AA$111*AC114,0)","v":-4555},null,{"$f":"ROUND((AE114/AE$120)*100,1)","v":-0.6},null,{"$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":-4555},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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO111-(CUR_BASE_FUEL*AA111)+AO114+AO117)*AC115,0)","v":46914},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":6.3},null,{"$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":46914},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,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA111*CUR_FAC,0)","v":37843},null,37843,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,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA111*RS_PSM,0)","v":29989},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":4},null,{"$f":"L54-AE117","v":0},null,0,null,null,null,29989,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,{"$f":"SUM(AE114:AE117)","v":72348},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":9.8000000000000007},null,{"$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":37843},null,{"$f":"SUM(AO114:AO117)","v":110191},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A57","v":26},null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"F57","v":1500},null,{"$f":"H57","v":6344104.0659999996},null,null,null,{"$f":"AE111+AE118","v":741245},null,100,null,{"$f":"AI111+AI118","v":139501},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":18.8},null,{"$f":"AM111+AM118","v":37843},null,{"$f":"AO111+AO118","v":779088},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":17.899999999999999}]
[]
[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."]
[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 $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  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":13,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 8 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 8 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  LOAD MANAGEMENT RIDER",null,null,36,null,null,null,{"$f":"INPUT!D64","v":5},null,{"$f":"ROUND(F24*J24,0)","v":180},null,{"$f":"ROUND((L24/$L$46)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":180}]
[5,null,"  PRIMARY VOLTAGE",null,null,217,null,null,null,{"$f":"INPUT!D113","v":117},null,{"$f":"ROUND(F25*J25,0)","v":25389},null,{"$f":"ROUND((L25/$L$46)*100,1)","v":2.1},null,null,null,{"$f":"L25+P25","v":25389}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":217},null,null,null,null,null,{"$f":"SUM(L24:L25)","v":25569},null,{"$f":"ROUND((L26/$L$46)*100,1)","v":2.1},null,null,null,{"$f":"SUM(R24:R25)","v":25569}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ALL KW",null,null,null,null,33141,null,{"$f":"INPUT!D119","v":10.16},null,{"$f":"ROUND(H29*J29,0)","v":336713},null,{"$f":"ROUND((L29/$L$46)*100,1)","v":27.5},null,null,null,{"$f":"L29+P29","v":336713}]
[9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H29)","v":33141},null,null,null,{"$f":"SUM(L29)","v":336713},null,{"$f":"ROUND((L30/$L$46)*100,1)","v":27.5},null,null,null,{"$f":"SUM(R29)","v":336713}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  FIRST 300KWH/KW",null,null,null,null,8098232.4340000004,null,{"$f":"INPUT!D115","v":6.7432000000000006E-2},null,{"$f":"ROUND((H33*J33),0)","v":546080},null,{"$f":"ROUND((L33/$L$46)*100,1)","v":44.6},null,null,null,{"$f":"L33+P33","v":546080}]
[12,null,"  ADDITIONAL KWH",null,null,null,null,3633347,null,{"$f":"INPUT!D116","v":5.7340999999999996E-2},null,{"$f":"ROUND((H34*J34),0)","v":208340},null,{"$f":"ROUND((L34/$L$46)*100,1)","v":17},null,null,null,{"$f":"L34+P34","v":208340}]
[13,null,"  CAP RATE KWH",null,null,null,null,0,null,{"$f":"INPUT!D117","v":0.30979499999999999},null,{"$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,{"$f":"SUM(H33:H35)","v":11731579.434},null,null,null,{"$f":"SUM(L33:L35)","v":754420},null,{"$f":"ROUND((L36/$L$46)*100,1)","v":61.6},null,null,null,{"$f":"L36+P36","v":754420}]
[15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"F26","v":217},null,{"$f":"H36","v":11731579.434},null,null,null,{"$f":"L36+L30+L26","v":1116702},null,{"$f":"ROUND((L37/$L$46)*100,1)","v":91.1},null,null,null,{"$f":"R26+R30+R36","v":1116702}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($H$37*J40,0)","v":-8423},null,{"$f":"ROUND((L40/$L$46)*100,1)","v":-0.7},null,null,null,{"$f":"L40+P40","v":-8423}]
[18,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE93","v":61398},null,{"$f":"ROUND((L41/$L$46)*100,1)","v":5},null,null,null,{"$f":"L41+P41","v":61398}]
[20,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H37*PRO_FAC,0)","v":69979},null,69979]
[22,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H37*PRO_PSM,0)","v":55455},null,{"$f":"ROUND((L43/$L$46)*100,1)","v":4.5},null,null,null,55455]
[23,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L43)","v":108430},null,{"$f":"ROUND((L44/$L$46)*100,1)","v":8.9},null,{"$f":"SUM(P40:P43)","v":69979},null,{"$f":"SUM(R40:R43)","v":178409}]
[]
[24,null," TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F26","v":217},null,{"$f":"H36","v":11731579.434},null,null,null,{"$f":"L37+L44","v":1225132},null,100,null,{"$f":"P44+P37","v":69979},null,{"$f":"R44+R37","v":1295111}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 8 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 8 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  LOAD MANAGEMENT RIDER",null,null,{"$f":"F24","v":36},null,null,null,{"$f":"INPUT!C64","v":5},null,{"$f":"ROUND(Y76*AC76,0)","v":180},null,{"$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":180},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":217},null,null,null,{"$f":"INPUT!C113","v":117},null,{"$f":"ROUND(Y77*AC77,0)","v":25389},null,{"$f":"ROUND((AE77/$AE$98)*100,1)","v":2.4},null,{"$f":"L25-AE77","v":0},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":0},null,null,null,{"$f":"AE77+AM77","v":25389},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":217},null,null,null,null,null,{"$f":"SUM(AE76:AE77)","v":25569},null,{"$f":"ROUND((AE78/$AE$98)*100,1)","v":2.4},null,{"$f":"SUM(AI76:AI77)","v":0},null,{"$f":"SUM(AK76:AK77)","v":0},null,null,null,{"$f":"SUM(AO76:AO77)","v":25569},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":33141},null,{"$f":"INPUT!C119","v":8.6},null,{"$f":"ROUND(AA81*AC81,0)","v":285013},null,{"$f":"ROUND((AE81/$AE$98)*100,1)","v":27},null,{"$f":"L29-AE81","v":51700},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":18.100000000000001},null,null,null,{"$f":"AE81+AM81","v":285013},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":18.100000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":33141},null,null,null,{"$f":"SUM(AE81)","v":285013},null,{"$f":"ROUND((AE82/$AE$98)*100,1)","v":27},null,{"$f":"SUM(AI81)","v":51700},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":18.100000000000001},null,null,null,{"$f":"SUM(AO81)","v":285013},null,{"$f":"ROUND((AI82/AO82)*100,1)","v":18.100000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  FIRST 300KWH/KW",null,null,null,null,{"$f":"H33","v":8098232.4340000004},null,{"$f":"INPUT!C115","v":5.7053E-2},null,{"$f":"ROUND((AA85*AC85),0)","v":462028},null,{"$f":"ROUND((AE85/$AE$98)*100,1)","v":43.7},null,{"$f":"L33-AE85","v":84052},null,{"$f":"ROUND((AI85/AE85)*100,1)","v":18.2},null,null,null,{"$f":"AE85+AM85","v":462028},null,{"$f":"ROUND((AI85/AO85)*100,1)","v":18.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ADDITIONAL KWH",null,null,null,null,{"$f":"H34","v":3633347},null,{"$f":"INPUT!C116","v":4.8481000000000003E-2},null,{"$f":"ROUND((AA86*AC86),0)","v":176148},null,{"$f":"ROUND((AE86/$AE$98)*100,1)","v":16.7},null,{"$f":"L34-AE86","v":32192},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":18.3},null,null,null,{"$f":"AE86+AM86","v":176148},null,{"$f":"ROUND((AI86/AO86)*100,1)","v":18.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  CAP RATE KWH",null,null,null,null,{"$f":"H35","v":0},null,{"$f":"INPUT!C117","v":0.26201999999999998},null,{"$f":"ROUND((AA87*AC87),0)","v":0},null,{"$f":"ROUND((AE87/$AE$98)*100,1)","v":0},null,{"$f":"L35-AE87","v":0},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE87+AM87","v":0},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H36","v":11731579.434},null,null,null,{"$f":"SUM(AE85:AE87)","v":638176},null,{"$f":"ROUND((AE88/$AE$98)*100,1)","v":60.4},null,{"$f":"SUM(AI85:AI87)","v":116244},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":18.2},null,null,null,{"$f":"SUM(AO85:AO87)","v":638176},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":18.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"Y78","v":217},null,{"$f":"AA88","v":11731579.434},null,null,null,{"$f":"AE78+AE82+AE88","v":948758},null,{"$f":"ROUND((AE89/$AE$98)*100,1)","v":89.7},null,{"$f":"AI78+AI82+AI88","v":167944},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":17.7},null,null,null,{"$f":"AO78+AO82+AO88","v":948758},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":17.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-7.18E-4},null,{"$f":"ROUND($AA$89*AC92,0)","v":-8423},null,{"$f":"ROUND((AE92/$AE$98)*100,1)","v":-0.8},null,{"$f":"L40-AE92","v":0},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":0},null,null,null,{"$f":"AE92+AM92","v":-8423},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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO89-(CUR_BASE_FUEL*AA89)+AO92+AO95)*AC93,0)","v":61398},null,{"$f":"ROUND((AE93/$AE$98)*100,1)","v":5.8},null,{"$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":61398},null,{"$f":"IF(AO93=0,0,ROUND((AI93/AO93)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,{"$f":"C42","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA89*CUR_FAC,0)","v":69979},null,69979,null,{"$f":"IF(AO94=0,0,ROUND(((R42-AO94)/AO94)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"C43","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA89*RS_PSM,0)","v":55455},null,{"$f":"ROUND((AE95/$AE$98)*100,1)","v":5.2},null,{"$f":"L43-AE95","v":0},null,0,null,null,null,55455,null,{"$f":"ROUND((AI95/AO95)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE92:AE95)","v":108430},null,{"$f":"ROUND((AE96/$AE$98)*100,1)","v":10.3},null,{"$f":"SUM(AI92:AI95)","v":0},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":0},null,{"$f":"SUM(AM92:AM95)","v":69979},null,{"$f":"SUM(AO92:AO95)","v":178409},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A46","v":24},null,"TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F46","v":217},null,{"$f":"H46","v":11731579.434},null,null,null,{"$f":"AE96+AE89","v":1057188},null,100,null,{"$f":"AI96+AI89","v":167944},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":15.9},null,{"$f":"AM96+AM89","v":69979},null,{"$f":"AO96+AO89","v":1127167},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":14.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[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 $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate TT","index":14,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 9 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 9 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE",null,null,52,null,null,null,{"$f":"INPUT!D123","v":500},null,{"$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,134403,null,{"$f":"INPUT!D129","v":9.74},null,{"$f":"ROUND(H24*J24,0)","v":1309085},null,{"$f":"ROUND((L24/$L$56)*100,1)","v":9.4},null,null,null,{"$f":"L24+P24","v":1309085}]
[6,null,"  OFF PEAK KW",null,null,null,null,6709,null,{"$f":"INPUT!D130","v":1.48},null,{"$f":"ROUND(H25*J25,0)","v":9929},null,{"$f":"ROUND((L25/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L25+P25","v":9929}]
[7,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H24:H25)","v":141112},null,null,null,{"$f":"SUM(L24:L25)","v":1319014},null,{"$f":"ROUND((L26/$L$56)*100,1)","v":9.5},null,null,null,{"$f":"SUM(R24:R25)","v":1319014}]
[]
[8,null,"ENERGY CHARGE (3):"]
[9,null,"  ON PEAK KWH",null,null,null,null,20185918,null,{"$f":"PRO_SUM_TT_ON_KWH","v":6.1034999999999999E-2},null,{"$f":"ROUND((H29*J29),0)","v":1232048},null,{"$f":"ROUND((L29/$L$56)*100,1)","v":8.9},null,null,null,{"$f":"L29+P29","v":1232048}]
[10,null,"  OFF PEAK KWH",null,null,null,null,50665989.162,null,{"$f":"PRO_TT_OFF","v":5.0306999999999998E-2},null,{"$f":"ROUND((H30*J30),0)","v":2548854},null,{"$f":"ROUND((L30/$L$56)*100,1)","v":18.399999999999999},null,null,null,{"$f":"L30+P30","v":2548854}]
[11,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H29:H30)","v":70851907.162},null,null,null,{"$f":"SUM(L29:L30)","v":3780902},null,{"$f":"ROUND((L31/$L$56)*100,1)","v":27.2},null,null,null,{"$f":"SUM(R29:R30)","v":3780902}]
[12,null,"TOTAL SUMMER",null,null,{"$f":"F21","v":52},null,{"$f":"H31","v":70851907.162},null,null,null,{"$f":"L21+L26+L31","v":5125916},null,{"$f":"ROUND((L32/$L$56)*100,1)","v":36.9},null,null,null,{"$f":"R21+R26+R31","v":5125916}]
[]
[13,null,"WINTER:"]
[14,null,"CUSTOMER CHARGE",null,null,104,null,null,null,{"$f":"J21","v":500},null,{"$f":"ROUND(F35*J35,0)","v":52000},null,{"$f":"ROUND((L35/L$56)*100,1)","v":0.4},null,null,null,{"$f":"L35+P35","v":52000}]
[]
[15,null,"DEMAND CHARGE:"]
[16,null,"  ON PEAK KW",null,null,null,null,225690,null,{"$f":"INPUT!D131","v":7.99},null,{"$f":"ROUND(H38*J38,0)","v":1803263},null,{"$f":"ROUND((L38/$L$56)*100,1)","v":13},null,null,null,{"$f":"L38+P38","v":1803263}]
[17,null,"  OFF PEAK KW",null,null,null,null,7187,null,{"$f":"INPUT!D132","v":1.48},null,{"$f":"ROUND(H39*J39,0)","v":10637},null,{"$f":"ROUND((L39/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L39+P39","v":10637}]
[18,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H38:H39)","v":232877},null,null,null,{"$f":"L38+L39","v":1813900},null,{"$f":"ROUND((L40/$L$56)*100,1)","v":13.1},null,null,null,{"$f":"L40+P40","v":1813900}]
[]
[19,null,"ENERGY CHARGE (3):"]
[20,null,"  ON PEAK KWH",null,null,null,null,34741660,null,{"$f":"PRO_WIN_TT_ON_KWH","v":5.8347999999999997E-2},null,{"$f":"ROUND((H43*J43),0)","v":2027106},null,{"$f":"ROUND((L43/$L$56)*100,1)","v":14.6},null,null,null,{"$f":"L43+P43","v":2027106}]
[21,null,"  OFF PEAK KWH",null,null,null,null,67439084.069999993,null,{"$f":"PRO_TT_OFF","v":5.0306999999999998E-2},null,{"$f":"ROUND((H44*J44),0)","v":3392658},null,{"$f":"ROUND((L44/$L$56)*100,1)","v":24.4},null,null,null,{"$f":"L44+P44","v":3392658}]
[22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H43:H44)","v":102180744.06999999},null,null,null,{"$f":"SUM(L43:L44)","v":5419764},null,{"$f":"ROUND((L45/$L$56)*100,1)","v":39},null,null,null,{"$f":"SUM(R43:R44)","v":5419764}]
[23,null,"TOTAL WINTER",null,null,{"$f":"F35","v":104},null,{"$f":"H45","v":102180744.06999999},null,null,null,{"$f":"L35+L40+L45","v":7285664},null,{"$f":"ROUND((L46/$L$56)*100,1)","v":52.5},null,null,null,{"$f":"R35+R40+R45","v":7285664}]
[24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H46+H32","v":173032651.23199999},null,null,null,{"$f":"L46+L32","v":12411580},null,{"$f":"ROUND((L47/L$56)*100,1)","v":89.4},null,null,null,{"$f":"R46+R32","v":12411580}]
[]
[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":6.6000000000000005E-5},null,{"$f":"ROUND($H$47*J50,0)","v":11420},null,{"$f":"ROUND((L50/L$56)*100,1)","v":0.1},null,null,null,{"$f":"L50+P50","v":11420}]
[27,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE115","v":640970},null,{"$f":"ROUND((L51/L$56)*100,1)","v":4.5999999999999996},null,null,null,{"$f":"L51+P51","v":640970}]
[28,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,null,null,{"$f":"ROUND(H47*PRO_FAC,0)","v":1032140},null,{"$f":"L52+P52","v":1032140}]
[30,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H47*PRO_PSM,0)","v":817925},null,{"$f":"ROUND((L53/L$56)*100,1)","v":5.9},null,null,null,817925]
[31,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L53)","v":1470315},null,{"$f":"ROUND((L54/L$56)*100,1)","v":10.6},null,{"$f":"SUM(P50:P53)","v":1032140},null,{"$f":"SUM(R50:R53)","v":2502455}]
[]
[32,null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H32+H46","v":173032651.23199999},null,null,null,{"$f":"L54+L47","v":13881895},null,100,null,{"$f":"P54+P47","v":1032140},null,{"$f":"R54+R47","v":14914035}]
[]
[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 $0.005965  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 9 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 9 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A19","v":1},null,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":2},null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":3},null,"CUSTOMER CHARGE",null,null,{"$f":"F21","v":52},null,null,null,{"$f":"INPUT!C123","v":500},null,{"$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":134403},null,{"$f":"INPUT!C129","v":8.51},null,{"$f":"ROUND(AA88*AC88,0)","v":1143770},null,{"$f":"ROUND((AE88/AE$120)*100,1)","v":9.3000000000000007},null,{"$f":"L24-AE88","v":165315},null,{"$f":"IF(AE88=0,\"0.0 \",ROUND((AI88/AE88)*100,1))","v":14.5},null,null,null,{"$f":"AE88+AM88","v":1143770},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":6},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H25","v":6709},null,{"$f":"INPUT!C130","v":1.29},null,{"$f":"ROUND(AA89*AC89,0)","v":8655},null,{"$f":"ROUND((AE89/AE$120)*100,1)","v":0.1},null,{"$f":"L25-AE89","v":1274},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":14.7},null,null,null,{"$f":"AE89+AM89","v":8655},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A26","v":7},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H26","v":141112},null,null,null,{"$f":"AE88+AE89","v":1152425},null,{"$f":"ROUND((AE90/AE$120)*100,1)","v":9.4},null,{"$f":"SUM(AI88:AI89)","v":166589},null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":14.5},null,null,null,{"$f":"AO88+AO89","v":1152425},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":14.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":20185918},null,5.3305999999999999E-2,null,{"$f":"ROUND((AA93*AC93),0)","v":1076031},null,{"$f":"ROUND((AE93/AE$120)*100,1)","v":8.6999999999999993},null,{"$f":"L29-AE93","v":156017},null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":14.5},null,null,null,{"$f":"AE93+AM93","v":1076031},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":10},null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H30","v":50665989.162},null,{"$f":"INPUT!C127","v":4.3936000000000003E-2},null,{"$f":"ROUND((AA94*AC94),0)","v":2226061},null,{"$f":"ROUND((AE94/AE$120)*100,1)","v":18.100000000000001},null,{"$f":"L30-AE94","v":322793},null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":14.5},null,null,null,{"$f":"AE94+AM94","v":2226061},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":11},null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":70851907.162},null,null,null,{"$f":"AE93+AE94","v":3302092},null,{"$f":"ROUND((AE95/AE$120)*100,1)","v":26.8},null,{"$f":"SUM(AI93:AI94)","v":478810},null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":14.5},null,null,null,{"$f":"AO93+AO94","v":3302092},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":12},null,"TOTAL SUMMER",null,null,{"$f":"F32","v":52},null,{"$f":"H32","v":70851907.162},null,null,null,{"$f":"AE85+AE90+AE95","v":4480517},null,{"$f":"ROUND((AE96/AE$120)*100,1)","v":36.4},null,{"$f":"AI85+AI90+AI95","v":645399},null,{"$f":"IF(AE96=0,\"0.0 \",ROUND((AI96/AE96)*100,1))","v":14.4},null,null,null,{"$f":"AO85+AO90+AO95","v":4480517},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":14.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":104},null,null,null,{"$f":"AC85","v":500},null,{"$f":"ROUND(Y99*AC99,0)","v":52000},null,{"$f":"ROUND((AE99/AE$120)*100,1)","v":0.4},null,{"$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":52000},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":225690},null,{"$f":"INPUT!C131","v":6.98},null,{"$f":"ROUND(AA102*AC102,0)","v":1575316},null,{"$f":"ROUND((AE102/AE$120)*100,1)","v":12.8},null,{"$f":"L38-AE102","v":227947},null,{"$f":"IF(AE102=0,\"0.0 \",ROUND((AI102/AE102)*100,1))","v":14.5},null,null,null,{"$f":"AE102+AM102","v":1575316},null,{"$f":"IF(AO102=0,\"0.0 \",ROUND((AI102/AO102)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":17},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H39","v":7187},null,{"$f":"INPUT!C132","v":1.29},null,{"$f":"ROUND(AA103*AC103,0)","v":9271},null,{"$f":"ROUND((AE103/AE$120)*100,1)","v":0.1},null,{"$f":"L39-AE103","v":1366},null,{"$f":"IF(AE103=0,\"0.0 \",ROUND((AI103/AE103)*100,1))","v":14.7},null,null,null,{"$f":"AE103+AM103","v":9271},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":18},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H40","v":232877},null,null,null,{"$f":"AE102+AE103","v":1584587},null,{"$f":"ROUND((AE104/AE$120)*100,1)","v":12.9},null,{"$f":"SUM(AI102:AI103)","v":229313},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":14.5},null,null,null,{"$f":"AO102+AO103","v":1584587},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":14.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"H43","v":34741660},null,{"$f":"INPUT!C126","v":5.0958999999999997E-2},null,{"$f":"ROUND((AA107*AC107),0)","v":1770400},null,{"$f":"ROUND((AE107/AE$120)*100,1)","v":14.4},null,{"$f":"L43-AE107","v":256706},null,{"$f":"IF(AE107=0,\"0.0 \",ROUND((AI107/AE107)*100,1))","v":14.5},null,null,null,{"$f":"AE107+AM107","v":1770400},null,{"$f":"IF(AO107=0,\"0.0 \",ROUND((AI107/AO107)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H44","v":67439084.069999993},null,{"$f":"INPUT!C127","v":4.3936000000000003E-2},null,{"$f":"ROUND((AA108*AC108),0)","v":2963004},null,{"$f":"ROUND((AE108/AE$120)*100,1)","v":24},null,{"$f":"L44-AE108","v":429654},null,{"$f":"IF(AE108=0,\"0.0 \",ROUND((AI108/AE108)*100,1))","v":14.5},null,null,null,{"$f":"AE108+AM108","v":2963004},null,{"$f":"IF(AO108=0,\"0.0 \",ROUND((AI108/AO108)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H45","v":102180744.06999999},null,null,null,{"$f":"AE107+AE108","v":4733404},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":38.4},null,{"$f":"SUM(AI107:AI108)","v":686360},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":14.5},null,null,null,{"$f":"AO107+AO108","v":4733404},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":14.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL WINTER",null,null,{"$f":"F46","v":104},null,{"$f":"H46","v":102180744.06999999},null,null,null,{"$f":"AE99+AE104+AE109","v":6369991},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":51.7},null,{"$f":"AI99+AI104+AI109","v":915673},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":14.4},null,null,null,{"$f":"AO99+AO104+AO109","v":6369991},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":14.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"Y96+Y110","v":156},null,{"$f":"AA96+AA110","v":173032651.23199999},null,null,null,{"$f":"AE96+AE110","v":10850508},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":88.1},null,{"$f":"AI110+AI96","v":1561072},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":14.4},null,null,null,{"$f":"AO110+AO96","v":10850508},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":14.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":6.6000000000000005E-5},null,{"$f":"ROUND($AA$111*AC114,0)","v":11420},null,{"$f":"ROUND((AE114/AE$120)*100,1)","v":0.1},null,{"$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":11420},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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO111-(CUR_BASE_FUEL*AA111)+AO114+AO117)*AC115,0)","v":640970},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":5.2},null,{"$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":640970},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,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA111*CUR_FAC,0)","v":1032140},null,1032140,null,{"$f":"IF(AO116=0,\"0.0 \",ROUND(((R52-AO116)/AO116)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,{"$f":"C53","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA111*RS_PSM,0)","v":817925},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":6.6},null,{"$f":"L53-AE117","v":0},null,0,null,null,null,817925,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE114:AE117)","v":1470315},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":11.9},null,{"$f":"SUM(AI114:AI117)","v":0},null,0,null,{"$f":"SUM(AM114:AM117)","v":1032140},null,{"$f":"SUM(AO114:AO117)","v":2502455},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":32},null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"Y111","v":156},null,{"$f":"AA111","v":173032651.23199999},null,null,null,{"$f":"AE111+AE118","v":12320823},null,100,null,{"$f":"AI111+AI118","v":1561072},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":12.7},null,{"$f":"AM111+AM118","v":1032140},null,{"$f":"AO111+AO118","v":13352963},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":11.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate DT RTP-P","index":15,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  20"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$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!D157","v":2.0898E-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!D161","v":6.4166000000000001E-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,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,{"$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":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":0},null,0,null,null,null,0]
[14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE  xx  OF  20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"A21","v":2},null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$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,{"$f":"INPUT!C157","v":1.4956000000000001E-2},null,{"$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,{"$f":"INPUT!C161","v":6.4166000000000001E-2},null,{"$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":-7.18E-4},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,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":0},null,0,null,{"$f":"L35-AE79","v":0},null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE78:AE79)","v":0},null,0,null,{"$f":"SUM(AI78:AI79)","v":0},null,0,null,null,null,{"$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,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":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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 10 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 10 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE ",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT RTP ","TIME OF DAY SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,12,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$f":"ROUND(F24*J24,0)","v":2196},null,{"$f":"ROUND((L24/$L$39)*100,1)","v":0.7},null,null,null,{"$f":"L24+P24","v":2196}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":2196},null,{"$f":"ROUND((L25/$L$39)*100,1)","v":0.7},null,null,null,{"$f":"SUM(R24)","v":2196}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,3584923,null,{"$f":"INPUT!D156","v":2.4809000000000001E-2},null,{"$f":"ROUND((H28*J28),0)","v":88938},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":26.4},null,null,null,{"$f":"L28+P28","v":88938}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":3584923},null,{"$f":"INPUT!D161","v":6.4166000000000001E-2},null,{"$f":"ROUND((H29*J29),0)","v":230030},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":68.3},null,0,null,{"$f":"L29+P29","v":230030}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":3584923},null,null,null,{"$f":"SUM(L28:L29)","v":318968},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":94.7},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":318968}]
[10,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":12},null,{"$f":"H30","v":3584923},null,null,null,{"$f":"L30+L25","v":321164},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":95.3},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":321164}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND(H31*PRO_DSM_DIST,0)","v":-2574},{"$f":"ROUND((K34/$L$39)*100,1)","v":0},{"$f":"ROUND((L34/$L$39)*100,1)","v":-0.8},null,null,{"$f":"K34+O34","v":0},{"$f":"L34+P34","v":-2574}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE79","v":1458},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":0.4},null,null,null,1458]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":16946},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":5},null,null,null,16946]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":15830},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":4.7},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":15830}]
[]
[16,null," TOTAL RATE DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F31","v":12},null,{"$f":"H31","v":3584923},null,null,null,{"$f":"L37+L31","v":336994},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":336994}]
[]
[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.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 10 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 10 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DT  RTP","TIME OF DAY SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":12},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":2196},null,{"$f":"ROUND((AE68/$AE$83)*100,1)","v":0.7},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":0},null,null,null,{"$f":"AE68+AM68","v":2196},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":2196},null,{"$f":"ROUND((AE69/$AE$83)*100,1)","v":0.7},null,{"$f":"SUM(AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":0},null,null,null,{"$f":"SUM(AO68)","v":2196},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":3584923},null,{"$f":"INPUT!C156","v":1.8119E-2},null,{"$f":"ROUND((AA72*AC72),0)","v":64955},null,{"$f":"ROUND((AE72/$AE$83)*100,1)","v":20.8},null,{"$f":"L28-AE72","v":23983},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":36.9},null,null,null,{"$f":"AE72+AM72","v":64955},null,{"$f":"ROUND((AI72/AO72)*100,1)","v":36.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":3584923},null,{"$f":"INPUT!C161","v":6.4166000000000001E-2},null,{"$f":"ROUND((AA73*AC73),0)","v":230030},null,{"$f":"ROUND((AE73/$AE$83)*100,1)","v":73.5},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":0},null,0,null,{"$f":"AE73+AM73","v":230030},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":3584923},null,null,null,{"$f":"SUM(AE72:AE73)","v":294985},null,{"$f":"ROUND((AE74/$AE$83)*100,1)","v":94.2},null,{"$f":"SUM(AI72:AI73)","v":23983},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":8.1},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":294985},null,{"$f":"ROUND((AI74/AO74)*100,1)","v":8.1}]
[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,{"$f":"Y68","v":12},null,{"$f":"AA74","v":3584923},null,null,null,{"$f":"AE74+AE69","v":297181},null,{"$f":"ROUND((AE75/$AE$83)*100,1)","v":94.9},null,{"$f":"AI74+AI69","v":23983},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":8.1},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":297181},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":8.1}]
[]
[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":-7.18E-4},null,{"$f":"ROUND(AA75*DSM_DIST,0)","v":-2574},null,{"$f":"ROUND((AE78/$AE$83)*100,1)","v":-0.8},null,{"$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":-2574},null,{"$f":"IF(AO78=0,0,ROUND((AI78/AO78)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO69+AO78+AO80)*AC79,0)","v":1458},null,{"$f":"ROUND((AE79/$AE$83)*100,1)","v":0.5},null,{"$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":1458},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":4.7270000000000003E-3},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":16946},null,{"$f":"ROUND((AE80/$AE$83)*100,1)","v":5.4},null,{"$f":"L36-AE80","v":0},null,{"$f":"IF(AE80=0,0,ROUND((AI80/AE80)*100,1))","v":0},null,null,null,16946,null,{"$f":"IF(AO80=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":15830},null,{"$f":"ROUND((AE81/$AE$83)*100,1)","v":5.0999999999999996},null,{"$f":"SUM(AI78:AI80)","v":0},null,{"$f":"IF(AE81=0,0,ROUND((AI81/AE81)*100,1))","v":0},null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":15830},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F39","v":12},null,{"$f":"H39","v":3584923},null,null,null,{"$f":"AE81+AE75","v":313011},null,100,null,{"$f":"AI81+AI75","v":23983},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":7.7},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":313011},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":7.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]

{"sheet":"Rate DS RTP","index":17,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 11 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 11 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS RTP","SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/L$39)*100,1)","v":6.1},null,null,null,{"$f":"L24+P24","v":4392}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L24)","v":4392},null,{"$f":"ROUND((L25/L$39)*100,1)","v":6.1},null,null,null,{"$f":"SUM(R24:R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,514069,null,{"$f":"INPUT!D156","v":2.4809000000000001E-2},null,{"$f":"ROUND((H28*J28),0)","v":12754},null,{"$f":"ROUND((L28/L$39)*100,1)","v":17.7},null,null,null,{"$f":"L28+P28","v":12754}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":514069},null,{"$f":"INPUT!D160","v":0.101658},null,{"$f":"ROUND((H29*J29),0)","v":52259},null,{"$f":"ROUND((L29/L$39)*100,1)","v":72.5},null,0,null,{"$f":"L29+P29","v":52259}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":514069},null,null,null,{"$f":"SUM(L28:L29)","v":65013},null,{"$f":"ROUND((L30/L$39)*100,1)","v":90.3},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":65013}]
[10,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":514069},null,null,null,{"$f":"L30+L25","v":69405},null,{"$f":"ROUND((L31/L$39)*100,1)","v":96.4},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":69405}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,{"$f":"ROUND($H$31*J34,0)","v":-369},null,{"$f":"ROUND((L34/L$39)*100,1)","v":-0.5},null,null,null,{"$f":"L34+P34","v":-369}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE79","v":568},null,{"$f":"ROUND((L35/L$39)*100,1)","v":0.8},null,null,null,{"$f":"L35+P35","v":568}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":2430},null,{"$f":"ROUND((L36/L$39)*100,1)","v":3.4},null,null,null,2430]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":2629},null,{"$f":"ROUND((L37/L$39)*100,1)","v":3.6},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":2629}]
[]
[16,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":514069},null,null,null,{"$f":"L37+L31","v":72034},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":72034}]
[]
[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.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 11 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 11 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DS  RTP","SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":4392},null,{"$f":"ROUND((AE68/AE$83)*100,1)","v":6.4},null,{"$f":"L24-AE68","v":0},null,{"$f":"ROUND((AI68/AE68)*100,1)","v":0},null,null,null,{"$f":"AE68+AM68","v":4392},null,{"$f":"IF(AO68=0,\"0.0 \",ROUND((AI68/AO68)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE68:AE68)","v":4392},null,{"$f":"ROUND((AE69/AE$83)*100,1)","v":6.4},null,{"$f":"SUM(AI68:AI68)","v":0},null,{"$f":"ROUND((AI69/AE69)*100,1)","v":0},null,null,null,{"$f":"SUM(AO68:AO68)","v":4392},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":514069},null,{"$f":"INPUT!C156","v":1.8119E-2},null,{"$f":"ROUND((AA72*AC72),0)","v":9314},null,{"$f":"ROUND((AE72/AE$83)*100,1)","v":13.6},null,{"$f":"L28-AE72","v":3440},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":36.9},null,null,null,{"$f":"AE72+AM72","v":9314},null,{"$f":"IF(AO72=0,\"0.0 \",ROUND((AI72/AO72)*100,1))","v":36.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":514069},null,{"$f":"INPUT!C160","v":0.101658},null,{"$f":"ROUND((AA73*AC73),0)","v":52259},null,{"$f":"ROUND((AE73/AE$83)*100,1)","v":76.2},null,{"$f":"L29-AE73","v":0},null,{"$f":"IF(AE73=0,0,ROUND((AI73/AE73)*100,1))","v":0},null,0,null,{"$f":"AE73+AM73","v":52259},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":514069},null,null,null,{"$f":"SUM(AE72:AE73)","v":61573},null,{"$f":"ROUND((AE74/AE$83)*100,1)","v":89.8},null,{"$f":"SUM(AI72:AI73)","v":3440},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":5.6},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":61573},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":5.6}]
[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,{"$f":"Y68","v":24},null,{"$f":"AA74","v":514069},null,null,null,{"$f":"AE74+AE69","v":65965},null,{"$f":"ROUND((AE75/AE$83)*100,1)","v":96.2},null,{"$f":"AI74+AI69","v":3440},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":5.2},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":65965},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":5.2}]
[]
[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":-7.18E-4},null,{"$f":"ROUND($AA$75*AC78,0)","v":-369},null,{"$f":"ROUND((AE78/AE$83)*100,1)","v":-0.5},null,{"$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":-369},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":8.7989146285674072E-2},null,{"$f":"ROUND((AO69+AO78+AO80)*AC79,0)","v":568},null,{"$f":"ROUND((AE79/AE$83)*100,1)","v":0.8},null,{"$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":568},null,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,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA75*RS_PSM,0)","v":2430},null,{"$f":"ROUND((AE80/AE$83)*100,1)","v":3.5},null,{"$f":"L36-AE80","v":0},null,0,null,null,null,2430,null,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":2629},null,{"$f":"ROUND((AE81/AE$83)*100,1)","v":3.8},null,{"$f":"SUM(AI78:AI80)","v":0},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":0},null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":2629},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"Y75","v":24},null,{"$f":"AA75","v":514069},null,null,null,{"$f":"AE81+AE75","v":68594},null,100,null,{"$f":"AI81+AI75","v":3440},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":5},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":68594},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":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."]

{"sheet":"Rate TT RTP","index":18,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 12 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 12 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE ",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[2,null,null,"TRANSMISSION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/$L$39)*100,1)","v":0.5},null,null,null,{"$f":"L24+P24","v":4392}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24)","v":4392},null,{"$f":"ROUND((L25/$L$39)*100,1)","v":0.5},null,null,null,{"$f":"SUM(R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,13504531,null,{"$f":"INPUT!D158","v":8.1390000000000004E-3},null,{"$f":"ROUND((H28*J28),0)","v":109913},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":13.5},null,null,null,{"$f":"L28+P28","v":109913}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":13504531},null,{"$f":"INPUT!D162","v":4.6419000000000002E-2},null,{"$f":"ROUND((H29*J29),0)","v":626867},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":77.2},null,0,null,{"$f":"L29+P29","v":626867}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":13504531},null,null,null,{"$f":"SUM(L28:L29)","v":736780},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":90.7},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":736780}]
[10,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":13504531},null,null,null,{"$f":"L30+L25","v":741172},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":91.3},null,{"$f":"SUM(P30+P25)","v":0},null,{"$f":"R30+R25","v":741172}]
[]
[11,null,"RIDERS:"]
[12,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_TRANS","v":6.6000000000000005E-5},null,{"$f":"ROUND($H$31*J34,0)","v":891},null,{"$f":"ROUND((L34/$L$39)*100,1)","v":0.1},null,null,null,{"$f":"L34+P34","v":891}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE81","v":6082},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":0.7},null,null,null,{"$f":"L35+P35","v":6082}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":63836},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":7.9},null,null,null,63836]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":70809},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":8.6999999999999993},null,null,null,{"$f":"SUM(R34:R36)","v":70809}]
[]
[16,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":13504531},null,null,null,{"$f":"L37+L31","v":811981},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":811981}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 12 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 12 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!B5","v":"6 Months Actual Ending August 31, 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,2,null,null,"TRANSMISSION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$f":"ROUND(Y70*AC70,0)","v":4392},null,{"$f":"ROUND((AE70/AE$85)*100,1)","v":0.6},null,{"$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,{"$f":"IF(AO70=0,\"0.0 \",ROUND((AI70/AO70)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE70)","v":4392},null,{"$f":"ROUND((AE71/AE$85)*100,1)","v":0.6},null,{"$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,{"$f":"IF(AO71=0,\"0.0 \",ROUND((AI71/AO71)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":13504531},null,{"$f":"INPUT!C158","v":6.5750000000000001E-3},null,{"$f":"ROUND((AA74*AC74),0)","v":88792},null,{"$f":"ROUND((AE74/AE$85)*100,1)","v":11.2},null,{"$f":"L28-AE74","v":21121},null,{"$f":"IF(AE74=0,\"0.0 \",ROUND((AI74/AE74)*100,1))","v":23.8},null,null,null,{"$f":"AE74+AM74","v":88792},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":23.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":13504531},null,{"$f":"INPUT!C162","v":4.6419000000000002E-2},null,{"$f":"ROUND((AA75*AC75),0)","v":626867},null,{"$f":"ROUND((AE75/AE$85)*100,1)","v":79.3},null,{"$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":626867},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":13504531},null,null,null,{"$f":"SUM(AE74:AE75)","v":715659},null,{"$f":"ROUND((AE76/AE$85)*100,1)","v":90.5},null,{"$f":"SUM(AI74:AI75)","v":21121},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":3},null,{"$f":"AM75","v":0},null,{"$f":"SUM(AO74:AO75)","v":715659},null,{"$f":"IF(AO76=0,\"0.0 \",ROUND((AI76/AO76)*100,1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"Y70","v":24},null,{"$f":"AA76","v":13504531},null,null,null,{"$f":"AE76+AE71","v":720051},null,{"$f":"ROUND((AE77/AE$85)*100,1)","v":91},null,{"$f":"AI76+AI71","v":21121},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":2.9},null,{"$f":"AM76+AM71","v":0},null,{"$f":"AO76+AO71","v":720051},null,{"$f":"IF(AO77=0,\"0.0 \",ROUND((AI77/AO77)*100,1))","v":2.9}]
[]
[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":6.6000000000000005E-5},null,{"$f":"ROUND($AA$77*AC80,0)","v":891},null,{"$f":"ROUND((AE80/AE$85)*100,1)","v":0.1},null,{"$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":891},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":8.7989146285674072E-2},null,{"$f":"ROUND((AO71+AO80+AO82)*AC81,0)","v":6082},null,{"$f":"ROUND((AE81/AE$85)*100,1)","v":0.8},null,{"$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":6082},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":4.7270000000000003E-3},null,{"$f":"ROUND(AA77*RS_PSM,0)","v":63836},null,{"$f":"ROUND((AE82/AE$85)*100,1)","v":8.1},null,{"$f":"L36-AE82","v":0},null,0,null,null,null,63836,null,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":70809},null,{"$f":"ROUND((AE83/AE$85)*100,1)","v":9},null,{"$f":"SUM(AI80:AI82)","v":0},null,0,null,{"$f":"SUM(AM80:AM82)","v":0},null,{"$f":"SUM(AO80:AO82)","v":70809},null,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,{"$f":"AA77","v":13504531},null,null,null,{"$f":"AE83+AE77","v":790860},null,100,null,{"$f":"AI83+AI77","v":21121},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":2.7},null,{"$f":"AM83+AM77","v":0},null,{"$f":"AO83+AO77","v":790860},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":2.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]

{"sheet":"Rate SL","index":19,"n_rows":435,"n_cols":58,"rows_kept":435,"cut":false,"hidden":false,"merged":[[220,19,220,42],[286,19,286,42],[367,19,367,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,0.41442299999999999]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"},null,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"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w17",null,4.84,null,{"$f":"ROUND(AC5*$AG$1,2)","v":2.0099999999999998},null,{"$f":"AC5+AE5","v":6.85},null,3]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3",null,null,null,null,null,null,null,null,"w30",null,4.78,null,1.98,null,6.76,null,4]
[{"$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,{"$f":"\"PAGE 13 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 13 OF 24"},null,null,null,null,null,null,null,null,"w35",null,4.84,null,2.0099999999999998,null,6.85,null,5]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:",null,null,null,null,null,null,null,null,"w40",null,5.8,null,2.4,null,8.1999999999999993,null,6]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"},null,null,null,null,null,null,null,null,"a12",null,13.16,null,5.45,null,18.61,null,7]
["PROPOSED ANNUALIZED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",null,7.63,null,3.16,null,10.79,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28h",null,7.71,null,3.2,null,10.91,null,"8A"]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED",null,null,null,null,null,null,null,null,"a30",null,15.24,null,6.32,null,21.560000000000002,null,9]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL",null,null,null,null,null,null,null,null,"f17",null,4.84,null,2.0099999999999998,null,6.85,null,10]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE",null,null,null,null,null,null,null,null,"f12",null,14.15,null,5.86,null,20.010000000000002,null,11]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)",null,null,null,null,null,null,null,null,"f30",null,9.2100000000000009,null,3.82,null,13.030000000000001,null,12]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)",null,null,null,null,null,null,null,null,"f35",null,9.4600000000000009,null,3.92,null,13.38,null,13]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,null,null,"s27",null,12.44,null,5.16,null,17.600000000000001,null,16]
[1,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s27h",null,18.36,null,7.61,null,25.97,null,17]
[2,null,"OVERHEAD DISTRIBUTION:"]
[3,null,"MERCURY VAPOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh / Light",null,null,null,"Counts (March, 2022)",null,"kWh Factor",null,0.70677293816771825,null,"kWh Factor"]
[4,null,"     7,000 LUMEN",null,null,{"$f":"AI21","v":50801},null,{"$f":"ROUND(F21*AC21/12,0)","v":3399434},null,{"$f":"ROUND(AC241+(AC241*$AG$1),2)","v":11.2},null,{"$f":"ROUND((F21*J21),0)","v":568971},null,{"$f":"ROUND((L21/L$209)*100,1)","v":34.299999999999997},null,{"$f":"ROUND($P$209/$H$209*H21,0)","v":20278},null,{"$f":"L21+P21","v":589249},null,null,null,null,null,null,null,null,null,null,803,null,null,null,67176,null,{"$f":"ROUND(AG21*$AK$22,0)","v":50801},null,{"$f":"1136784/AO429","v":0.90681123096092398},null,"Rev Factor"]
[5,null,"     7,000 LUMEN (OPEN)",null,null,{"$f":"AI22","v":45},null,{"$f":"ROUND(F22*AC22/12,0)","v":3199},null,{"$f":"ROUND(AC242+(AC242*$AG$1),2)","v":9.39},null,{"$f":"ROUND((F22*J22),0)","v":423},null,0,null,19,null,{"$f":"L22+P22","v":442},null,null,null,null,null,null,null,null,null,null,853,null,null,null,60,null,45,null,{"$f":"101040/SUM(AG21:AG198)","v":0.75624214118915034},null,"Total Lights Factor"]
[6,null,"     7,000 LUMEN (4)",null,null,9,null,602,null,{"$f":"$J$21+$AG$6","v":17.96},null,162,null,0,null,4,null,{"$f":"L23+P23","v":166},null,null,null,null,null,null,null,null,null,null,803,null,null,null,12,null,9]
[7,null,"     7,000 LUMEN (5)",null,null,318,null,21280,null,{"$f":"$J$21+$AG$7","v":18.049999999999997},null,5740,null,0.3,null,127,null,5867,null,null,null,null,null,null,null,null,null,null,803,null,null,null,420,null,318,null,"I debate about using these numbers, it would "]
[8,null,"     7,000 LUMEN (6)",null,null,82,null,5487,null,{"$f":"$J$21+$AG$8","v":19.399999999999999},null,1591,null,0.1,null,33,null,{"$f":"L25+P25","v":1624},null,null,null,null,null,null,null,null,null,null,803,null,null,null,108,null,82,null,"create a much lower revenue value.  That value would be consistent with the "]
[9,null,"     7,000 LUMEN (8A)",null,null,100,null,6692,null,{"$f":"$J$21+$AG$11","v":22.11},null,2211,null,0.1,null,40,null,{"$f":"L26+P26","v":2251},null,null,null,null,null,null,null,null,null,null,803,null,null,null,132,null,100,null,"reports from Kelly and SAP but it would be a radical change from past practice."]
[10,null,"    10,000 LUMEN",null,null,1370,null,130607,null,{"$f":"ROUND(AC247+(AC247*$AG$1),2)","v":12.98},null,17783,null,1.1000000000000001,null,779,null,{"$f":"L27+P27","v":18562},null,null,null,null,null,null,null,null,null,null,1144,null,null,null,{"$f":"1800+12","v":1812},null,1370,null,"It may indeed cause a large increase in Lighting rates…which is what I would want to avoid."]
[11,null,"    10,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"$J$27+$AG$7","v":19.829999999999998},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1144,null,null,null,0,null,0,null,"Of course the higher kWh here will offset higher kWh in UOLS, TL, and LED since there is less to allocate there."]
[12,null,"    21,000 LUMEN",null,null,6706,null,999753,null,{"$f":"ROUND(AC249+(AC249*$AG$1),2)","v":17.43},null,116886,null,7.1,null,5964,null,{"$f":"L29+P29","v":122850},null,null,null,null,null,null,null,null,null,null,1789,null,null,null,8868,null,6706]
[13,null,"    21,000 LUMEN (5)",null,null,73,null,10883,null,{"$f":"$J$29+$AG$7","v":24.28},null,1772,null,0.1,null,65,null,1837,null,null,null,null,null,null,null,null,null,null,1789,null,null,null,96,null,73,null,"After discussion, I will scale the # of lights to match the SAP value provided by Kelly in 2022 Number of Lites.XLSX"]
[14,null,"    21,000 LUMEN (6)",null,null,100,null,14908,null,{"$f":"$J$29+$AG$8","v":25.63},null,2563,null,0.2,null,89,null,2652,null,null,null,null,null,null,null,null,null,null,1789,null,null,null,132,null,100,null,"This will not result in matching the kWh by schedule but all the kWh has the same $/kWh rate so it doesn't matter"]
[15,null,"METAL HALIDE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"really what schedule it ends up in.  The number of lights are the billing determinant and I think that should match"]
[16,null,"    14,000 LUMEN",null,null,209,null,{"$f":"ROUND(F33*AC33/12,0)","v":13986},null,{"$f":"ROUND(AC253+(AC253*$AG$1),2)","v":11.2},null,2341,null,{"$f":"ROUND((L33/L$209)*100,1)","v":0.1},null,{"$f":"ROUND($P$209/$H$209*H33,0)","v":83},null,{"$f":"L33+P33","v":2424},null,null,null,null,null,null,null,null,null,null,803,null,null,null,276,null,{"$f":"ROUND(AG33*$AK$22,0)","v":209},null,"here.  Of course we are using a distribution from CMS which may not be exactly right but SAP cannot provide a line item detail count."]
[17,null,"    14,000 LUMEN (5)",null,null,36,null,2409,null,{"$f":"$J$33+$AG$7","v":18.049999999999997},null,650,null,0,null,14,null,{"$f":"L34+P34","v":664},null,null,null,null,null,null,null,null,null,null,803,null,null,null,48,null,36]
[18,null,"    14,000 LUMEN (6)",null,null,64,null,4283,null,{"$f":"$J$33+$AG$8","v":19.399999999999999},null,1242,null,0.1,null,26,null,{"$f":"L35+P35","v":1268},null,null,null,null,null,null,null,null,null,null,803,null,null,null,84,null,64]
[19,null,"    14,000 LUMEN (10)",null,null,9,null,602,null,{"$f":"$J$33+$AG$13","v":18.049999999999997},null,162,null,0,null,4,null,166,null,null,null,null,null,null,null,null,null,null,803,null,null,null,12,null,9]
[20,null,"    20,500 LUMEN",null,null,136,null,12965,null,{"$f":"ROUND(AC257+(AC257*$AG$1),2)","v":12.98},null,1765,null,0.1,null,77,null,{"$f":"L37+P37","v":1842},null,null,null,null,null,null,null,null,null,null,1144,null,null,null,180,null,136]
[21,null,"    20,500 LUMEN (6)",null,null,9,null,858,null,{"$f":"$J$37+$AG$8","v":21.18},null,191,null,0,null,5,null,{"$f":"L38+P38","v":196},null,null,null,null,null,null,null,null,null,null,1144,null,null,null,12,null,9]
[22,null,"    36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC259+(AC259*$AG$1),2)","v":17.43},null,0,null,0,null,0,null,{"$f":"L39+P39","v":0},null,null,null,null,null,null,null,null,null,null,1789,null,null,null,0,null,0]
[23,null,"SODIUM VAPOR:"]
[24,null,"     9,500 LUMEN",null,null,14102,null,{"$f":"ROUND(F41*AC41/12,0)","v":572306},null,{"$f":"ROUND(AC261+(AC261*$AG$1),2)","v":12.32},null,173737,null,{"$f":"ROUND((L41/L$209)*100,1)","v":10.5},null,{"$f":"ROUND($P$209/$H$209*H41,0)","v":3414},null,{"$f":"L41+P41","v":177151},null,null,null,null,null,null,null,null,null,null,487,null,null,null,18648,null,{"$f":"ROUND(AG41*$AK$22,0)","v":14102}]
[25,null,"     9,500 LUMEN (OPEN)",null,null,91,null,3693,null,{"$f":"ROUND(AC262+(AC262*$AG$1),2)","v":9.2799999999999994},null,844,null,0.1,null,22,null,{"$f":"L42+P42","v":866},null,null,null,null,null,null,null,null,null,null,487,null,null,null,120,null,91]
[26,null,"     9,500 LUMEN (4)",null,null,36,null,1461,null,{"$f":"$J$41+$AG$6","v":19.079999999999998},null,687,null,0,null,9,null,696,null,null,null,null,null,null,null,null,null,null,487,null,null,null,{"$f":"24+24","v":48},null,36]
[27,null,"     9,500 LUMEN (5)",null,null,481,null,19521,null,{"$f":"$J$41+$AG$7","v":19.170000000000002},null,9221,null,0.6,null,116,null,{"$f":"L44+P44","v":9337},null,null,null,null,null,null,null,null,null,null,487,null,null,null,636,null,481]
[28,null,"     9,500 LUMEN (6)",null,null,463,null,18790,null,{"$f":"$J$41+$AG$8","v":20.52},null,9501,null,0.6,null,112,null,{"$f":"L45+P45","v":9613},null,null,null,null,null,null,null,null,null,null,487,null,null,null,612,null,463]
[29,null,"   16,000 LUMEN",null,null,191,null,11317,null,{"$f":"ROUND(AC266+(AC266*$AG$1),2)","v":13.48},null,2575,null,0.2,null,68,null,2643,null,null,null,null,null,null,null,null,null,null,711,null,null,null,252,null,191]
[30,null,"   16,000 LUMEN (5)",null,null,9,null,533,null,{"$f":"$J$46+$AG$7","v":20.329999999999998},null,183,null,0,null,3,null,{"$f":"L47+P47","v":186},null,null,null,null,null,null,null,null,null,null,711,null,null,null,12,null,9]
[31,null,"   16,000 LUMEN (6)",null,null,82,null,4859,null,{"$f":"$J$46+$AG$8","v":21.68},null,1778,null,0.1,null,29,null,{"$f":"L48+P48","v":1807},null,null,null,null,null,null,null,null,null,null,711,null,null,null,108,null,82]
[32,null,"   22,000 LUMEN",null,null,3966,null,313314,null,{"$f":"ROUND(AC269+(AC269*$AG$1),2)","v":17.48},null,69326,null,4.2,null,1869,null,71195,null,null,null,null,null,null,null,null,null,null,948,null,null,null,{"$f":"5232+12","v":5244},null,3966]
[33,null,"   22,000 LUMEN (4)",null,null,0,null,0,null,{"$f":"$J$49+$AG$6","v":24.240000000000002},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,948,null,null,null,0,null,0]
[34,null,"   22,000 LUMEN (5)",null,null,100,null,7900,null,{"$f":"$J$49+$AG$7","v":24.33},null,2433,null,0.1,null,47,null,{"$f":"L51+P51","v":2480},null,null,null,null,null,null,null,null,null,null,948,null,null,null,132,null,100]
[35,null,"   22,000 LUMEN (6)",null,null,54,null,4266,null,{"$f":"$J$49+$AG$8","v":25.68},null,1387,null,0.1,null,25,null,1412,null,null,null,null,null,null,null,null,null,null,948,null,null,null,72,null,54]
[36,null,"   22,000 LUMEN (8)",null,null,9,null,711,null,{"$f":"$J$49+$AG$10","v":28.27},null,254,null,0,null,4,null,258,null,null,null,null,null,null,null,null,null,null,948,null,null,null,12,null,9]
[37,null,"   27,500 LUMEN",null,null,64,null,5056,null,{"$f":"ROUND(AC274+(AC274*$AG$1),2)","v":17.48},null,1119,null,0.1,null,30,null,1149,null,null,null,null,null,null,null,null,null,null,948,null,null,null,84,null,64]
[38,null,"   27,500 LUMEN (6)",null,null,9,null,711,null,{"$f":"$J$54+$AG$8","v":25.68},null,231,null,0,null,4,null,235,null,null,null,null,null,null,null,null,null,null,948,null,null,null,12,null,9]
[39,null,"   50,000 LUMEN",null,null,7305,null,1192541,null,{"$f":"ROUND(AC276+(AC276*$AG$1),2)","v":23.64},null,172690,null,10.4,null,7114,null,179804,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,{"$f":"9648+12","v":9660},null,7305]
[40,null,"   50,000 LUMEN (5)",null,null,191,null,31181,null,{"$f":"$J$56+$AG$7","v":30.490000000000002},null,5824,null,0.4,null,186,null,6010,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,252,null,191]
[41,null,"   50,000 LUMEN (6)",null,null,436,null,71177,null,{"$f":"$J$56+$AG$8","v":31.84},null,13882,null,0.8,null,425,null,14307,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,576,null,436]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 14 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 14 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[44,null,"DECORATIVE SODIUM VAPOR:"]
[45,null,"     9,500 LUMEN RECTILINEAR",null,null,{"$f":"AI87","v":0},null,{"$f":"ROUND(F87*AC87/12,0)","v":0},null,{"$f":"ROUND(AC307+(AC307*$AG$1),2)","v":15.3},null,{"$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,null,null,null,0,null,{"$f":"ROUND(AG87*$AK$22,0)","v":0}]
[46,null,"   22,000 LUMEN RECTILINEAR",null,null,9,null,767,null,{"$f":"ROUND(AC308+(AC308*$AG$1),2)","v":19},null,171,null,0,null,5,null,{"$f":"L88+P88","v":176},null,null,null,null,null,null,null,null,null,null,1023,null,null,null,12,null,9]
[47,null,"   50,000 LUMEN RECTILINEAR",null,null,54,null,8816,null,{"$f":"ROUND(AC309+(AC309*$AG$1),2)","v":25.26},null,1364,null,0.1,null,53,null,1417,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,72,null,54]
[48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,136,null,22202,null,{"$f":"$J$89+$AG$7","v":32.11},null,4367,null,0.3,null,132,null,4499,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,180,null,136]
[49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"$J$89+$AG$8","v":33.46},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,0,null,0]
[50,null,"   50,000 LUMEN SETBACK",null,null,163,null,26610,null,{"$f":"ROUND(AC312+(AC312*$AG$1),2)","v":37.380000000000003},null,6093,null,0.4,null,159,null,6252,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,216,null,163]
[51,null,"   50,000 LUMEN SETBACK (6)",null,null,27,null,4408,null,{"$f":"$J$92+$AG$8","v":45.58},null,1231,null,0.1,null,26,null,1257,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,36,null,27]
[52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(F21:F93)","v":88045},null,{"$f":"SUM(H21:H93)","v":6950088},null,null,null,{"$f":"SUM(L21:L93)","v":1203351},null,72.599999999999994,null,{"$f":"ROUND(H94*CUR_FAC,0)","v":41457},null,{"$f":"SUM(R21:R93)","v":1244810}]
[]
[53,null,"UNDERGROUND DISTRIBUTION:"]
[54,null,"MERCURY VAPOR:"]
[55,null,"     7,000 LUMEN",null,null,{"$f":"AI98","v":45},null,{"$f":"ROUND(F98*AC98/12,0)","v":3278},null,{"$f":"ROUND(AC318+(AC318*$AG$1),2)","v":11.41},null,{"$f":"ROUND((F98*J98),0)","v":513},null,{"$f":"ROUND((L98/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H98,0)+1","v":21},null,{"$f":"L98+P98","v":534},null,null,null,null,null,null,null,null,null,null,874,null,null,null,60,null,{"$f":"ROUND(AG98*$AK$22,0)","v":45}]
[56,null,"     7,000 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC319+(AC319*$AG$1),2)","v":9.39},null,0,null,0,null,{"$f":"ROUND($P$209/$H$209*H99,0)","v":0},null,{"$f":"L99+P99","v":0},null,null,null,null,null,null,null,null,null,null,853,null,null,null,0,null,0]
[57,null,"     7,000 LUMEN (4)",null,null,145,null,10561,null,{"$f":"$J$98+$AG$6","v":18.170000000000002},null,2635,null,0.2,null,63,null,2698,null,null,null,null,null,null,null,null,null,null,874,null,null,null,192,null,145]
[58,null,"     7,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"$J$98+$AG$7","v":18.259999999999998},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874,null,null,null,0,null,0]
[59,null,"     7,000 LUMEN (8)",null,null,245,null,17844,null,{"$f":"$J$98+$AG$10","v":22.2},null,5439,null,0.3,null,106,null,5545,null,null,null,null,null,null,null,null,null,null,874,null,null,null,324,null,245]
[60,null,"  10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC323+(AC323*$AG$1),2)","v":13.22},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1215,null,null,null,0,null,0]
[61,null,"  10,000 LUMEN (4)",null,null,64,null,6480,null,{"$f":"$J$103+$AG$6","v":19.98},null,1279,null,0.1,null,39,null,1318,null,null,null,null,null,null,null,null,null,null,1215,null,null,null,84,null,64]
[62,null,"  10,000 LUMEN (8)",null,null,45,null,4556,null,{"$f":"$J$103+$AG$10","v":24.009999999999998},null,1080,null,0.1,null,27,null,1107,null,null,null,null,null,null,null,null,null,null,1215,null,null,null,60,null,45]
[63,null,"  21,000 LUMEN",null,null,73,null,11644,null,{"$f":"ROUND(AC326+(AC326*$AG$1),2)","v":17.86},null,1304,null,0.1,null,69,null,1373,null,null,null,null,null,null,null,null,null,null,1914,null,null,null,96,null,73]
[64,null,"  21,000 LUMEN (8)",null,null,100,null,15950,null,{"$f":"$J$106+$AG$10","v":28.65},null,2865,null,0.2,null,95,null,2960,null,null,null,null,null,null,null,null,null,null,1914,null,null,null,132,null,100]
[65,null,"METAL HALIDE:"]
[66,null,"    14,000 LUMEN",null,null,0,null,{"$f":"ROUND(F109*AC109/12,0)","v":0},null,{"$f":"ROUND(AC329+(AC329*$AG$1),2)","v":11.41},null,0,null,{"$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,null,null,null,0,null,{"$f":"ROUND(AG109*$AK$22,0)","v":0}]
[67,null,"    20,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC330+(AC330*$AG$1),2)","v":13.22},null,0,null,{"$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,null,null,null,0,null,{"$f":"ROUND(AG110*$AK$22,0)","v":0}]
[68,null,"    36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC331+(AC331*$AG$1),2)","v":17.86},null,0,null,{"$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,null,null,null,0,null,{"$f":"ROUND(AG111*$AK$22,0)","v":0}]
[69,null,"SODIUM VAPOR:",null,null,null,null,null,null,null,null,0]
[70,null,"     9,500 LUMEN ",null,null,9,null,{"$f":"ROUND(F113*AC113/12,0)","v":365},null,{"$f":"ROUND(AC333+(AC333*$AG$1),2)","v":12.32},null,111,null,{"$f":"ROUND((L113/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H113,0)","v":2},null,{"$f":"L113+P113","v":113},null,null,null,null,null,null,null,null,null,null,487,null,null,null,12,null,{"$f":"ROUND(AG113*$AK$22,0)","v":9}]
[71,null,"     9,500 LUMEN (6) ",null,null,9,null,365,null,{"$f":"$J$113+$AG$8","v":20.52},null,185,null,0,null,2,null,187,null,null,null,null,null,null,null,null,null,null,487,null,null,null,12,null,9]
[72,null,"     9,500 LUMEN (8)",null,null,427,null,17329,null,{"$f":"$J$113+$AG$10","v":23.11},null,9868,null,0.6,null,103,null,{"$f":"L115+P115","v":9971},null,null,null,null,null,null,null,null,null,null,487,null,null,null,564,null,427]
[73,null,"     9,500 LUMEN (10)",null,null,18,null,731,null,{"$f":"$J$113+$AG$13","v":19.170000000000002},null,345,null,0,null,4,null,{"$f":"L116+P116","v":349},null,null,null,null,null,null,null,null,null,null,487,null,null,null,24,null,18]
[74,null,"     9,500 LUMEN (13)",null,null,9,null,365,null,{"$f":"$J$113+$AG$16","v":25.700000000000003},null,231,null,0,null,2,null,233,null,null,null,null,null,null,null,null,null,null,487,null,null,null,12,null,9]
[75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,{"$f":"ROUND(AC338+(AC338*$AG$1),2)","v":9.41},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487,null,null,null,0,null,0]
[76,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC339+(AC339*$AG$1),2)","v":13.44},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,711,null,null,null,0,null,0]
[77,null,"   16,000 LUMEN (6)",null,null,18,null,1067,null,{"$f":"$J$119+$AG$8","v":21.64},null,390,null,0,null,6,null,{"$f":"L120+P120","v":396},null,null,null,null,null,null,null,null,null,null,711,null,null,null,24,null,18]
[78,null,"   22,000 LUMEN",null,null,9,null,711,null,{"$f":"ROUND(AC341+(AC341*$AG$1),2)","v":17.48},null,157,null,0,null,4,null,161,null,null,null,null,null,null,null,null,null,null,948,null,null,null,12,null,9]
[79,null,"   22,000 LUMEN (5)",null,null,45,null,3555,null,{"$f":"$J$121+$AG$7","v":24.33},null,1095,null,0.1,null,21,null,1116,null,null,null,null,null,null,null,null,null,null,948,null,null,null,60,null,45]
[80,null,"   22,000 LUMEN (8)",null,null,399,null,31521,null,{"$f":"$J$121+$AG$10","v":28.27},null,11280,null,0.7,null,188,null,{"$f":"L123+P123","v":11468},null,null,null,null,null,null,null,null,null,null,948,null,null,null,528,null,399]
[81,null,"   22,000 LUMEN (8A)",null,null,36,null,2844,null,{"$f":"$J$121+$AG$11","v":28.39},null,1022,null,0.1,null,17,null,{"$f":"L124+P124","v":1039},null,null,null,null,null,null,null,null,null,null,948,null,null,null,48,null,36]
[82,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC345+(AC345*$AG$1),2)","v":17.55},null,0,null,0,null,0,null,{"$f":"L125+P125","v":0},null,null,null,null,null,null,null,null,null,null,948,null,null,null,0,null,0]
[83,null,"   27,500 LUMEN (9)",null,null,191,null,15089,null,{"$f":"$J$125+$AG$12","v":39.11},null,7470,null,0.5,null,{"$f":"ROUND($P$209/$H$209*H126,0)","v":90},null,7560,null,null,null,null,null,null,null,null,null,null,948,null,null,null,252,null,191]
[84,null,"   50,000 LUMEN",null,null,218,null,35589,null,{"$f":"ROUND(AC347+(AC347*$AG$1),2)","v":23.64},null,5154,null,0.3,null,{"$f":"ROUND($P$209/$H$209*H127,0)","v":212},null,5366,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,288,null,218]
[85,null,"   50,000 LUMEN (8)",null,null,0,null,0,null,{"$f":"$J$127+$AG$10","v":34.43},null,0,null,0,null,{"$f":"ROUND($P$209/$H$209*H128,0)","v":0},null,{"$f":"L128+P128","v":0},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,0,null,0]
[86,null,"   50,000 LUMEN (9)",null,null,100,null,16325,null,{"$f":"$J$127+$AG$12","v":45.2},null,4520,null,0.3,null,{"$f":"ROUND($P$209/$H$209*H129,0)","v":97},null,{"$f":"L129+P129","v":4617},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,132,null,100]
[87,null,"DECORATIVE MERCURY VAPOR:"]
[88,null,"  7,000 LUMEN  TOWN & COUNTRY",null,null,9,null,{"$f":"ROUND(F131*AC131/12,0)","v":640},null,{"$f":"ROUND(AC351+(AC351*$AG$1),2)","v":11.8},null,106,null,{"$f":"ROUND((L131/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H131,0)","v":4},null,{"$f":"L131+P131","v":110},null,null,null,null,null,null,null,null,null,null,853,null,null,null,12,null,{"$f":"ROUND(AG131*$AK$22,0)","v":9}]
[89,null,"  7,000 LUMEN TOWN & COUNTRY (3)",null,null,163,null,11587,null,{"$f":"$J$131+$AG$5","v":18.649999999999999},null,3040,null,0.2,null,69,null,{"$f":"L132+P132","v":3109},null,null,null,null,null,null,null,null,null,null,853,null,null,null,216,null,163]
[90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,4410,null,313478,null,{"$f":"$J$131+$AG$13","v":18.649999999999999},null,82247,null,5,null,1870,null,84117,null,null,null,null,null,null,null,null,null,null,853,null,null,null,5832,null,4410]
[91,null,"  7,000 LUMEN HOLOPHANE",null,null,18,null,1311,null,{"$f":"ROUND(AC354+(AC354*$AG$1),2)","v":14.78},null,266,null,0,null,8,null,274,null,null,null,null,null,null,null,null,null,null,874,null,null,null,24,null,18]
[92,null,"  7,000 LUMEN HOLOPHANE (10)",null,null,1379,null,100437,null,{"$f":"$J$134+$AG$13","v":21.63},null,29828,null,1.8,null,599,null,30427,null,null,null,null,null,null,null,null,null,null,874,null,null,null,1824,null,1379]
[93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,73,null,5317,null,{"$f":"ROUND(AC356+(AC356*$AG$1),2)","v":52.21},null,3811,null,0.2,null,32,null,3843,null,null,null,null,null,null,null,null,null,null,874,null,null,null,96,null,73]
[94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,{"$f":"ROUND(AC357+(AC357*$AG$1),2)","v":11.92},null,0,null,0,null,0,null,{"$f":"L137+P137","v":0},null,null,null,null,null,null,null,null,null,null,853,null,null,null,0,null,0]
[95,null,"  7,000 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$137+$AG$9","v":30.53},null,0,null,0,null,0,null,{"$f":"L138+P138","v":0},null,null,null,null,null,null,null,null,null,null,853,null,null,null,0,null,0]
[96,null,"  7,000 LUMEN ASPEN",null,null,18,null,1311,null,{"$f":"ROUND(AC359+(AC359*$AG$1),2)","v":21.33},null,384,null,0,null,8,null,392,null,null,null,null,null,null,null,null,null,null,874,null,null,null,24,null,18]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 15 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 15 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[99,null,"DECORATIVE METAL HALIDE:"]
[100,null," 14,000 LUMEN TRADITIONAIRE",null,null,{"$f":"AI168","v":0},null,{"$f":"ROUND(F168*AC168/12,0)","v":0},null,{"$f":"ROUND(AC388+(AC388*$AG$1),2)","v":11.78},null,{"$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,null,null,null,0,null,{"$f":"ROUND(AG168*$AK$22,0)","v":0}]
[101,null," 14,000 LUMEN TRADITIONAIRE (7)",null,null,45,null,3199,null,{"$f":"$J$168+$AG$9","v":30.39},null,1368,null,0.1,null,19,null,1387,null,null,null,null,null,null,null,null,null,null,853,null,null,null,60,null,45]
[102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,354,null,25164,null,{"$f":"$J$168+$AG$13","v":18.63},null,6595,null,0.4,null,150,null,6745,null,null,null,null,null,null,null,null,null,null,853,null,null,null,468,null,354]
[103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,{"$f":"ROUND(AC391+(AC391*$AG$1),2)","v":21.33},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874,null,null,null,0,null,0]
[104,null," 14,000 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$171+$AG$14","v":41.34},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874,null,null,null,0,null,0]
[105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC393+(AC393*$AG$1),2)","v":33.71},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874,null,null,null,0,null,0]
[106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,{"$f":"ROUND(AC394+(AC394*$AG$1),2)","v":33.71},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874,null,null,null,0,null,0]
[107,null," 14,500 LUMEN GAS REPLICA (7)",null,null,236,null,17189,null,{"$f":"$J$174+$AG$9","v":52.32},null,12348,null,0.7,null,103,null,12451,null,null,null,null,null,null,null,null,null,null,874,null,null,null,312,null,236]
[108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,45,null,3278,null,{"$f":"$J$174+$AG$13","v":40.56},null,1825,null,0.1,null,20,null,1845,null,null,null,null,null,null,null,null,null,null,874,null,null,null,60,null,45]
[]
[109,null,"DECORATIVE SODIUM VAPOR:"]
[110,null,"  9,500 LUMEN TOWN & COUNTRY",null,null,{"$f":"AI179","v":73},null,{"$f":"ROUND(F179*AC179/12,0)","v":2963},null,{"$f":"ROUND(AC399+(AC399*$AG$1),2)","v":17.09},null,{"$f":"ROUND((F179*J179),0)","v":1248},null,{"$f":"ROUND((L179/L$209)*100,1)","v":0.1},null,{"$f":"ROUND($P$209/$H$209*H179,0)","v":18},null,{"$f":"L179+P179","v":1266},null,null,null,null,null,null,null,null,null,null,487,null,null,null,96,null,{"$f":"ROUND(AG179*$AK$22,0)","v":73}]
[111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1434,null,58197,null,{"$f":"$J$179+$AG$13","v":23.939999999999998},null,34330,null,2.1,null,347,null,{"$f":"L180+P180","v":34677},null,null,null,null,null,null,null,null,null,null,487,null,null,null,1896,null,1434]
[112,null,"  9,500 LUMEN HOLOPHANE",null,null,436,null,19329,null,{"$f":"ROUND(AC401+(AC401*$AG$1),2)","v":18.510000000000002},null,8070,null,0.5,null,115,null,{"$f":"L181+P181","v":8185},null,null,null,null,null,null,null,null,null,null,532,null,null,null,576,null,436]
[113,null,"  9,500 LUMEN HOLOPHANE (10)",null,null,236,null,10463,null,{"$f":"$J$181+$AG$13","v":25.36},null,5985,null,0.4,null,62,null,6047,null,null,null,null,null,null,null,null,null,null,532,null,null,null,312,null,236]
[114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,100,null,4433,null,{"$f":"ROUND(AC403+(AC403*$AG$1),2)","v":53.35},null,5335,null,0.3,null,26,null,{"$f":"L183+P183","v":5361},null,null,null,null,null,null,null,null,null,null,532,null,null,null,132,null,100]
[115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,9,null,399,null,{"$f":"ROUND(AC404+(AC404*$AG$1),2)","v":41.58},null,374,null,0,null,2,null,{"$f":"L184+P184","v":376},null,null,null,null,null,null,null,null,null,null,532,null,null,null,12,null,9]
[116,null,"  9,500 LUMEN GAS REPLICA (11)",null,null,236,null,10463,null,{"$f":"ROUND(AC405+(AC405*$AG$1),2)","v":54.75},null,12921,null,0.8,null,62,null,12983,null,null,null,null,null,null,null,null,null,null,532,null,null,null,312,null,236]
[117,null,"  9,500 LUMEN ASPEN (7)",null,null,672,null,29792,null,{"$f":"ROUND(AC406+(AC406*$AG$1),2)","v":21.56},null,14488,null,0.9,null,178,null,14666,null,null,null,null,null,null,null,null,null,null,532,null,null,null,888,null,672]
[118,null,"  9,500 LUMEN TRADITIONAIRE",null,null,0,null,0,null,{"$f":"ROUND(AC407+(AC407*$AG$1),2)","v":17.09},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487,null,null,null,0,null,0]
[119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,554,null,22483,null,{"$f":"$J$187+$AG$13","v":23.939999999999998},null,13263,null,0.8,null,134,null,13397,null,null,null,null,null,null,null,null,null,null,487,null,null,null,732,null,554]
[120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,{"$f":"ROUND(AC409+(AC409*$AG$1),2)","v":21.56},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532,null,null,null,0,null,0]
[121,null,"  9,500 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$189+$AG$9","v":40.17},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532,null,null,null,0,null,0]
[122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$J$189+$AG$13","v":28.409999999999997},null,0,null,0,null,0,null,{"$f":"L191+P191","v":0},null,null,null,null,null,null,null,null,null,null,532,null,null,null,0,null,0]
[123,null,"  9,500 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$189+$AG$14","v":41.57},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532,null,null,null,0,null,0]
[124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC413+(AC413*$AG$1),2)","v":19.09},null,0,null,0,null,0,null,{"$f":"L193+P193","v":0},null,null,null,null,null,null,null,null,null,null,1023,null,null,null,0,null,0]
[125,null,"  22,000 LUMEN RECTILINEAR (12)",null,null,127,null,10827,null,{"$f":"$J$193+$AG$15","v":32.120000000000005},null,4079,null,0.2,null,65,null,4144,null,null,null,null,null,null,null,null,null,null,1023,null,null,null,168,null,127]
[126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,{"$f":"ROUND(AC415+(AC415*$AG$1),2)","v":25.35},null,0,null,0,null,0,null,{"$f":"L195+P195","v":0},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,0,null,0]
[127,null,"  50,000 LUMEN RECTILINEAR (12)",null,null,27,null,4408,null,{"$f":"$J$195+$AG$15","v":38.380000000000003},null,1036,null,0.1,null,26,null,{"$f":"L196+P196","v":1062},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,36,null,27]
[128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,136,null,22202,null,{"$f":"$J$195+$AG$16","v":38.730000000000004},null,5267,null,0.3,null,132,null,{"$f":"L197+P197","v":5399},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,180,null,136]
[129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,{"$f":"ROUND(AC418+(AC418*$AG$1),2)","v":37.380000000000003},null,0,null,0,null,0,null,{"$f":"L198+P198","v":0},null,null,null,null,null,null,null,null,null,null,1959,null,null,null,0,null,0]
[130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(F98:F198)","v":12995},null,{"$f":"SUM(H98:H198)","v":875039},null,null,null,{"$f":"SUM(L98:L198)","v":305157},null,18.399999999999999,null,{"$f":"ROUND(H199*CUR_FAC,0)","v":5220},null,{"$f":"SUM(R98:R198)","v":310374}]
[131,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[132,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE421","v":83714},null,{"$f":"ROUND((L201/L$209)*100,1)","v":5.0999999999999996},null,null,null,{"$f":"L201+P201","v":83714}]
[133,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(($H$199+$H$94)*J202,0)","v":36989},null,{"$f":"ROUND((L202/L$209)*100,1)","v":2.2000000000000002},null,null,null,{"$f":"L202+P202","v":36989}]
[134,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":120703},null,{"$f":"ROUND((L203/L$209)*100,1)","v":7.3},null,null,null,{"$f":"SUM(R201:R202)","v":120703}]
[]
[135,null,"ADD'L FACILITIES CHARGE:"]
[136,null,"    OVERHEAD",null,null,4932,null,null,null,{"$f":"ROUND(AC426+(AC426*$AG$1),2)","v":0.81},null,{"$f":"ROUND((F206*J206),0)","v":3995},null,{"$f":"ROUND((L206/L$209)*100,1)","v":0.2},null,null,null,{"$f":"L206+P206","v":3995}]
[137,null,"    UNDERGROUND",null,null,20364,null,null,null,{"$f":"ROUND(AC427+(AC427*$AG$1),2)","v":1.17},null,23826,null,{"$f":"ROUND((L207/L$209)*100,1)","v":1.4},null,null,null,{"$f":"L207+P207","v":23826}]
[138,null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(F206:F207)","v":25296},null,null,null,null,null,{"$f":"SUM(L206:L207)","v":27821},null,{"$f":"ROUND((L208/L$209)*100,1)","v":1.7},null,0,null,{"$f":"SUM(R206:R207)","v":27821}]
[139,null,"TOTAL RATE SL INCLUDING RIDERS",null,null,{"$f":"F94+F199","v":101040},null,{"$f":"H94+H199","v":7825127},null,null,null,{"$f":"L94+L199+L203+L208","v":1657032},null,100,null,{"$f":"ROUND(H209*CUR_FAC,0)","v":46677},null,{"$f":"R94+R199+R203+R208","v":1703708}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."},null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
["(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
["(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 13 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 13 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Lighting rate on",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"Tariff Sheet",null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,"less Base Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)",null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$f":"PRO_BASE_FUEL","v":2.5401E-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":50801},null,{"$f":"H21","v":3399434},null,7.92,null,{"$f":"ROUND((Y241*AC241),0)","v":402344},null,{"$f":"ROUND((AE241/AE$429)*100,1)","v":33.299999999999997},null,{"$f":"L21-AE241","v":166627},null,{"$f":"IF(AE241=0,\"0.0 \",ROUND((AI241/AE241)*100,1))","v":41.4},null,{"$f":"ROUND($AM$429/$AA$429*AA241,0)","v":20278},null,{"$f":"AE241+AM241","v":422622},null,{"$f":"IF(AO241=0,\"0.0 \",ROUND((AI241/AO241)*100,1))","v":39.4},null,null,{"$f":"AC241-AX241","v":6.22},null,null,{"$f":"803","v":803},{"$f":"ROUND((AW241/12)*CUR_BASE_FUEL,2)","v":1.7},{"$f":"ROUND((AW241/12)*PRO_BASE_FUEL,2)","v":1.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN (OPEN)",null,null,45,null,3199,null,6.64,null,{"$f":"ROUND((Y242*AC242),0)","v":299},null,0,null,124,null,{"$f":"IF(AE242=0,\"0.0 \",ROUND((AI242/AE242)*100,1))","v":41.5},null,19,null,{"$f":"AE242+AM242","v":318},null,{"$f":"IF(AO242=0,\"0.0 \",ROUND((AI242/AO242)*100,1))","v":39},null,null,{"$f":"AC242-AX242","v":4.83},null,null,{"$f":"853","v":853},{"$f":"ROUND((AW242/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW242/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"     7,000 LUMEN (4)",null,null,9,null,602,null,{"$f":"AC241+$AC$6","v":12.7},null,114,null,0,null,48,null,{"$f":"IF(AE243=0,\"0.0 \",ROUND((AI243/AE243)*100,1))","v":42.1},null,4,null,118,null,40.700000000000003]
[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,318,null,21280,null,{"$f":"AC241+$AC$7","v":12.76},null,4058,null,0.3,null,1682,null,{"$f":"IF(AE244=0,\"0.0 \",ROUND((AI244/AE244)*100,1))","v":41.4},null,127,null,4185,null,40.200000000000003]
[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,82,null,5487,null,{"$f":"AC241+$AC$8","v":13.719999999999999},null,1125,null,0.1,null,466,null,41.4,null,33,null,1158,null,40.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"     7,000 LUMEN (8A)",null,null,100,null,6692,null,{"$f":"AC241+$AC$11","v":15.629999999999999},null,1563,null,0.1,null,648,null,41.5,null,40,null,1603,null,40.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    10,000 LUMEN",null,null,1370,null,130607,null,9.18,null,12577,null,1,null,5206,null,{"$f":"IF(AE247=0,\"0.0 \",ROUND((AI247/AE247)*100,1))","v":41.4},null,779,null,13356,null,{"$f":"IF(AO247=0,\"0.0 \",ROUND((AI247/AO247)*100,1))","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"    10,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"AC247+$AC$7","v":14.02},null,{"$f":"ROUND((Y248*AC248),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC248-AX248","v":11.6},null,null,1144,2.42,2.42,null,{"$f":"AW248*Y249/12","v":639305.33333333337},{"$f":"AW248/12","v":95.333333333333329},{"$f":"BB248*AX237","v":2.4215619999999998},{"$f":"Y249*AC249","v":82617.919999999998},{"$f":"Y249*(AC249-BC248)","v":66378.925228000007},{"$f":"AX237*AA249","v":25394.725953000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"    21,000 LUMEN",null,null,6706,null,999753,null,12.32,null,{"$f":"ROUND((Y249*AC249),0)","v":82618},null,6.8,null,34268,null,{"$f":"IF(AE249=0,\"0.0 \",ROUND((AI249/AE249)*100,1))","v":41.5},null,5964,null,88582,null,{"$f":"IF(AO249=0,\"0.0 \",ROUND((AI249/AO249)*100,1))","v":38.700000000000003},null,null,null,null,null,null,null,null,{"$f":"AM429/AA429","v":5.9650150087020952E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    21,000 LUMEN (5)",null,null,73,null,10883,null,{"$f":"AC249+$AC$7","v":17.16},null,1253,null,0.1,null,519,null,{"$f":"IF(AE250=0,\"0.0 \",ROUND((AI250/AE250)*100,1))","v":41.4},null,65,null,1318,null,39.4,null,null,{"$f":"AC250-AX250","v":13.370000000000001},null,null,1789,3.79,3.79,{"$f":"AZ249*AA249","v":5963.5416499949461},null,null,null,105504]
[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,100,null,14908,null,{"$f":"AC249+$AC$8","v":18.12},null,{"$f":"ROUND((Y251*AC251),0)","v":1812},null,0.2,null,751,null,41.4,null,89,null,{"$f":"AE251+AM251","v":1901},null,39.5,null,null,null,null,null,null,null,null,1471.230596179214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"METAL HALIDE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ251+BD250","v":106975.23059617922},34115.5144]
[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":209},null,{"$f":"H33","v":13986},null,7.92,null,{"$f":"ROUND((Y253*AC253),0)","v":1655},null,{"$f":"ROUND((AE253/AE$429)*100,1)","v":0.1},null,{"$f":"L33-AE253","v":686},null,{"$f":"IF(AE253=0,\"0.0 \",ROUND((AI253/AE253)*100,1))","v":41.5},null,{"$f":"ROUND($AM$429/$AA$429*AA253,0)","v":83},null,{"$f":"AE253+AM253","v":1738},null,{"$f":"IF(AO253=0,\"0.0 \",ROUND((AI253/AO253)*100,1))","v":39.5},null,null,{"$f":"AC253-AX253","v":6.22},null,null,803,{"$f":"ROUND((AW253/12)*CUR_BASE_FUEL,2)","v":1.7},{"$f":"ROUND((AW253/12)*PRO_BASE_FUEL,2)","v":1.7}]
[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,36,null,2409,null,{"$f":"$AC$253+$AC$7","v":12.76},null,{"$f":"ROUND((Y254*AC254),0)","v":459},null,0,null,191,null,{"$f":"IF(AE254=0,\"0.0 \",ROUND((AI254/AE254)*100,1))","v":41.6},null,14,null,{"$f":"AE254+AM254","v":473},null,{"$f":"IF(AO254=0,\"0.0 \",ROUND((AI254/AO254)*100,1))","v":40.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    14,000 LUMEN (6)",null,null,64,null,4283,null,{"$f":"$AC$253+$AC$8","v":13.719999999999999},null,878,null,0.1,null,364,null,41.5,null,26,null,904,null,40.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    14,000 LUMEN (10)",null,null,9,null,602,null,{"$f":"$AC$253+$AC$13","v":12.76},null,115,null,0,null,47,null,40.9,null,4,null,119,null,39.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    20,500 LUMEN",null,null,136,null,12965,null,9.18,null,{"$f":"ROUND((Y257*AC257),0)","v":1248},null,0.1,null,517,null,{"$f":"IF(AE257=0,\"0.0 \",ROUND((AI257/AE257)*100,1))","v":41.4},null,77,null,{"$f":"AE257+AM257","v":1325},null,{"$f":"IF(AO257=0,\"0.0 \",ROUND((AI257/AO257)*100,1))","v":39},null,null,{"$f":"AC257-AX257","v":6.76},null,null,1144,{"$f":"ROUND((AW257/12)*CUR_BASE_FUEL,2)","v":2.42},{"$f":"ROUND((AW257/12)*PRO_BASE_FUEL,2)","v":2.42}]
[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,9,null,858,null,{"$f":"$AC$257+$AC$8","v":14.98},null,{"$f":"ROUND((Y258*AC258),0)","v":135},null,0,null,56,null,{"$f":"IF(AE258=0,\"0.0 \",ROUND((AI258/AE258)*100,1))","v":41.5},null,5,null,{"$f":"AE258+AM258","v":140},null,{"$f":"IF(AO258=0,\"0.0 \",ROUND((AI258/AO258)*100,1))","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    36,000 LUMEN",null,null,0,null,0,null,12.32,null,{"$f":"ROUND((Y259*AC259),0)","v":0},null,0,null,0,null,{"$f":"IF(AE259=0,\"0.0 \",ROUND((AI259/AE259)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE259+AM259","v":0},null,{"$f":"IF(AO259=0,\"0.0 \",ROUND((AI259/AO259)*100,1))","v":"0.0 "},null,null,{"$f":"AC259-AX259","v":8.5300000000000011},null,null,1789,{"$f":"ROUND((AW259/12)*CUR_BASE_FUEL,2)","v":3.79},{"$f":"ROUND((AW259/12)*PRO_BASE_FUEL,2)","v":3.79}]
[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":14102},null,{"$f":"H41","v":572306},null,8.7100000000000009,null,{"$f":"ROUND((Y261*AC261),0)","v":122828},null,{"$f":"ROUND((AE261/AE$429)*100,1)","v":10.199999999999999},null,{"$f":"L41-AE261","v":50909},null,{"$f":"IF(AE261=0,\"0.0 \",ROUND((AI261/AE261)*100,1))","v":41.4},null,{"$f":"ROUND($AM$429/$AA$429*AA261,0)","v":3414},null,{"$f":"AE261+AM261","v":126242},null,{"$f":"IF(AO261=0,\"0.0 \",ROUND((AI261/AO261)*100,1))","v":40.299999999999997},null,null,{"$f":"AC261-AX261","v":7.6800000000000006},null,null,487,{"$f":"ROUND((AW261/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW261/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,91,null,3693,null,6.56,null,597,null,0,null,247,null,41.4,null,22,null,619,null,39.9,null,null,{"$f":"AC262-AX262","v":5.5299999999999994},null,null,487,{"$f":"ROUND((AW262/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW262/12)*PRO_BASE_FUEL,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"     9,500 LUMEN (4)",null,null,36,null,1461,null,{"$f":"AC261+$AC$6","v":13.490000000000002},null,486,null,0,null,201,null,41.4,null,9,null,495,null,40.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"     9,500 LUMEN (5)",null,null,481,null,19521,null,{"$f":"AC261+$AC$7","v":13.55},null,6518,null,0.5,null,2703,null,41.5,null,116,null,6634,null,40.700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"     9,500 LUMEN (6)",null,null,463,null,18790,null,{"$f":"AC261+$AC$8","v":14.510000000000002},null,6718,null,0.6,null,2783,null,41.4,null,112,null,6830,null,40.700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"   16,000 LUMEN",null,null,191,null,11317,null,9.5299999999999994,null,1820,null,0.2,null,755,null,41.5,null,68,null,1888,null,40,null,null,{"$f":"AC266-AX266","v":8.02},null,null,711,1.51,1.51]
[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,9,null,533,null,{"$f":"$AC$266+$AC$7","v":14.37},null,{"$f":"ROUND((Y267*AC267),0)","v":129},null,0,null,54,null,{"$f":"IF(AE267=0,\"0.0 \",ROUND((AI267/AE267)*100,1))","v":41.9},null,3,null,{"$f":"AE267+AM267","v":132},null,{"$f":"IF(AO267=0,\"0.0 \",ROUND((AI267/AO267)*100,1))","v":40.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"   16,000 LUMEN (6)",null,null,82,null,4859,null,{"$f":"$AC$266+$AC$8","v":15.329999999999998},null,{"$f":"ROUND((Y268*AC268),0)","v":1257},null,0.1,null,521,null,{"$f":"IF(AE268=0,\"0.0 \",ROUND((AI268/AE268)*100,1))","v":41.4},null,29,null,{"$f":"AE268+AM268","v":1286},null,{"$f":"IF(AO268=0,\"0.0 \",ROUND((AI268/AO268)*100,1))","v":40.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"   22,000 LUMEN",null,null,3966,null,313314,null,12.36,null,49020,null,4.0999999999999996,null,20306,null,{"$f":"IF(AE269=0,\"0.0 \",ROUND((AI269/AE269)*100,1))","v":41.4},null,1869,null,50889,null,39.9,null,null,{"$f":"AC269-AX269","v":10.35},null,null,948,2.0099999999999998,2.0099999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"   22,000 LUMEN (4)",null,null,0,null,0,null,{"$f":"AC269+$AC$6","v":17.14},null,{"$f":"ROUND((Y270*AC270),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE270+AM270","v":0},null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"   22,000 LUMEN (5)",null,null,100,null,7900,null,{"$f":"AC269+$AC$7","v":17.2},null,1720,null,0.1,null,713,null,41.5,null,47,null,1767,null,40.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"   22,000 LUMEN (6)",null,null,54,null,4266,null,{"$f":"AC269+$AC$8","v":18.16},null,981,null,0.1,null,406,null,41.4,null,25,null,1006,null,40.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"   22,000 LUMEN (8)",null,null,9,null,711,null,{"$f":"AC269+$AC$10","v":19.989999999999998},null,180,null,0,null,74,null,{"$f":"IF(AE273=0,\"0.0 \",ROUND((AI273/AE273)*100,1))","v":41.1},null,4,null,{"$f":"AE273+AM273","v":184},null,{"$f":"IF(AO273=0,\"0.0 \",ROUND((AI273/AO273)*100,1))","v":40.200000000000003}]
[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,64,null,5056,null,12.36,null,791,null,0.1,null,328,null,{"$f":"IF(AE274=0,\"0.0 \",ROUND((AI274/AE274)*100,1))","v":41.5},null,30,null,{"$f":"AE274+AM274","v":821},null,{"$f":"IF(AO274=0,\"0.0 \",ROUND((AI274/AO274)*100,1))","v":40},null,null,{"$f":"AC274-AX274","v":10.35},null,null,948,2.0099999999999998,2.0099999999999998]
[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,9,null,711,null,{"$f":"AC274+$AC$8","v":18.16},null,163,null,0,null,68,null,41.7,null,4,null,167,null,40.700000000000003,null,null,{"$f":"AC275-AX275","v":14.01},null,null,1959,4.1500000000000004,4.1500000000000004]
[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,7305,null,1192541,null,16.71,null,122067,null,10.1,null,50623,null,{"$f":"IF(AE276=0,\"0.0 \",ROUND((AI276/AE276)*100,1))","v":41.5},null,7114,null,129181,null,{"$f":"IF(AO276=0,\"0.0 \",ROUND((AI276/AO276)*100,1))","v":39.200000000000003}]
[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,191,null,31181,null,{"$f":"AC276+$AC$7","v":21.55},null,{"$f":"ROUND((Y277*AC277),0)","v":4116},null,0.3,null,1708,null,41.5,null,186,{"$f":"SUM(AN243:AN275)","v":0},4302,null,39.700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"   50,000 LUMEN (6)",null,null,436,null,71177,null,{"$f":"AC276+$AC$8","v":22.51},null,9814,null,0.8,null,4068,null,{"$f":"IF(AE278=0,\"0.0 \",ROUND((AI278/AE278)*100,1))","v":41.5},null,425,null,10239,null,39.700000000000003]
[]
[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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 14 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 14 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,{"$f":"C87","v":"     9,500 LUMEN RECTILINEAR"},null,null,{"$f":"F87","v":0},null,{"$f":"H87","v":0},null,10.82,null,{"$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":9.7900000000000009},null,null,487,{"$f":"ROUND((AW307/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW307/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,9,null,767,null,13.43,null,121,null,0,null,50,null,41.3,null,5,null,{"$f":"AE308+AM308","v":126},null,39.700000000000003,null,null,{"$f":"AC308-AX308","v":11.26},null,null,1023,2.17,2.17]
[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,54,null,8816,null,17.86,null,964,null,0.1,null,400,null,41.5,null,53,null,1017,null,39.299999999999997,null,null,{"$f":"AC309-AX309","v":13.709999999999999},null,null,1959,4.1500000000000004,4.1500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,136,null,22202,null,{"$f":"AC309+$AC$7","v":22.7},null,3087,null,0.3,null,1280,null,41.5,null,132,null,3219,null,39.799999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"AC309+$AC$8","v":23.66},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   50,000 LUMEN SETBACK",null,null,163,null,26610,null,26.43,null,4308,null,0.4,null,1785,null,41.4,null,159,null,4467,null,40,null,null,{"$f":"AC312-AX312","v":22.28},null,null,1959,4.1500000000000004,4.1500000000000004]
[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,27,null,4408,null,{"$f":"AC312+$AC$8","v":32.229999999999997},null,870,null,0.1,null,361,null,41.5,null,26,null,896,null,40.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(Y241:Y313)","v":88045},null,{"$f":"SUM(AA241:AA313)","v":6950088},null,null,null,{"$f":"SUM(AE241:AE313)","v":850808},null,70.5,null,{"$f":"SUM(AI241:AI313)","v":352543},null,41.4,null,{"$f":"ROUND(AA314*CUR_FAC,0)","v":41457},null,{"$f":"SUM(AO241:AO313)","v":892267},null,39.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"UNDERGROUND DISTRIBUTION:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,{"$f":"C98","v":"     7,000 LUMEN"},null,null,{"$f":"F98","v":45},null,{"$f":"H98","v":3278},null,8.07,null,{"$f":"ROUND((Y318*AC318),0)","v":363},null,{"$f":"ROUND((AE318/AE$429)*100,1)","v":0},null,{"$f":"L98-AE318","v":150},null,{"$f":"IF(AE318=0,\"0.0 \",ROUND((AI318/AE318)*100,1))","v":41.3},null,{"$f":"ROUND($AM$429/$AA$429*AA318,0)","v":20},null,{"$f":"AE318+AM318","v":383},null,{"$f":"IF(AO318=0,\"0.0 \",ROUND((AI318/AO318)*100,1))","v":39.200000000000003},null,null,{"$f":"AC318-AX318","v":6.2200000000000006},null,null,874,{"$f":"ROUND((AW318/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW318/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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,6.64,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,{"$f":"AE319+AM319","v":0},null,{"$f":"IF(AO319=0,\"0.0 \",ROUND((AI319/AO319)*100,1))","v":"0.0 "},null,null,{"$f":"AC319-AX319","v":4.83},null,null,853,{"$f":"ROUND((AW319/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW319/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,"     7,000 LUMEN (4)",null,null,145,null,10561,null,{"$f":"AC318+$AC$6","v":12.850000000000001},null,1863,null,0.2,null,772,null,41.4,null,63,null,1926,null,40.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,"     7,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"AC318+$AC$7","v":12.91},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,"     7,000 LUMEN (8)",null,null,245,null,17844,null,{"$f":"AC318+$AC$10","v":15.7},null,3847,null,0.3,null,1592,null,41.4,null,106,null,3953,null,40.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"  10,000 LUMEN",null,null,0,null,0,null,9.35,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC323-AX323","v":6.7799999999999994},null,null,1215,2.57,2.57]
[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,64,null,6480,null,{"$f":"AC323+$AC$6","v":14.129999999999999},null,904,null,0.1,null,375,null,41.5,null,39,null,943,null,39.799999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"  10,000 LUMEN (8)",null,null,45,null,4556,null,{"$f":"AC323+$AC$10","v":16.98},null,764,null,0.1,null,316,null,41.4,null,27,null,{"$f":"AE325+AM325","v":791},null,39.9]
[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,73,null,11644,null,12.63,null,922,null,0.1,null,382,null,41.4,null,69,null,991,null,38.5,null,null,{"$f":"AC326-AX326","v":8.5800000000000018},null,null,1914,4.05,4.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,"  21,000 LUMEN (8)",null,null,100,null,15950,null,{"$f":"AC326+$AC$10","v":20.260000000000002},null,2026,null,0.2,null,839,null,41.4,null,95,null,2121,null,39.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,{"$f":"C109","v":"    14,000 LUMEN"},null,null,{"$f":"F109","v":0},null,{"$f":"H109","v":0},null,8.07,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":6.2200000000000006},null,null,874,{"$f":"ROUND((AW329/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW329/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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,{"$f":"H110","v":0},null,9.35,null,{"$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":6.7799999999999994},null,null,1215,{"$f":"ROUND((AW330/12)*CUR_BASE_FUEL,2)","v":2.57},{"$f":"ROUND((AW330/12)*PRO_BASE_FUEL,2)","v":2.57}]
[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,{"$f":"H111","v":0},null,12.63,null,{"$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":8.5800000000000018},null,null,1914,{"$f":"ROUND((AW331/12)*CUR_BASE_FUEL,2)","v":4.05},{"$f":"ROUND((AW331/12)*PRO_BASE_FUEL,2)","v":4.05}]
[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":9},null,{"$f":"H113","v":365},null,8.7100000000000009,null,{"$f":"ROUND((Y333*AC333),0)","v":78},null,{"$f":"ROUND((AE333/AE$429)*100,1)","v":0},null,{"$f":"L113-AE333","v":33},null,{"$f":"IF(AE333=0,\"0.0 \",ROUND((AI333/AE333)*100,1))","v":42.3},null,{"$f":"ROUND($AM$429/$AA$429*AA333,0)","v":2},null,{"$f":"AE333+AM333","v":80},null,{"$f":"IF(AO333=0,\"0.0 \",ROUND((AI333/AO333)*100,1))","v":41.3},null,null,{"$f":"AC333-AX333","v":7.6800000000000006},null,null,487,{"$f":"ROUND((AW333/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW333/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,9,null,365,null,{"$f":"$AC$333+$AC$8","v":14.510000000000002},null,131,null,0,null,54,null,41.2,null,2,null,133,null,40.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,"     9,500 LUMEN (8)",null,null,427,null,17329,null,{"$f":"$AC$333+$AC$10","v":16.34},null,{"$f":"ROUND((Y335*AC335),0)","v":6977},null,0.6,null,2891,null,{"$f":"IF(AE335=0,\"0.0 \",ROUND((AI335/AE335)*100,1))","v":41.4},null,103,null,7080,null,40.799999999999997,null,null,{"$f":"AC335-AX335","v":15.31},null,null,487,{"$f":"ROUND((AW335/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW335/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,18,null,731,null,{"$f":"$AC$333+$AC$13","v":13.55},null,{"$f":"ROUND((Y336*AC336),0)","v":244},null,0,null,101,null,{"$f":"IF(AE336=0,\"0.0 \",ROUND((AI336/AE336)*100,1))","v":41.4},null,4,null,{"$f":"AE336+AM336","v":248},null,{"$f":"IF(AO336=0,\"0.0 \",ROUND((AI336/AO336)*100,1))","v":40.700000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,"     9,500 LUMEN (13)",null,null,9,null,365,null,{"$f":"$AC$333+$AC$16","v":18.170000000000002},null,164,null,0,null,67,null,40.9,null,2,null,166,null,40.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,6.65,null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE338+AM338","v":0},null,{"$f":"IF(AO338=0,\"0.0 \",ROUND((AI338/AO338)*100,1))","v":"0.0 "},null,null,{"$f":"AC338-AX338","v":5.62},null,null,487,1.03,1.03]
[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,9.5,null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE339+AM339","v":0},null,{"$f":"IF(AO339=0,\"0.0 \",ROUND((AI339/AO339)*100,1))","v":"0.0 "},null,null,{"$f":"AC339-AX339","v":7.99},null,null,711,1.51,1.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,"   16,000 LUMEN (6)",null,null,18,null,1067,null,{"$f":"$AC$339+$AC$8","v":15.3},null,{"$f":"ROUND((Y340*AC340),0)","v":275},null,0,null,115,null,{"$f":"IF(AE340=0,\"0.0 \",ROUND((AI340/AE340)*100,1))","v":41.8},null,6,null,{"$f":"AE340+AM340","v":281},null,{"$f":"IF(AO340=0,\"0.0 \",ROUND((AI340/AO340)*100,1))","v":40.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"   22,000 LUMEN",null,null,9,null,711,null,12.36,null,111,null,0,null,46,null,41.4,null,4,null,115,null,40,null,null,{"$f":"AC341-AX341","v":10.35},null,null,948,2.0099999999999998,2.0099999999999998]
[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,45,null,3555,null,{"$f":"AC341+$AC$7","v":17.2},null,774,null,0.1,null,321,null,41.5,null,21,null,795,null,40.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"   22,000 LUMEN (8)",null,null,399,null,31521,null,{"$f":"AC341+$AC$10","v":19.989999999999998},null,7976,null,0.7,null,3304,null,41.4,null,188,null,{"$f":"AE343+AM343","v":8164},null,{"$f":"IF(AO343=0,\"0.0 \",ROUND((AI343/AO343)*100,1))","v":40.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,"   22,000 LUMEN (8A)",null,null,36,null,2844,null,{"$f":"AC341+$AC$11","v":20.07},null,{"$f":"ROUND((Y344*AC344),0)","v":723},null,0.1,null,299,null,{"$f":"IF(AE344=0,\"0.0 \",ROUND((AI344/AE344)*100,1))","v":41.4},null,17,null,{"$f":"AE344+AM344","v":740},null,{"$f":"IF(AO344=0,\"0.0 \",ROUND((AI344/AO344)*100,1))","v":40.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,"   27,500 LUMEN",null,null,0,null,0,null,12.41,null,{"$f":"ROUND((Y345*AC345),0)","v":0},null,0,null,0,null,{"$f":"IF(AE345=0,\"0.0 \",ROUND((AI345/AE345)*100,1))","v":"0.0 "},null,0,null,{"$f":"AE345+AM345","v":0},null,{"$f":"IF(AO345=0,\"0.0 \",ROUND((AI345/AO345)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"   27,500 LUMEN (9)",null,null,191,null,15089,null,{"$f":"$AC$345+$AC$12","v":27.65},null,{"$f":"ROUND((Y346*AC346),0)","v":5281},null,0.4,null,2189,null,{"$f":"IF(AE346=0,\"0.0 \",ROUND((AI346/AE346)*100,1))","v":41.5},null,90,null,{"$f":"AE346+AM346","v":5371},null,{"$f":"IF(AO346=0,\"0.0 \",ROUND((AI346/AO346)*100,1))","v":40.799999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,"   50,000 LUMEN",null,null,218,null,35589,null,16.71,null,3643,null,0.3,null,1511,null,41.5,null,212,null,{"$f":"AE347+AM347","v":3855},null,{"$f":"IF(AO347=0,\"0.0 \",ROUND((AI347/AO347)*100,1))","v":39.200000000000003},null,null,{"$f":"AC347-AX347","v":12.56},null,null,1959,4.1500000000000004,4.1500000000000004]
[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,0,null,0,null,{"$f":"AC347+$AC$10","v":24.34},null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE348+AM348","v":0},null,{"$f":"IF(AO348=0,\"0.0 \",ROUND((AI348/AO348)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,"   50,000 LUMEN (9)",null,null,100,null,16325,null,{"$f":"AC347+$AC$12","v":31.950000000000003},null,3195,null,0.3,null,1325,null,41.5,null,97,null,{"$f":"AE349+AM349","v":3292},null,{"$f":"IF(AO349=0,\"0.0 \",ROUND((AI349/AO349)*100,1))","v":40.200000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,"DECORATIVE MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,{"$f":"C131","v":"  7,000 LUMEN  TOWN & COUNTRY"},null,null,{"$f":"F131","v":9},null,{"$f":"H131","v":640},null,8.34,null,{"$f":"ROUND((Y351*AC351),0)","v":75},null,{"$f":"ROUND((AE351/AE$429)*100,1)","v":0},null,{"$f":"L131-AE351","v":31},null,{"$f":"IF(AE351=0,\"0.0 \",ROUND((AI351/AE351)*100,1))","v":41.3},null,{"$f":"ROUND($AM$429/$AA$429*AA351,0)","v":4},null,{"$f":"AE351+AM351","v":79},null,39.200000000000003,null,null,{"$f":"AC351-AX351","v":6.5299999999999994},null,null,853,{"$f":"ROUND((AW351/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW351/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"  7,000 LUMEN TOWN & COUNTRY (3)",null,null,163,null,11587,null,{"$f":"AC351+$AC$5","v":13.18},null,2148,null,0.2,null,892,null,41.5,null,69,null,2217,null,40.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,4410,null,313478,null,{"$f":"AC351+$AC$13","v":13.18},null,58124,null,4.8,null,24123,null,41.5,null,1870,null,59994,null,40.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,"  7,000 LUMEN HOLOPHANE",null,null,18,null,1311,null,10.45,null,188,null,0,null,78,null,41.5,null,8,null,196,null,39.799999999999997,null,null,{"$f":"AC354-AX354","v":8.6},null,null,874,1.85,1.85]
[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,1379,null,100437,null,{"$f":"AC354+$AC$13","v":15.29},null,21085,null,1.7,null,8743,null,41.5,null,599,null,21684,null,40.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,73,null,5317,null,{"$f":"23.75+AC9","v":36.909999999999997},null,2694,null,0.2,null,1117,null,41.5,null,32,null,2726,null,41,null,null,{"$f":"AC356-AX356","v":35.059999999999995},null,null,874,1.85,1.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,8.43,null,{"$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,{"$f":"IF(AO357=0,\"0.0 \",ROUND((AI357/AO357)*100,1))","v":"0.0 "},null,null,{"$f":"AC357-AX357","v":6.6199999999999992},null,null,853,{"$f":"ROUND((AW357/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW357/12)*PRO_BASE_FUEL,2)","v":1.81}]
[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$9","v":21.59},null,{"$f":"ROUND((Y358*AC358),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,{"$f":"AE358+AM358","v":0},null,{"$f":"IF(AO358=0,\"0.0 \",ROUND((AI358/AO358)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,"  7,000 LUMEN ASPEN",null,null,18,null,1311,null,15.08,null,271,null,0,null,113,null,41.7,null,8,null,279,null,40.5,null,null,{"$f":"AC359-AX359","v":13.23},null,null,874,1.85,1.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(7) WITH 12' ALUM POLE.",null,null,null,null,null,"(11) WITH 12' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) WITH 17' WOOD LAMINATED POLE.",null,null,null,null,null,null,null,null,null,null,"(8) WITH 28' ALUM POLE.",null,null,null,null,null,"(12) WITH 30' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) WITH 30' WOOD POLE.",null,null,null,null,null,null,null,null,null,null,"(8A) WITH 28' ALUM POLE HEAVY GAUGE.",null,null,null,null,null,"(13) WITH 35' FIBERGLASS POLE."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 15 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 15 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"DECORATIVE METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,{"$f":"C168","v":" 14,000 LUMEN TRADITIONAIRE"},null,null,{"$f":"F168","v":0},null,{"$f":"H168","v":0},null,8.33,null,{"$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":6.52},null,null,853,{"$f":"ROUND((AW388/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW388/12)*PRO_BASE_FUEL,2)","v":1.81}]
[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,45,null,3199,null,{"$f":"$AC$388+$AC$9","v":21.490000000000002},null,967,null,0.1,null,401,null,41.5,null,19,null,986,null,40.700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,354,null,25164,null,{"$f":"AC388+$AC$13","v":13.17},null,4662,null,0.4,null,1933,null,41.5,null,150,null,4812,null,40.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,15.08,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC391-AX391","v":13.23},null,null,874,{"$f":"ROUND((AW391/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW391/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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$14","v":29.23},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,23.83,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC393-AX393","v":21.979999999999997},null,null,874,{"$f":"ROUND((AW393/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW393/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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,23.83,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,236,null,17189,null,{"$f":"$AC$394+$AC$9","v":36.989999999999995},null,8730,null,0.7,null,3618,null,41.4,null,103,null,8833,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,45,null,3278,null,{"$f":"$AC$394+$AC$13","v":28.669999999999998},null,1290,null,0.1,null,535,null,41.5,null,20,null,1310,null,40.799999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,{"$f":"C179","v":"  9,500 LUMEN TOWN & COUNTRY"},null,null,{"$f":"F179","v":73},null,{"$f":"H179","v":2963},null,12.08,null,{"$f":"ROUND((Y399*AC399),0)","v":882},null,{"$f":"ROUND((AE399/AE$429)*100,1)","v":0.1},null,{"$f":"L179-AE399","v":366},null,{"$f":"IF(AE399=0,\"0.0 \",ROUND((AI399/AE399)*100,1))","v":41.5},null,{"$f":"ROUND($AM$429/$AA$429*AA399,0)","v":18},null,{"$f":"AE399+AM399","v":900},null,40.700000000000003,null,null,{"$f":"AC399-AX399","v":11.05},null,null,487,{"$f":"ROUND((AW399/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW399/12)*PRO_BASE_FUEL,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1434,null,58197,null,{"$f":"AC399+$AC$13","v":16.920000000000002},null,24263,null,2,null,10067,null,41.5,null,347,null,24610,null,40.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"  9,500 LUMEN HOLOPHANE",null,null,436,null,19329,null,13.09,null,5707,null,0.5,null,2363,null,41.4,null,115,null,5822,null,40.6,null,null,{"$f":"AC401-AX401","v":11.96},null,null,532,1.1299999999999999,1.1299999999999999]
[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,236,null,10463,null,{"$f":"AC401+$AC$13","v":17.93},null,4231,null,0.4,null,1754,null,41.5,null,62,null,4293,null,40.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,100,null,4433,null,{"$f":"24.56+AC9","v":37.72},null,{"$f":"ROUND((Y403*AC403),0)","v":3772},null,0.3,null,1563,null,{"$f":"IF(AE403=0,\"0.0 \",ROUND((AI403/AE403)*100,1))","v":41.4},null,26,null,{"$f":"AE403+AM403","v":3798},null,{"$f":"IF(AO403=0,\"0.0 \",ROUND((AI403/AO403)*100,1))","v":41.2},null,null,{"$f":"AC403-AX403","v":36.69},null,null,487,{"$f":"ROUND((AW403/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW403/12)*PRO_BASE_FUEL,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,9,null,399,null,{"$f":"24.56+AC13","v":29.4},null,{"$f":"ROUND((Y404*AC404),0)","v":265},null,0,null,109,null,41.1,null,2,null,{"$f":"AE404+AM404","v":267},null,{"$f":"IF(AO404=0,\"0.0 \",ROUND((AI404/AO404)*100,1))","v":40.799999999999997},null,null,{"$f":"AC404-AX404","v":28.27},null,null,532,1.1299999999999999,1.1299999999999999]
[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,236,null,10463,null,{"$f":"24.56+AC14","v":38.71},null,9136,null,0.8,null,3785,null,{"$f":"IF(AE405=0,\"0.0 \",ROUND((AI405/AE405)*100,1))","v":41.4},null,62,null,9198,null,41.2,null,null,{"$f":"AC405-AX405","v":37.58},null,null,532,{"$f":"ROUND((AW405/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW405/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,"  9,500 LUMEN ASPEN (7)",null,null,672,null,29792,null,15.24,null,10241,null,0.8,null,4247,null,{"$f":"IF(AE406=0,\"0.0 \",ROUND((AI406/AE406)*100,1))","v":41.5},null,178,null,10419,null,40.799999999999997]
[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,12.08,null,0,null,0,null,0,null,{"$f":"IF(AE407=0,\"0.0 \",ROUND((AI407/AE407)*100,1))","v":"0.0 "},null,0,null,0,null,"0.0 ",null,null,{"$f":"AC407-AX407","v":11.05},null,null,487,{"$f":"ROUND((AW407/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW407/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,554,null,22483,null,{"$f":"AC407+$AC$13","v":16.920000000000002},null,9374,null,0.8,null,3889,null,{"$f":"IF(AE408=0,\"0.0 \",ROUND((AI408/AE408)*100,1))","v":41.5},null,134,null,9508,null,40.9]
[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,15.24,null,0,null,0,null,0,null,{"$f":"IF(AE409=0,\"0.0 \",ROUND((AI409/AE409)*100,1))","v":"0.0 "},null,0,null,0,null,"0.0 ",null,null,{"$f":"AC409-AX409","v":14.11},null,null,532,{"$f":"ROUND((AW409/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW409/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[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$9","v":28.4},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$AC$409+$AC$13","v":20.079999999999998},null,{"$f":"ROUND((Y411*AC411),0)","v":0},null,0,null,0,null,{"$f":"IF(AE411=0,\"0.0 \",ROUND((AI411/AE411)*100,1))","v":"0.0 "},null,0,null,{"$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$14","v":29.39},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,13.5,null,0,null,0,null,0,null,{"$f":"IF(AE413=0,\"0.0 \",ROUND((AI413/AE413)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO413=0,\"0.0 \",ROUND((AI413/AO413)*100,1))","v":"0.0 "},null,null,{"$f":"AC413-AX413","v":11.33},null,null,1023,{"$f":"ROUND((AW413/12)*CUR_BASE_FUEL,2)","v":2.17},{"$f":"ROUND((AW413/12)*PRO_BASE_FUEL,2)","v":2.17}]
[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,127,null,10827,null,{"$f":"AC413+$AC$15","v":22.71},null,2884,null,0.2,null,1195,null,{"$f":"IF(AE414=0,\"0.0 \",ROUND((AI414/AE414)*100,1))","v":41.4},null,65,null,2949,null,{"$f":"IF(AO414=0,\"0.0 \",ROUND((AI414/AO414)*100,1))","v":40.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,17.920000000000002,null,0,null,0,null,0,null,{"$f":"IF(AE415=0,\"0.0 \",ROUND((AI415/AE415)*100,1))","v":"0.0 "},null,0,null,0,null,{"$f":"IF(AO415=0,\"0.0 \",ROUND((AI415/AO415)*100,1))","v":"0.0 "},null,null,{"$f":"AC415-AX415","v":13.770000000000001},null,null,1959,{"$f":"ROUND((AW415/12)*CUR_BASE_FUEL,2)","v":4.1500000000000004},{"$f":"ROUND((AW415/12)*PRO_BASE_FUEL,2)","v":4.1500000000000004}]
[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,27,null,4408,null,{"$f":"AC415+$AC$15","v":27.130000000000003},null,733,null,0.1,null,303,null,41.3,null,26,null,759,null,39.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,136,null,22202,null,{"$f":"AC415+$AC$16","v":27.380000000000003},null,3724,null,0.3,null,1543,null,41.4,null,132,null,3856,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,26.43,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,22.28,null,null,1959,4.1500000000000004,4.1500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(Y318:Y418)","v":12995},null,{"$f":"SUM(AA318:AA418)","v":875039},null,null,null,{"$f":"SUM(AE318:AE418)","v":215707},null,{"$f":"ROUND((AE419/AE$429)*100,1)","v":17.899999999999999},null,{"$f":"SUM(AI318:AI418)","v":89450},null,41.5,null,{"$f":"ROUND(AA419*CUR_FAC,0)","v":5220},null,{"$f":"SUM(AO318:AO418)","v":220923},null,40.5]
[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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND(($AO$419+$AO$314-(CUR_BASE_FUEL*AA429)+AO422)*AC421,0)","v":83714},null,{"$f":"ROUND((AE421/AE$429)*100,1)","v":6.9},null,{"$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":83714},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":4.7270000000000003E-3},null,{"$f":"ROUND(($AA$419+$AA$314)*AC422,0)","v":36989},null,{"$f":"ROUND((AE422/AE$429)*100,1)","v":3.1},null,{"$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":36989},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,{"$f":"SUM(AE421:AE422)","v":120703},null,10,null,{"$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":120703},null,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,{"$f":"F206","v":4932},null,null,null,0.56999999999999995,null,{"$f":"ROUND((Y426*AC426),0)","v":2811},null,{"$f":"ROUND((AE426/AE$429)*100,1)","v":0.2},null,{"$f":"L206-AE426","v":1184},null,{"$f":"IF(AE426=0,\"0.0 \",ROUND((AI426/AE426)*100,1))","v":42.1},null,null,null,{"$f":"AE426+AM426","v":2811},null,{"$f":"IF(AO426=0,\"0.0 \",ROUND((AI426/AO426)*100,1))","v":42.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A207","v":137},null,"    UNDERGROUND",null,null,{"$f":"F207","v":20364},null,null,null,0.83,null,{"$f":"ROUND((Y427*AC427),0)","v":16902},null,{"$f":"ROUND((AE427/AE$429)*100,1)","v":1.4},null,{"$f":"L207-AE427","v":6924},null,{"$f":"IF(AE427=0,\"0.0 \",ROUND((AI427/AE427)*100,1))","v":41},null,null,null,{"$f":"AE427+AM427","v":16902},null,{"$f":"IF(AO427=0,\"0.0 \",ROUND((AI427/AO427)*100,1))","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A208","v":138},null,"TOTAL ADD'L FACILITIES CHG",null,null,{"$f":"SUM(Y426:Y427)","v":25296},null,null,null,null,null,{"$f":"SUM(AE426:AE427)","v":19713},null,{"$f":"ROUND((AE428/AE$429)*100,1)","v":1.6},null,{"$f":"SUM(AI426:AI427)","v":8108},null,41.1,null,0,null,{"$f":"SUM(AO426:AO427)","v":19713},null,{"$f":"IF(AO428=0,\"0.0 \",ROUND((AI428/AO428)*100,1))","v":41.1}]
[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":101040},null,{"$f":"AA314+AA419","v":7825127},null,null,null,{"$f":"AE314+AE419+AE423+AE428","v":1206931},null,100,null,{"$f":"AI314+AI419+AI423+AI428","v":450101},null,37.299999999999997,null,{"$f":"ROUND(AA429*CUR_FAC,0)","v":46677},null,{"$f":"AO314+AO419+AO423+AO428","v":1253606},null,35.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  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":20,"n_rows":102,"n_cols":47,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 16 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 16 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"},null,null,null,null,null,null,"Lighting rate on"]
["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,"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"]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TL","TRAFFIC LIGHTING"]
[2,null,null,"    SERVICE"]
[]
[3,null,"(A) WHERE COMPANY"]
[4,null,"SUPPLIES ENERGY ONLY (3):"]
[]
[5,null,"  ALL CONSUMPTION",null,null,87060,null,{"$f":"AA24+AA39","v":1442664},null,{"$f":"ROUND(AC75+(AC75*LT_COS_RATE),6)","v":6.1438E-2},null,{"$f":"ROUND((H24*J24),0)","v":88634},null,{"$f":"ROUND((L24/L$47)*100,1)","v":88.1},null,{"$f":"ROUND($P$47/$H$47*H24,0)","v":8605},null,{"$f":"L24+P24","v":97239},null,null,null,null,null,null,{"$f":"J24-PRO_BASE_FUEL","v":3.6037E-2},null,723211]
[]
[6,null,"(B) WHERE COMPANY"]
[7,null,"SUPPLIES ENERGY FROM A"]
[8,null,"SEPARATELY METERED SOURCE"]
[9,null,"AND PROVIDES LIMITED"]
[10,null,"MAINTENANCE:"]
[]
[11,null,"  ALL CONSUMPTION",null,null,0,null,0,null,{"$f":"ROUND(AC83+(AC83*LT_COS_RATE),6)","v":3.2795999999999999E-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,19080,null,0,null,{"$f":"ROUND(AC90+(AC90*LT_COS_RATE),6)","v":9.4234999999999999E-2},null,{"$f":"ROUND((H39*J39),0)","v":0},null,{"$f":"ROUND((L39/L$47)*100,1)","v":0},null,{"$f":"ROUND($P$47/$H$47*H39,0)","v":0},null,{"$f":"L39+P39","v":0},null,null,null,null,null,null,{"$f":"J39-PRO_BASE_FUEL","v":6.8834000000000006E-2},null,719453]
[17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$f":"F39+F32+F24","v":106140},null,{"$f":"H39+H32+H24","v":1442664},null,null,null,{"$f":"L39+L32+L24","v":88634},null,{"$f":"ROUND((L40/L$47)*100,1)","v":88.1},null,{"$f":"P39+P32+P24","v":8605},null,{"$f":"R39+R32+R24","v":97239}]
[]
[18,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[19,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE94","v":5114},null,{"$f":"ROUND((L43/L$47)*100,1)","v":5.0999999999999996},null,null,null,{"$f":"L43+P43","v":5114}]
[20,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$40*J44,0)","v":6819},null,{"$f":"ROUND((L44/L$47)*100,1)","v":6.8},null,null,null,{"$f":"L44+P44","v":6819}]
[21,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L44)","v":11933},null,{"$f":"ROUND((L45/L$47)*100,1)","v":11.9},null,null,null,{"$f":"SUM(R43:R44)","v":11933}]
[]
[22,null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"F40","v":106140},null,{"$f":"H40","v":1442664},null,null,null,{"$f":"L45+L40","v":100567},null,100,null,{"$f":"ROUND(H47*CUR_FAC,0)","v":8605},null,{"$f":"R45+R40","v":109172}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 16 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 16 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",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,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,{"$f":"F24","v":87060},null,{"$f":"AA24","v":723211},null,4.3437000000000003E-2,null,{"$f":"ROUND((AA75*AC75),0)","v":31414},null,{"$f":"ROUND((AE75/AE$98)*100,1)","v":34.4},null,{"$f":"L24-AE75","v":57220},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":182.1},null,{"$f":"ROUND($AM$98/$AA$98*AA75,0)","v":4314},null,{"$f":"AE75+AM75","v":35728},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":160.19999999999999},null,null,null,{"$f":"AC75-CUR_BASE_FUEL","v":1.8036000000000003E-2}]
[]
[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,2.3186999999999999E-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,{"$f":"AC83-CUR_BASE_FUEL","v":-2.2140000000000007E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"(B) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"SUPPLIES ENERGY AND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"PROVIDES LIMITED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"MAINTENANCE (3):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  ALL CONSUMPTION",null,null,{"$f":"F39","v":19080},null,{"$f":"AA39","v":719453},null,6.6624000000000003E-2,null,{"$f":"ROUND((AA90*AC90),0)","v":47933},null,{"$f":"ROUND((AE90/AE$98)*100,1)-0.1","v":52.4},null,{"$f":"L39-AE90","v":-47933},null,{"$f":"ROUND((AI90/AE90)*100,1)","v":-100},null,{"$f":"ROUND($AM$98/$AA$98*AA90,0)","v":4291},null,{"$f":"AE90+AM90","v":52224},null,{"$f":"ROUND((AI90/AO90)*100,1)","v":-91.8},null,null,null,{"$f":"AC90-CUR_BASE_FUEL","v":4.1223000000000003E-2}]
[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,{"$f":"Y90+Y83+Y75","v":106140},null,{"$f":"AA90+AA83+AA75","v":1442664},null,null,null,{"$f":"AE90+AE83+AE75","v":79347},null,{"$f":"ROUND((AE91/AE$98)*100,1)","v":86.9},null,{"$f":"AI90+AI83+AI75","v":9287},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":11.7},null,{"$f":"AM90+AM83+AM75","v":8605},null,{"$f":"AO90+AO83+AO75","v":87952},null,{"$f":"ROUND((AI91/AO91)*100,1)","v":10.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A42","v":18},null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":19},null,{"$f":"C43","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND(($AO$91-(CUR_BASE_FUEL*AA91)+AO95)*AC94,0)","v":5114},null,{"$f":"ROUND((AE94/AE$98)*100,1)","v":5.6},null,{"$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":5114},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":4.7270000000000003E-3},null,{"$f":"ROUND($AA$91*AC95,0)","v":6819},null,{"$f":"ROUND((AE95/AE$98)*100,1)","v":7.5},null,{"$f":"L44-AE95","v":0},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":0},null,null,null,{"$f":"AE95+AM95","v":6819},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,{"$f":"SUM(AE94:AE95)","v":11933},null,{"$f":"ROUND((AE96/AE$98)*100,1)","v":13.1},null,{"$f":"SUM(AI94:AI95)","v":0},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":0},null,null,null,{"$f":"SUM(AO94:AO95)","v":11933},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,{"$f":"Y91","v":106140},null,{"$f":"AA91","v":1442664},null,null,null,{"$f":"AE96+AE91","v":91280},null,100,null,{"$f":"AI96+AI91","v":9287},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":10.199999999999999},null,{"$f":"ROUND(AA98*CUR_FAC,0)","v":8605},null,{"$f":"AO96+AO91","v":99885},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":9.3000000000000007}]
[]
[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 $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate UOLS","index":21,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 17 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 17 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED",null,null,null,null,null,null,"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,"FUEL COST",null,"FUEL COST",null,"FUEL COST",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,109668,null,4869387,null,{"$f":"ROUND(AC56+(AC56*LT_COS_RATE),6)","v":6.0526999999999997E-2},null,{"$f":"ROUND((H21*J21),0)","v":294729},null,{"$f":"ROUND((L21/L$28)*100,1)","v":89.4},null,{"$f":"P28","v":29046},null,{"$f":"P21+L21","v":323775},null,null,null,null,null,null,{"$f":"J21-PRO_BASE_FUEL","v":3.5125999999999998E-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":12033},null,{"$f":"ROUND((L24/L$28)*100,1)","v":3.6},null,null,null,{"$f":"P24+L24","v":12033}]
[5,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$21*J25,0)","v":23018},null,{"$f":"ROUND((L25/L$28)*100,1)","v":7},null,null,null,{"$f":"P25+L25","v":23018}]
[6,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L25)","v":35051},null,{"$f":"ROUND((L26/L$28)*100,1)","v":10.6},null,null,null,{"$f":"SUM(R24:R25)","v":35051}]
[]
[7,null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"F21","v":109668},null,{"$f":"H21","v":4869387},null,null,null,{"$f":"L21+L26","v":329780},null,{"$f":"SUM(N21,N26)","v":100},null,{"$f":"ROUND(H28*CUR_FAC,0)","v":29046},null,{"$f":"R21+R26","v":358826}]
[]
[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 $0.005965 PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 17 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 17 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"less Base Fuel",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$f":"PRO_BASE_FUEL","v":2.5401E-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,{"$f":"F21","v":109668},null,{"$f":"H21","v":4869387},null,4.2792999999999998E-2,null,{"$f":"ROUND((AA56*AC56),0)","v":208376},null,{"$f":"ROUND((AE56/AE$63)*100,1)","v":85.6},null,{"$f":"L21-AE56","v":86353},null,{"$f":"ROUND((AI56/AE56)*100,1)","v":41.4},null,{"$f":"ROUND($AM$63/$AA$63*AA56,0)","v":29046},null,{"$f":"AE56+AM56","v":237422},null,{"$f":"ROUND((AI56/AO56)*100,1)","v":36.4},null,null,null,{"$f":"AC56-CUR_BASE_FUEL","v":1.7391999999999998E-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":8.7989146285674072E-2},null,{"$f":"ROUND((AO56-(CUR_BASE_FUEL*AA56)+AO60)*AC59,0)","v":12033},null,{"$f":"ROUND((AE59/AE$63)*100,1)","v":4.9000000000000004},null,{"$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":12033},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":4.7270000000000003E-3},null,{"$f":"ROUND($AA$56*AC60,0)","v":23018},null,{"$f":"ROUND((AE60/AE$63)*100,1)","v":9.5},null,{"$f":"L25-AE60","v":0},null,{"$f":"ROUND((AI60/AE60)*100,1)","v":0},null,null,null,{"$f":"AE60+AM60","v":23018},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,{"$f":"SUM(AE59:AE60)","v":35051},null,{"$f":"ROUND((AE61/AE$63)*100,1)","v":14.4},null,{"$f":"SUM(AI59:AI60)","v":0},null,0,null,null,null,{"$f":"SUM(AO59:AO60)","v":35051},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":7},null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"Y56","v":109668},null,{"$f":"AA56","v":4869387},null,null,null,{"$f":"AE61+AE56","v":243427},null,100,null,{"$f":"AI56+AI61","v":86353},null,{"$f":"ROUND((AI63/AE63)*100,1)","v":35.5},null,{"$f":"ROUND(AA63*CUR_FAC,0)","v":29046},null,{"$f":"AO61+AO56","v":272473},null,{"$f":"ROUND((AI63/AO63)*100,1)","v":31.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate NSU","index":22,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 18 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 18 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"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):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counts (March, 2022)",null,"kWh Factor"]
[4,null,"  2,500 LUMEN SERIES",null,null,{"$f":"AE22","v":0},null,{"$f":"ROUND(F22*786/12,0)","v":0},null,{"$f":"ROUND(AC72+(AC72*LT_COS_RATE),2)","v":14.46},null,{"$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,{"$f":"J22-AY72","v":13.16},null,null,null,0,null,{"$f":"ROUND(AC22*$AG$22,0)","v":0},null,{"$f":"8172/SUM(AC21:AC45)","v":0.89252948885976413},null,"Total Lights Factor"]
[5,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"AE23","v":128},null,{"$f":"ROUND(F23*786/12,0)","v":8384},null,{"$f":"ROUND(AC73+(AC73*LT_COS_RATE),2)","v":11.29},null,{"$f":"ROUND((F23*J23),0)","v":1445},null,{"$f":"ROUND((L23/L$45)*100,1)","v":1.4},null,{"$f":"ROUND($P$45/$H$45*H23,0)","v":50},null,{"$f":"L23+P23","v":1495},null,null,null,null,null,null,{"$f":"J23-AY73","v":9.629999999999999},null,null,null,144,null,{"$f":"ROUND(AC23*$AG$22,0)-1","v":128}]
[6,null,"(2) HOLOPHANE DECORATIVE:"]
[7,null,"  10,000 LUMEN MV W "]
[8,null,"     17' FIBERGLASS POLE",null,null,{"$f":"AE26","v":332},null,{"$f":"ROUND(F26*1215/12,0)","v":33615},null,{"$f":"ROUND(AC76+(AC76*LT_COS_RATE),2)","v":26.35},null,{"$f":"ROUND((F26*J26),0)","v":8748},null,{"$f":"ROUND((L26/L$45)*100,1)","v":8.6},null,{"$f":"ROUND($P$45/$H$45*H26,0)","v":201},null,{"$f":"L26+P26","v":8949},null,null,null,null,null,null,{"$f":"J26-AY76","v":23.78},null,null,null,372,null,{"$f":"ROUND(AC26*$AG$22,0)","v":332}]
[9,null,"(3) STREET LGT UNITS (OH)"]
[10,null,"    2,500 LUMEN INDANDESCENT",null,null,{"$f":"AE28","v":750},null,{"$f":"ROUND(F28*786/12,0)","v":49125},null,{"$f":"ROUND(AC78+(AC78*LT_COS_RATE),2)","v":11.19},null,{"$f":"ROUND((F28*J28),0)","v":8393},null,{"$f":"ROUND((L28/L$45)*100,1)","v":8.3000000000000007},null,{"$f":"ROUND($P$45/$H$45*H28,0)","v":293},null,{"$f":"L28+P28","v":8686},null,null,null,null,null,null,{"$f":"J28-AY78","v":9.5299999999999994},null,null,null,840,null,750]
[11,null,"    2,500 LUMEN MERCURY VAPOR",null,null,{"$f":"AE29","v":6544},null,{"$f":"ROUND(F29*453/12,0)","v":247036},null,{"$f":"ROUND(AC79+(AC79*LT_COS_RATE),2)","v":10.54},null,{"$f":"ROUND((F29*J29),0)","v":68974},null,{"$f":"ROUND((L29/L$45)*100,1)","v":67.900000000000006},null,{"$f":"ROUND($P$45/$H$45*H29,0)","v":1474},null,{"$f":"L29+P29","v":70448},null,null,null,null,null,null,{"$f":"J29-AY79","v":9.5799999999999983},null,null,null,7332,null,6544]
[12,null,"  21,000 LUMEN MERCURY VAPOR",null,null,{"$f":"AE30","v":364},null,{"$f":"ROUND(F30*1914/12,0)","v":58058},null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":16.93},null,{"$f":"ROUND((F30*J30),0)","v":6163},null,{"$f":"ROUND((L30/L$45)*100,1)","v":6.1},null,{"$f":"P31-P22-P23-P26-P28-P29","v":346},null,{"$f":"L30+P30","v":6509},null,null,null,null,null,null,{"$f":"J30-AY80","v":12.879999999999999},null,null,null,408,null,364]
[13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(F22:F30)","v":8118},null,{"$f":"SUM(H22:H30)","v":396218},null,null,null,{"$f":"SUM(L22:L30)","v":93723},null,{"$f":"ROUND((L31/L$45)*100,1)","v":92.3},null,{"$f":"ROUND($P$45/$H$45*H31,0)","v":2364},null,{"$f":"SUM(R22:R30)","v":96087}]
[]
[14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[16,null,"  2,500 LUMEN SERIES",null,null,{"$f":"AE35","v":0},null,{"$f":"ROUND(F35*616/12,0)","v":0},null,{"$f":"ROUND(AC85+(AC85*LT_COS_RATE),2)","v":8.57},null,{"$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,{"$f":"J35-AY85","v":7.2660820000000008},null,null,null,0,null,0]
[17,null,"  2,500 LUMEN MULTIPLE",null,null,{"$f":"AE36","v":54},null,{"$f":"ROUND(F36*786/12,0)","v":3537},null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":10.91},null,{"$f":"ROUND((F36*J36),0)","v":589},null,{"$f":"N37-N35","v":0.6},null,{"$f":"ROUND($P$45/$H$45*H36,0)","v":21},null,{"$f":"L36+P36","v":610},null,null,null,null,null,null,{"$f":"J36-AY86","v":9.2462339999999994},null,null,null,60,null,54]
[18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(F35:F36)","v":54},null,{"$f":"SUM(H35:H36)","v":3537},null,null,null,{"$f":"SUM(L35:L36)","v":589},null,{"$f":"ROUND((L37/L$45)*100,1)","v":0.6},null,{"$f":"ROUND($P$45/$H$45*H37,0)","v":21},null,{"$f":"SUM(R35:R36)","v":610}]
[19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"F37+F31","v":8172},null,{"$f":"H37+H31","v":399755},null,null,null,{"$f":"L37+L31","v":94312},null,{"$f":"ROUND((L38/L$45)*100,1)","v":92.9},null,{"$f":"P37+P31","v":2385},null,{"$f":"R37+R31","v":96697}]
[]
[20,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[21,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE91","v":5348},null,{"$f":"ROUND((L41/L$45)*100,1)","v":5.3},null,null,null,{"$f":"L41+P41","v":5348}]
[22,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$38*J42,0)","v":1890},null,{"$f":"ROUND((L42/L$45)*100,1)","v":1.9},null,null,null,{"$f":"L42+P42","v":1890}]
[23,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L41:L42)","v":7238},null,{"$f":"ROUND((L43/L$45)*100,1)","v":7.1},null,null,null,{"$f":"SUM(R41:R42)","v":7238}]
[]
[24,null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"F31+F37","v":8172},null,{"$f":"H31+H37","v":399755},null,null,null,{"$f":"L43+L38","v":101550},null,100,null,{"$f":"ROUND(H45*CUR_FAC,0)","v":2385},null,{"$f":"R43+R38","v":103935}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 18 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 18 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"Lighting rate on",null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,10.220000000000001,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,{"$f":"IF(AE72=0,0,ROUND((AI72/AE72)*100,1))","v":0},null,{"$f":"ROUND($AM$95/$AA$95*AA72,0)","v":0},null,{"$f":"AE72+AM72","v":0},null,{"$f":"IF(AO72=0,0,ROUND((AI72/AO72)*100,1))","v":0},null,null,null,{"$f":"AC72-AX72","v":8.92},null,616,{"$f":"ROUND((AW72/12)*CUR_BASE_FUEL,2)","v":1.3},{"$f":"ROUND((AW72/12)*PRO_BASE_FUEL,2)","v":1.3}]
[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,{"$f":"F23","v":128},null,{"$f":"H23","v":8384},null,7.98,null,{"$f":"ROUND((Y73*AC73),0)","v":1021},null,{"$f":"ROUND((AE73/AE$95)*100,1)","v":1.4},null,{"$f":"L23-AE73","v":424},null,41.5,null,{"$f":"ROUND($AM$95/$AA$95*AA73,0)","v":50},null,{"$f":"AE73+AM73","v":1071},null,39.6,null,null,null,{"$f":"AC73-AX73","v":6.32},null,786,{"$f":"ROUND((AW73/12)*CUR_BASE_FUEL,2)","v":1.66},{"$f":"ROUND((AW73/12)*PRO_BASE_FUEL,2)","v":1.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(2) HOLOPHANE DECORATIVE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"  10,000 LUMEN MV W "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"     17' FIBERGLASS POLE",null,null,{"$f":"F26","v":332},null,{"$f":"H26","v":33615},null,18.63,null,{"$f":"ROUND((Y76*AC76),0)","v":6185},null,{"$f":"ROUND((AE76/AE$95)*100,1)","v":8.4},null,{"$f":"L26-AE76","v":2563},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":41.4},null,{"$f":"ROUND($AM$95/$AA$95*AA76,0)","v":201},null,{"$f":"AE76+AM76","v":6386},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":40.1},null,null,null,{"$f":"AC76-AX76","v":16.059999999999999},null,1215,{"$f":"ROUND((AW76/12)*CUR_BASE_FUEL,2)","v":2.57},{"$f":"ROUND((AW76/12)*PRO_BASE_FUEL,2)","v":2.57}]
[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,{"$f":"F28","v":750},null,{"$f":"H28","v":49125},null,7.91,null,{"$f":"ROUND((Y78*AC78),0)","v":5933},null,{"$f":"ROUND((AE78/AE$95)*100,1)","v":8},null,{"$f":"L28-AE78","v":2460},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":41.5},null,{"$f":"ROUND($AM$95/$AA$95*AA78,0)","v":293},null,{"$f":"AE78+AM78","v":6226},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":39.5},null,null,null,{"$f":"AC78-AX78","v":6.25},null,786,{"$f":"ROUND((AW78/12)*CUR_BASE_FUEL,2)","v":1.66},{"$f":"ROUND((AW78/12)*PRO_BASE_FUEL,2)","v":1.66}]
[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,{"$f":"F29","v":6544},null,{"$f":"H29","v":247036},null,7.45,null,{"$f":"ROUND((Y79*AC79),0)","v":48753},null,{"$f":"ROUND((AE79/AE$95)*100,1)","v":66},null,{"$f":"L29-AE79","v":20221},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":41.5},null,{"$f":"ROUND($AM$95/$AA$95*AA79,0)-1","v":1473},null,{"$f":"AE79+AM79","v":50226},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":40.299999999999997},null,null,null,{"$f":"AC79-AX79","v":6.49},null,453,{"$f":"ROUND((AW79/12)*CUR_BASE_FUEL,2)","v":0.96},{"$f":"ROUND((AW79/12)*PRO_BASE_FUEL,2)","v":0.96}]
[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,{"$f":"F30","v":364},null,{"$f":"H30","v":58058},null,11.97,null,{"$f":"ROUND((Y80*AC80),0)","v":4357},null,{"$f":"ROUND((AE80/AE$95)*100,1)","v":5.9},null,{"$f":"L30-AE80","v":1806},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":41.5},null,{"$f":"ROUND($AM$95/$AA$95*AA80,0)","v":346},null,{"$f":"AE80+AM80","v":4703},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":38.4},null,null,null,{"$f":"AC80-AX80","v":7.9200000000000008},null,1914,{"$f":"ROUND((AW80/12)*CUR_BASE_FUEL,2)","v":4.05},{"$f":"ROUND((AW80/12)*PRO_BASE_FUEL,2)","v":4.05}]
[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,{"$f":"SUM(Y72:Y80)","v":8118},null,{"$f":"SUM(AA72:AA80)","v":396218},null,null,null,{"$f":"SUM(AE72:AE80)","v":66249},null,{"$f":"SUM(AG72:AG80)","v":89.7},null,{"$f":"SUM(AI72:AI80)","v":27474},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":41.5},null,{"$f":"ROUND($AM$95/$AA$95*AA81,0)","v":2364},null,{"$f":"AE81+AM81","v":68613},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":40}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  2,500 LUMEN SERIES",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,6.06,null,{"$f":"ROUND((Y85*AC85),0)","v":0},null,{"$f":"ROUND((AE85/AE$95)*100,1)","v":0},null,{"$f":"L35-AE85","v":0},null,{"$f":"IF(AE85=0,0,ROUND((AI85/AE85)*100,1))","v":0},null,{"$f":"ROUND($AM$95/$AA$95*AA85,0)","v":0},null,{"$f":"AE85+AM85","v":0},null,{"$f":"IF(AO85=0,0,ROUND((AI85/AO85)*100,1))","v":0},null,null,null,{"$f":"AC85-AX85","v":4.7560819999999993},null,616,{"$f":"ROUND((AW85/12)*CUR_BASE_FUEL,6)","v":1.3039179999999999},{"$f":"ROUND((AW85/12)*PRO_BASE_FUEL,6)","v":1.3039179999999999}]
[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,{"$f":"F36","v":54},null,{"$f":"H36","v":3537},null,7.71,null,{"$f":"ROUND((Y86*AC86),0)","v":416},null,{"$f":"ROUND((AE86/AE$95)*100,1)","v":0.6},null,{"$f":"L36-AE86","v":173},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA86,0)","v":21},null,{"$f":"AE86+AM86","v":437},null,39.6,null,null,null,{"$f":"AC86-AX86","v":6.0462340000000001},null,786,{"$f":"ROUND((AW86/12)*CUR_BASE_FUEL,6)","v":1.6637660000000001},{"$f":"ROUND((AW86/12)*PRO_BASE_FUEL,6)","v":1.6637660000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(Y85:Y86)","v":54},null,{"$f":"SUM(AA85:AA86)","v":3537},null,null,null,{"$f":"SUM(AE85:AE86)","v":416},null,{"$f":"ROUND((AE87/AE$95)*100,1)","v":0.6},null,{"$f":"SUM(AI85:AI86)","v":173},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":41.6},null,{"$f":"ROUND($AM$95/$AA$95*AA87,0)","v":21},null,{"$f":"SUM(AO85:AO86)","v":437},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":39.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"Y87+Y81","v":8172},null,{"$f":"AA87+AA81","v":399755},null,null,null,{"$f":"AE87+AE81","v":66665},null,{"$f":"ROUND((AE88/AE$95)*100,1)","v":90.2},null,{"$f":"AI87+AI81","v":27647},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":41.5},null,{"$f":"AM87+AM81","v":2385},null,{"$f":"AO87+AO81","v":69050},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":40}]
[]
[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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO88-(CUR_BASE_FUEL*AA88)+AO92)*AC91,0)","v":5348},null,{"$f":"ROUND((AE91/AE$95)*100,1)","v":7.2},null,{"$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":5348},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":4.7270000000000003E-3},null,{"$f":"ROUND($AA$88*AC92,0)","v":1890},null,{"$f":"ROUND((AE92/AE$95)*100,1)","v":2.6},null,{"$f":"L42-AE92","v":0},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":0},null,null,null,{"$f":"AE92+AM92","v":1890},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,{"$f":"SUM(AE91:AE92)","v":7238},null,{"$f":"ROUND((AE93/AE$95)*100,1)","v":9.8000000000000007},null,{"$f":"SUM(AI91:AI92)","v":0},null,0,null,null,null,{"$f":"SUM(AO91:AO92)","v":7238},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":24},null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"Y88","v":8172},null,{"$f":"AA88","v":399755},null,null,null,{"$f":"AE88+AE93","v":73903},null,100,null,{"$f":"AI88+AI93","v":27647},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":37.4},null,{"$f":"ROUND(AA95*CUR_FAC,0)","v":2385},null,{"$f":"AO88+AO93","v":76288},null,{"$f":"ROUND((AI95/AO95)*100,1)","v":36.200000000000003}]
[]
[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 $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate SC","index":23,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 19 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 19 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)/",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[2,null," CUST OWNED/LTD MAINT"]
[3,null,"  STANDARD UNIT-COBRAHEAD"]
[4,null,"    MERCURY VAPOR --"]
[5,null,"     7,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC95+(AC95*LT_COS_RATE),2)","v":6.66},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,{"$f":"J22-AY95","v":4.96}]
[6,null,"   10,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC96+(AC96*LT_COS_RATE),2)","v":8.51},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,{"$f":"J23-AY96","v":6.09}]
[7,null,"   21,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC97+(AC97*LT_COS_RATE),2)","v":11.84},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,{"$f":"J24-AY97","v":8.0500000000000007}]
[]
[8,null,"  METAL HALIDE --"]
[9,null,"   14,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC100+(AC100*LT_COS_RATE),2)","v":6.66},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,{"$f":"J27-AY100","v":4.96}]
[10,null,"   20,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC101+(AC101*LT_COS_RATE),2)","v":8.51},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,{"$f":"J28-AY101","v":6.09}]
[11,null,"   36,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC102+(AC102*LT_COS_RATE),2)","v":11.84},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,{"$f":"J29-AY102","v":8.0500000000000007}]
[]
[12,null,"  SODIUM VAPOR--"]
[13,null,"    9,500 LUMEN",null,null,0,null,{"$f":"ROUND(F32*487/12,0)","v":0},null,{"$f":"ROUND(AC105+(AC105*LT_COS_RATE),2)","v":7.92},null,{"$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,{"$f":"J32-AY105","v":6.89}]
[14,null,"   16,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC106+(AC106*LT_COS_RATE),2)","v":8.8699999999999992},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,{"$f":"J33-AY106","v":7.3599999999999994}]
[15,null,"   22,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC107+(AC107*LT_COS_RATE),2)","v":9.77},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,{"$f":"J34-AY107","v":7.76}]
[16,null,"   27,500 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC108+(AC108*LT_COS_RATE),2)","v":9.77},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,{"$f":"J35-AY108","v":7.76}]
[17,null,"   50,000 LUMEN",null,null,0,null,0,null,{"$f":"ROUND(AC109+(AC109*LT_COS_RATE),2)","v":13.37},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,{"$f":"J36-AY109","v":9.2199999999999989}]
[]
[18,null,"DECORATIVE UNITS:"]
[19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[20,null,"    HOLOPHANE",null,null,0,null,0,null,{"$f":"ROUND(AC113+(AC113*LT_COS_RATE),2)","v":8.44},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,{"$f":"J40-AY113","v":6.59}]
[21,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC114+(AC114*LT_COS_RATE),2)","v":8.36},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,{"$f":"J41-AY114","v":6.5499999999999989}]
[22,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC115+(AC115*LT_COS_RATE),2)","v":8.44},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,{"$f":"J42-AY115","v":6.59}]
[23,null,"    ASPEN",null,null,0,null,0,null,{"$f":"ROUND(AC116+(AC116*LT_COS_RATE),2)","v":8.44},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,{"$f":"J43-AY116","v":6.59}]
[]
[24,null," 14,000 LUMEN METAL HALIDE--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current","proposed"]
[25,null,"    TRADITIONAIRE",null,null,0,null,0,null,{"$f":"ROUND(AC119+(AC119*LT_COS_RATE),2)","v":8.36},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,{"$f":"J46-AY119","v":6.5499999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[26,null,"    GRANVILLE ACORN",null,null,0,null,0,null,{"$f":"ROUND(AC120+(AC120*LT_COS_RATE),2)","v":8.44},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,{"$f":"J47-AY120","v":6.59}]
[27,null,"    GAS REPLICA",null,null,0,null,0,null,{"$f":"ROUND(AC121+(AC121*LT_COS_RATE),2)","v":8.44},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,{"$f":"J48-AY121","v":6.59}]
[]
[28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[29,null,"    TOWN & COUNTRY",null,null,0,null,0,null,{"$f":"ROUND(AC124+(AC124*LT_COS_RATE),2)","v":7.81},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,{"$f":"J51-AY124","v":6.7799999999999994}]
[30,null,"    TRADITIONAIRE",null,null,0,null,0,null,7.81,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.7799999999999994]
[31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,8.15,null,0,null,0,null,0,null,0,null,null,null,null,null,null,7.0200000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"487","v":487},{"$f":"ROUND((AW53/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW53/12)*PRO_BASE_FUEL,2)","v":1.03}]
[32,null,"    RECTILINEAR",null,null,0,null,0,null,7.81,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.7799999999999994]
[33,null,"    ASPEN",null,null,0,null,0,null,8.15,null,0,null,0,null,0,null,0,null,null,null,null,null,null,7.0200000000000005]
[34,null,"    HOLOPHANE",null,null,0,null,0,null,8.15,null,0,null,0,null,0,null,0,null,null,null,null,null,null,7.0200000000000005]
[35,null,"    GAS REPLICA",null,null,0,null,0,null,8.15,null,0,null,0,null,0,null,0,null,null,null,null,null,null,7.0200000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$f":"PRO_BASE_FUEL","v":2.5401E-2}]
[]
[36,null,"SODIUM VAPOR --"]
[37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC133+(AC133*LT_COS_RATE),2)","v":10.35},null,{"$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,{"$f":"J60-AY133","v":8.18}]
[38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,{"$f":"ROUND(AC134+(AC134*LT_COS_RATE),2)","v":13.82},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,{"$f":"J61-AY134","v":9.67}]
[]
[39,null," CUST OWNED/CUST MAINT"]
[40,null,"ENERGY ONLY",null,null,2064,null,{"$f":"7607*12","v":91284},null,{"$f":"ROUND(AC137+(AC137*LT_COS_RATE),6)","v":6.0526999999999997E-2},null,{"$f":"ROUND((H64*J64),0)","v":5525},null,{"$f":"ROUND((L64/L$72)*100,1)","v":89.4},null,{"$f":"ROUND((P$72/H$72)*H64,0)","v":545},null,{"$f":"P64+L64","v":6070},null,null,null,null,null,null,{"$f":"J64-PRO_BASE_FUEL","v":3.5125999999999998E-2}]
[41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F64)","v":2064},null,{"$f":"SUM(H22:H64)","v":91284},null,null,null,{"$f":"SUM(L22:L64)","v":5525},null,{"$f":"ROUND((L65/L$72)*100,1)","v":89.4},null,{"$f":"SUM(P22:P64)","v":545},null,{"$f":"SUM(R22:R64)","v":6070}]
[]
[42,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[43,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE141","v":226},null,{"$f":"ROUND((L68/L$72)*100,1)","v":3.7},null,null,null,{"$f":"P68+L68","v":226}]
[44,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$65*J69,0)","v":431},null,{"$f":"ROUND((L69/L$72)*100,1)","v":7},null,null,null,{"$f":"P69+L69","v":431}]
[45,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L69)","v":657},null,{"$f":"ROUND((L70/L$72)*100,1)","v":10.6},null,null,null,{"$f":"SUM(R68:R69)","v":657}]
[]
[46,null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"F65","v":2064},null,{"$f":"H65","v":91284},null,null,null,{"$f":"L70+L65","v":6182},null,100,null,{"$f":"ROUND(H72*CUR_FAC,0)","v":545},null,{"$f":"R70+R65","v":6727}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.005965 PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 19 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 19 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null," CUST OWNED/LTD MAINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"  STANDARD UNIT-COBRAHEAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel",null,"KWH","CURRENT BASE","PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"    MERCURY VAPOR --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL","FUEL","BASEFUEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,4.71,null,{"$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,{"$f":"AC95-AX95","v":3.01},null,803,{"$f":"ROUND((AW95/12)*CUR_BASE_FUEL,2)","v":1.7},{"$f":"ROUND((AW95/12)*PRO_BASE_FUEL,2)","v":1.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"   10,000 LUMEN",null,null,{"$f":"F23","v":0},null,{"$f":"H23","v":0},null,6.02,null,{"$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,{"$f":"AC96-AX96","v":3.5999999999999996},null,1144,{"$f":"ROUND((AW96/12)*CUR_BASE_FUEL,2)","v":2.42},{"$f":"ROUND((AW96/12)*PRO_BASE_FUEL,2)","v":2.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"   21,000 LUMEN",null,null,{"$f":"F24","v":0},null,{"$f":"H24","v":0},null,8.3699999999999992,null,{"$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,{"$f":"AC97-AX97","v":4.5799999999999992},null,1789,{"$f":"ROUND((AW97/12)*CUR_BASE_FUEL,2)","v":3.79},{"$f":"ROUND((AW97/12)*PRO_BASE_FUEL,2)","v":3.79}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  METAL HALIDE --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"   14,000 LUMEN",null,null,{"$f":"F27","v":0},null,{"$f":"H27","v":0},null,4.71,null,{"$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,{"$f":"AC100-AX100","v":3.01},null,803,{"$f":"ROUND((AW100/12)*CUR_BASE_FUEL,2)","v":1.7},{"$f":"ROUND((AW100/12)*PRO_BASE_FUEL,2)","v":1.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"   20,500 LUMEN",null,null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},null,6.02,null,{"$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,{"$f":"AC101-AX101","v":3.5999999999999996},null,1144,{"$f":"ROUND((AW101/12)*CUR_BASE_FUEL,2)","v":2.42},{"$f":"ROUND((AW101/12)*PRO_BASE_FUEL,2)","v":2.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"   36,000 LUMEN",null,null,{"$f":"F29","v":0},null,{"$f":"H29","v":0},null,8.3699999999999992,null,{"$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,{"$f":"AC102-AX102","v":4.5799999999999992},null,1789,{"$f":"ROUND((AW102/12)*CUR_BASE_FUEL,2)","v":3.79},{"$f":"ROUND((AW102/12)*PRO_BASE_FUEL,2)","v":3.79}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"    9,500 LUMEN",null,null,{"$f":"F32","v":0},null,{"$f":"H32","v":0},null,5.6,null,{"$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,{"$f":"AC105-AX105","v":4.5699999999999994},null,{"$f":"487","v":487},{"$f":"ROUND((AW105/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW105/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,6.27,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,{"$f":"AC106-AX106","v":4.76},null,711,{"$f":"ROUND((AW106/12)*CUR_BASE_FUEL,2)","v":1.51},{"$f":"ROUND((AW106/12)*PRO_BASE_FUEL,2)","v":1.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"   22,000 LUMEN",null,null,{"$f":"F34","v":0},null,{"$f":"H34","v":0},null,6.91,null,{"$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,{"$f":"AC107-AX107","v":4.9000000000000004},null,948,{"$f":"ROUND((AW107/12)*CUR_BASE_FUEL,2)","v":2.0099999999999998},{"$f":"ROUND((AW107/12)*PRO_BASE_FUEL,2)","v":2.0099999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"   27,500 LUMEN",null,null,{"$f":"F35","v":0},null,{"$f":"H35","v":0},null,6.91,null,{"$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,{"$f":"AC108-AX108","v":4.9000000000000004},null,948,{"$f":"ROUND((AW108/12)*CUR_BASE_FUEL,2)","v":2.0099999999999998},{"$f":"ROUND((AW108/12)*PRO_BASE_FUEL,2)","v":2.0099999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"   50,000 LUMEN",null,null,{"$f":"F36","v":0},null,{"$f":"H36","v":0},null,9.4499999999999993,null,{"$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,{"$f":"AC109-AX109","v":5.2999999999999989},null,1959,{"$f":"ROUND((AW109/12)*CUR_BASE_FUEL,2)","v":4.1500000000000004},{"$f":"ROUND((AW109/12)*PRO_BASE_FUEL,2)","v":4.1500000000000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"DECORATIVE UNITS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    HOLOPHANE",null,null,{"$f":"F40","v":0},null,{"$f":"H40","v":0},null,5.97,null,{"$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,{"$f":"AC113-AX113","v":4.1199999999999992},null,874,{"$f":"ROUND((AW113/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW113/12)*PRO_BASE_FUEL,2)","v":1.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"    TOWN & COUNTRY",null,null,{"$f":"F41","v":0},null,{"$f":"H41","v":0},null,5.91,null,{"$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,{"$f":"AC114-AX114","v":4.0999999999999996},null,853,{"$f":"ROUND((AW114/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW114/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    GAS REPLICA",null,null,{"$f":"F42","v":0},null,{"$f":"H42","v":0},null,5.97,null,{"$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,{"$f":"AC115-AX115","v":4.1199999999999992},null,874,{"$f":"ROUND((AW115/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW115/12)*PRO_BASE_FUEL,2)","v":1.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"    ASPEN",null,null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,5.97,null,{"$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,{"$f":"AC116-AX116","v":4.1199999999999992},null,874,{"$f":"ROUND((AW116/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW116/12)*PRO_BASE_FUEL,2)","v":1.85}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null," 14,000 LUMEN METAL HALIDE--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"    TRADITIONAIRE",null,null,{"$f":"F46","v":0},null,{"$f":"H46","v":0},null,5.91,null,{"$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,{"$f":"AC119-AX119","v":4.0999999999999996},null,853,{"$f":"ROUND((AW119/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW119/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"    GRANVILLE ACORN",null,null,{"$f":"F47","v":0},null,{"$f":"H47","v":0},null,5.97,null,{"$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,{"$f":"AC120-AX120","v":4.1199999999999992},null,874,{"$f":"ROUND((AW120/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW120/12)*PRO_BASE_FUEL,2)","v":1.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"    GAS REPLICA",null,null,{"$f":"F48","v":0},null,{"$f":"H48","v":0},null,5.97,null,{"$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,{"$f":"AC121-AX121","v":4.1199999999999992},null,874,{"$f":"ROUND((AW121/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW121/12)*PRO_BASE_FUEL,2)","v":1.85}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"    TOWN & COUNTRY",null,null,{"$f":"F51","v":0},null,{"$f":"H51","v":0},null,5.52,null,{"$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,{"$f":"AC124-AX124","v":4.4899999999999993},null,487,{"$f":"ROUND((AW124/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW124/12)*PRO_BASE_FUEL,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"    TRADITIONAIRE",null,null,0,null,0,null,5.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.4899999999999993,null,487,1.03,1.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,5.76,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.63,null,532,1.1299999999999999,1.1299999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"    RECTILINEAR",null,null,0,null,0,null,5.52,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.4899999999999993,null,487,1.03,1.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"    ASPEN",null,null,0,null,0,null,5.76,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.63,null,532,1.1299999999999999,1.1299999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"    HOLOPHANE",null,null,0,null,0,null,5.76,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.63,null,532,1.1299999999999999,1.1299999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"    GAS REPLICA",null,null,0,null,0,null,5.76,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,4.63,null,532,1.1299999999999999,1.1299999999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"SODIUM VAPOR --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"    22,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F60","v":0},null,{"$f":"H60","v":0},null,7.32,null,{"$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,{"$f":"AC133-AX133","v":5.15},null,1023,{"$f":"ROUND((AW133/12)*CUR_BASE_FUEL,2)","v":2.17},{"$f":"ROUND((AW133/12)*PRO_BASE_FUEL,2)","v":2.17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,9.77,null,{"$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,{"$f":"AC134-AX134","v":5.6199999999999992},null,1959,{"$f":"ROUND((AW134/12)*CUR_BASE_FUEL,2)","v":4.1500000000000004},{"$f":"ROUND((AW134/12)*PRO_BASE_FUEL,2)","v":4.1500000000000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null," CUST OWNED/CUST MAINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$f":"PRO_BASE_FUEL","v":2.5401E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"ENERGY ONLY",null,null,{"$f":"F64","v":2064},null,{"$f":"H64","v":91284},null,4.2792999999999998E-2,null,{"$f":"ROUND((AA137*AC137),0)","v":3906},null,{"$f":"ROUND((AE137/AE$145)*100,1)","v":85.6},null,{"$f":"L64-AE137","v":1619},null,{"$f":"ROUND((AI137/AE137)*100,1)","v":41.4},null,{"$f":"ROUND((AM$145/AA$145)*AA137,0)","v":545},null,{"$f":"AM137+AE137","v":4451},null,{"$f":"ROUND((AI137/AO137)*100,1)","v":36.4},null,null,null,{"$f":"AC137-CUR_BASE_FUEL","v":1.7391999999999998E-2}]
[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,{"$f":"SUM(Y95:Y137)","v":2064},null,{"$f":"SUM(AA95:AA137)","v":91284},null,null,null,{"$f":"SUM(AE95:AE137)","v":3906},null,{"$f":"ROUND((AE138/AE$145)*100,1)","v":85.6},null,{"$f":"SUM(AI95:AI137)","v":1619},null,{"$f":"ROUND((AI138/AE138)*100,1)","v":41.4},null,{"$f":"SUM(AM95:AM137)","v":545},null,{"$f":"SUM(AO95:AO137)","v":4451},null,{"$f":"ROUND((AI138/AO138)*100,1)","v":36.4}]
[]
[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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO138-(CUR_BASE_FUEL*AA138)+AO142)*AC141,0)","v":226},null,{"$f":"ROUND((AE141/AE$145)*100,1)","v":5},null,{"$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":226},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":4.7270000000000003E-3},null,{"$f":"ROUND($AA$138*AC142,0)","v":431},null,{"$f":"ROUND((AE142/AE$145)*100,1)","v":9.4},null,{"$f":"L69-AE142","v":0},null,{"$f":"ROUND((AI142/AE142)*100,1)","v":0},null,null,null,{"$f":"AM142+AE142","v":431},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,{"$f":"SUM(AE141:AE142)","v":657},null,{"$f":"ROUND((AE143/AE$145)*100,1)","v":14.4},null,{"$f":"SUM(AI141:AI142)","v":0},null,0,null,null,null,{"$f":"SUM(AO141:AO142)","v":657},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A72","v":46},null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"Y138","v":2064},null,{"$f":"AA138","v":91284},null,null,null,{"$f":"AE143+AE138","v":4563},null,100,null,{"$f":"AI143+AI138","v":1619},null,{"$f":"ROUND((AI145/AE145)*100,1)","v":35.5},null,{"$f":"ROUND(AA145*CUR_FAC,0)","v":545},null,{"$f":"AO143+AO138","v":5108},null,{"$f":"ROUND((AI145/AO145)*100,1)","v":31.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate SE","index":24,"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.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 20 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 20 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)",null,null,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:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counts (March, 2022)",null,"kWh Factor"]
[4,null,"   TOWN & COUNTRY",null,null,{"$f":"AE22","v":6570},null,{"$f":"ROUND(F22*AA22/12,0)","v":467018},null,{"$f":"ROUND(AC78+(AC78*LT_COS_RATE),2)","v":11.5},null,{"$f":"ROUND(F22*J22,0)","v":75555},null,{"$f":"ROUND((L22/L$52)*100,1)","v":24.5},null,{"$f":"ROUND((P$52/H$52)*H22,0)","v":2786},null,{"$f":"P22+L22","v":78341},null,null,null,null,null,null,{"$f":"J22-AY78","v":9.69},null,853,null,{"$f":"6552+336","v":6888},null,{"$f":"ROUND(AC22*$AG$22,0)-1","v":6570},null,{"$f":"23664/SUM(AC21:AC45)","v":0.95403967102080312},null,"Total Lights Factor"]
[5,null,"    HOLOPHANE",null,null,{"$f":"AE23","v":2186},null,{"$f":"ROUND(F23*AA23/12,0)","v":159214},null,{"$f":"ROUND(AC79+(AC79*LT_COS_RATE),2)","v":11.54},null,{"$f":"ROUND(F23*J23,0)","v":25226},null,{"$f":"ROUND((L23/L$52)*100,1)","v":8.1999999999999993},null,{"$f":"ROUND((P$52/H$52)*H23,0)","v":950},null,{"$f":"P23+L23","v":26176},null,null,null,null,null,null,{"$f":"J23-AY79","v":9.69},null,874,null,{"$f":"2232+36+24","v":2292},null,{"$f":"ROUND(AC23*$AG$22,0)-1","v":2186}]
[6,null,"    GAS REPLICA",null,null,664,null,48361,null,{"$f":"ROUND(AC80+(AC80*LT_COS_RATE),2)","v":11.54},null,{"$f":"ROUND(F24*J24,0)","v":7663},null,{"$f":"ROUND((L24/L$52)*100,1)","v":2.5},null,{"$f":"ROUND((P$52/H$52)*H24,0)","v":289},null,{"$f":"P24+L24","v":7952},null,null,null,null,null,null,{"$f":"J24-AY80","v":9.69},null,874,null,{"$f":"36+324+132+204","v":696},null,{"$f":"ROUND(AC24*$AG$22,0)","v":664}]
[7,null,"    ASPEN",null,null,126,null,9177,null,{"$f":"ROUND(AC81+(AC81*LT_COS_RATE),2)","v":11.54},null,{"$f":"ROUND(F25*J25,0)","v":1454},null,{"$f":"ROUND((L25/L$52)*100,1)","v":0.5},null,{"$f":"ROUND((P$52/H$52)*H25,0)","v":55},null,{"$f":"P25+L25","v":1509},null,null,null,null,null,null,{"$f":"J25-AY81","v":9.69},null,874,null,132,null,126]
[]
[8,null,"METAL HALIDE 14,000 LUMEN:"]
[9,null,"    TRADITIONAIRE",null,null,3010,null,{"$f":"ROUND(F28*AA28/12,0)","v":213961},null,{"$f":"ROUND(AC84+(AC84*LT_COS_RATE),2)","v":11.5},null,{"$f":"ROUND(F28*J28,0)","v":34615},null,{"$f":"ROUND((L28/L$52)*100,1)","v":11.2},null,{"$f":"ROUND((P$52/H$52)*H28,0)","v":1276},null,{"$f":"P28+L28","v":35891},null,null,null,null,null,null,{"$f":"J28-AY84","v":9.69},null,853,null,3156,null,{"$f":"ROUND(AC28*$AG$22,0)-1","v":3010}]
[10,null,"    GRANVILLE ACORN",null,null,0,null,0,null,{"$f":"ROUND(AC85+(AC85*LT_COS_RATE),2)","v":11.54},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,{"$f":"J29-AY85","v":9.69},null,874,null,0,null,0]
[11,null,"    GAS REPLICA",null,null,424,null,30881,null,{"$f":"ROUND(AC86+(AC86*LT_COS_RATE),2)","v":11.54},null,{"$f":"ROUND(F30*J30,0)","v":4893},null,{"$f":"ROUND((L30/L$52)*100,1)","v":1.6},null,{"$f":"ROUND((P$52/H$52)*H30,0)","v":184},null,{"$f":"P30+L30","v":5077},null,null,null,null,null,null,{"$f":"J30-AY86","v":9.69},null,874,null,444,null,424]
[]
[12,null,"SODIUM VAPOR 9,500 LUMEN:"]
[13,null,"   TOWN & COUNTRY",null,null,3104,null,{"$f":"ROUND(F33*AA33/12,0)","v":125971},null,{"$f":"ROUND(AC89+(AC89*LT_COS_RATE),2)","v":12.45},null,{"$f":"ROUND(F33*J33,0)","v":38645},null,{"$f":"ROUND((L33/L$52)*100,1)","v":12.5},null,{"$f":"ROUND((P$52/H$52)*H33,0)","v":751},null,{"$f":"P33+L33","v":39396},null,null,null,null,null,null,{"$f":"J33-AY89","v":11.42},null,487,null,3252,null,{"$f":"ROUND(AC33*$AG$22,0)+1","v":3104}]
[15,null,"    HOLOPHANE",null,null,2312,null,102499,null,12.63,null,{"$f":"ROUND(F34*J34,0)","v":29201},null,9.5,null,611,null,{"$f":"P34+L34","v":29812},null,null,null,null,null,null,11.5,null,532,null,2424,null,{"$f":"ROUND(AC34*$AG$22,0)-1","v":2312}]
[16,null,"    RECTILINEAR",null,null,928,null,37661,null,12.45,null,{"$f":"ROUND(F35*J35,0)","v":11554},null,3.7,null,225,null,{"$f":"P35+L35","v":11779},null,null,null,null,null,null,11.42,null,487,null,972,null,{"$f":"ROUND(AC35*$AG$22,0)+1","v":928}]
[17,null,"    GAS REPLICA",null,null,1214,null,53821,null,12.62,null,{"$f":"ROUND(F36*J36,0)","v":15321},null,5,null,321,null,{"$f":"P36+L36","v":15642},null,null,null,null,null,null,11.489999999999998,null,532,null,{"$f":"588+72+612","v":1272},null,1214]
[19,null,"    ASPEN",null,null,2496,null,110656,null,12.62,null,{"$f":"ROUND(F37*J37,0)","v":31500},null,10.199999999999999,null,660,null,{"$f":"P37+L37","v":32160},null,null,null,null,null,null,11.489999999999998,null,532,null,2616,null,2496]
[14,null,"   TRADITIONAIRE",null,null,0,null,0,null,12.45,null,{"$f":"ROUND(F38*J38,0)","v":0},null,0,null,0,null,{"$f":"P38+L38","v":0},null,null,null,null,null,null,11.42,null,487,null,0,null,0]
[18,null,"    GRANVILLE ACORN",null,null,148,null,6561,null,12.62,null,1868,null,0.6,null,39,null,1907,null,null,null,null,null,null,11.489999999999998,null,532,null,{"$f":"84+72","v":156},null,{"$f":"ROUND(AC39*$AG$22,0)-1","v":148}]
[]
[20,null,"SODIUM VAPOR:"]
[21,null,"  22,000 LUMEN (RECTILINEAR)",null,null,458,null,{"$f":"ROUND(F42*AA42/12,0)","v":39045},null,{"$f":"ROUND(AC98+(AC98*LT_COS_RATE),2)","v":17.95},null,{"$f":"ROUND(F42*J42,0)","v":8221},null,{"$f":"ROUND((L42/L$52)*100,1)","v":2.7},null,{"$f":"ROUND((P$52/H$52)*H42,0)","v":233},null,{"$f":"P42+L42","v":8454},null,null,null,null,null,null,{"$f":"J42-AY98","v":15.78},null,1023,null,480,null,458]
[22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,24,null,3918,null,{"$f":"ROUND(AC99+(AC99*LT_COS_RATE),2)","v":23.88},null,{"$f":"ROUND(F43*J43,0)","v":573},null,{"$f":"ROUND((L43/L$52)*100,1)","v":0.2},null,{"$f":"ROUND((P$52/H$52)*H43,0)","v":23},null,{"$f":"P43+L43","v":596},null,null,null,null,null,null,{"$f":"J43-AY99","v":19.729999999999997},null,1959,null,24,null,{"$f":"ROUND(AC43*$AG$22,0)+1","v":24}]
[23,null,"  50,000 LUMEN (SETBACK)",null,null,0,null,0,null,{"$f":"ROUND(AC100+(AC100*LT_COS_RATE),2)","v":23.88},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,{"$f":"J44-AY100","v":19.729999999999997},null,1959,null,0,null,0]
[24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":23664},null,{"$f":"SUM(H22:H44)","v":1408744},null,null,null,{"$f":"SUM(L22:L44)","v":286289},null,{"$f":"ROUND((L45/L$52)*100,1)","v":92.7},null,{"$f":"SUM(P22:P44)","v":8403},null,{"$f":"SUM(R22:R44)","v":294692}]
[]
[25,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[26,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,null,null,{"$f":"AE104","v":15985},null,{"$f":"ROUND((L48/L$52)*100,1)","v":5.2},null,null,null,{"$f":"P48+L48","v":15985}]
[29,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND($H$45*J49,0)","v":6659},null,{"$f":"ROUND((L49/L$52)*100,1)","v":2.2000000000000002},null,null,null,{"$f":"P49+L49","v":6659}]
[30,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L49)","v":22644},null,{"$f":"ROUND((L50/L$52)*100,1)","v":7.3},null,null,null,{"$f":"SUM(R48:R49)","v":22644}]
[]
[31,null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":23664},null,{"$f":"SUM(H22:H44)","v":1408744},null,null,null,{"$f":"L50+L45","v":308933},null,100,null,{"$f":"ROUND(H52*CUR_FAC,0)+1","v":8404},null,{"$f":"R50+R45","v":317336}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(PRO_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,"SE Summary",null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,{"$f":"H52/12","v":117395.33333333333},null,117000,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 20 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 20 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE",null,null,null,"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,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$f":"PRO_BASE_FUEL","v":2.5401E-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":6570},null,{"$f":"H22","v":467018},null,8.1300000000000008,null,{"$f":"ROUND(Y78*AC78,0)","v":53414},null,{"$f":"ROUND((AE78/AE$108)*100,1)","v":23.7},null,{"$f":"L22-AE78","v":22141},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":41.5},null,{"$f":"ROUND((AM$108/AA$108)*AA78,0)","v":2786},null,{"$f":"AM78+AE78","v":56200},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":39.4},null,null,null,{"$f":"AC78-AX78","v":6.32},null,{"$f":"853","v":853},{"$f":"ROUND((AW78/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW78/12)*PRO_BASE_FUEL,2)","v":1.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"    HOLOPHANE",null,null,{"$f":"F23","v":2186},null,{"$f":"H23","v":159214},null,8.16,null,{"$f":"ROUND(Y79*AC79,0)","v":17838},null,{"$f":"ROUND((AE79/AE$108)*100,1)","v":7.9},null,{"$f":"L23-AE79","v":7388},null,{"$f":"IF(AE79=0,\"0.0 \",ROUND((AI79/AE79)*100,1))","v":41.4},null,{"$f":"ROUND((AM$108/AA$108)*AA79,0)","v":950},null,{"$f":"AM79+AE79","v":18788},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":39.299999999999997},null,null,null,{"$f":"AC79-AX79","v":6.3100000000000005},null,874,{"$f":"ROUND((AW79/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW79/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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,{"$f":"F24","v":664},null,{"$f":"H24","v":48361},null,8.16,null,{"$f":"ROUND(Y80*AC80,0)","v":5418},null,{"$f":"ROUND((AE80/AE$108)*100,1)","v":2.4},null,{"$f":"L24-AE80","v":2245},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":41.4},null,{"$f":"ROUND((AM$108/AA$108)*AA80,0)","v":289},null,{"$f":"AM80+AE80","v":5707},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":39.299999999999997},null,null,null,{"$f":"AC80-AX80","v":6.3100000000000005},null,874,{"$f":"ROUND((AW80/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW80/12)*PRO_BASE_FUEL,2)","v":1.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"    ASPEN",null,null,{"$f":"F25","v":126},null,{"$f":"H25","v":9177},null,8.16,null,{"$f":"ROUND(Y81*AC81,0)","v":1028},null,{"$f":"ROUND((AE81/AE$108)*100,1)","v":0.5},null,{"$f":"L25-AE81","v":426},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":41.4},null,{"$f":"ROUND((AM$108/AA$108)*AA81,0)","v":55},null,{"$f":"AM81+AE81","v":1083},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":39.299999999999997},null,null,null,{"$f":"AC81-AX81","v":6.3100000000000005},null,874,{"$f":"ROUND((AW81/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW81/12)*PRO_BASE_FUEL,2)","v":1.85}]
[]
[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,{"$f":"F28","v":3010},null,{"$f":"H28","v":213961},null,8.1300000000000008,null,{"$f":"ROUND(Y84*AC84,0)","v":24471},null,{"$f":"ROUND((AE84/AE$108)*100,1)","v":10.9},null,{"$f":"L28-AE84","v":10144},null,{"$f":"IF(AE84=0,\"0.0 \",ROUND((AI84/AE84)*100,1))","v":41.5},null,{"$f":"ROUND((AM$108/AA$108)*AA84,0)","v":1276},null,{"$f":"AM84+AE84","v":25747},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":39.4},null,null,null,{"$f":"AC84-AX84","v":6.32},null,853,{"$f":"ROUND((AW84/12)*CUR_BASE_FUEL,2)","v":1.81},{"$f":"ROUND((AW84/12)*PRO_BASE_FUEL,2)","v":1.81}]
[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,8.16,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":6.3100000000000005},null,874,{"$f":"ROUND((AW85/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW85/12)*PRO_BASE_FUEL,2)","v":1.85}]
[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,{"$f":"F30","v":424},null,{"$f":"H30","v":30881},null,8.16,null,{"$f":"ROUND(Y86*AC86,0)","v":3460},null,{"$f":"ROUND((AE86/AE$108)*100,1)","v":1.5},null,{"$f":"L30-AE86","v":1433},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":41.4},null,{"$f":"ROUND((AM$108/AA$108)*AA86,0)","v":184},null,{"$f":"AM86+AE86","v":3644},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":39.299999999999997},null,null,null,{"$f":"AC86-AX86","v":6.3100000000000005},null,874,{"$f":"ROUND((AW86/12)*CUR_BASE_FUEL,2)","v":1.85},{"$f":"ROUND((AW86/12)*PRO_BASE_FUEL,2)","v":1.85}]
[]
[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,{"$f":"F33","v":3104},null,{"$f":"H33","v":125971},null,8.8000000000000007,null,{"$f":"ROUND(Y89*AC89,0)","v":27315},null,{"$f":"ROUND((AE89/AE$108)*100,1)","v":12.1},null,{"$f":"L33-AE89","v":11330},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":41.5},null,{"$f":"ROUND((AM$108/AA$108)*AA89,0)","v":751},null,{"$f":"AM89+AE89","v":28066},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":40.4},null,null,null,{"$f":"AC89-AX89","v":7.7700000000000005},null,487,{"$f":"ROUND((AW89/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW89/12)*PRO_BASE_FUEL,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"    HOLOPHANE",null,null,2312,null,102499,null,8.93,null,{"$f":"ROUND(Y90*AC90,0)","v":20646},null,9.1999999999999993,null,8555,null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":41.4},null,611,null,{"$f":"AM90+AE90","v":21257},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":40.200000000000003},null,null,null,{"$f":"AC90-AX90","v":7.8},null,532,{"$f":"ROUND((AW90/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW90/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"    RECTILINEAR",null,null,928,null,37661,null,8.8000000000000007,null,{"$f":"ROUND(Y91*AC91,0)","v":8166},null,3.6,null,3388,null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":41.5},null,225,null,{"$f":"AM91+AE91","v":8391},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":40.4},null,null,null,{"$f":"AC91-AX91","v":7.7700000000000005},null,487,{"$f":"ROUND((AW91/12)*CUR_BASE_FUEL,2)","v":1.03},{"$f":"ROUND((AW91/12)*PRO_BASE_FUEL,2)","v":1.03}]
[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,1214,null,53821,null,8.92,null,{"$f":"ROUND(Y92*AC92,0)","v":10829},null,4.8,null,4492,null,{"$f":"IF(AE92=0,\"0.0 \",ROUND((AI92/AE92)*100,1))","v":41.5},null,321,null,{"$f":"AM92+AE92","v":11150},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":40.299999999999997},null,null,null,{"$f":"AC92-AX92","v":7.79},null,532,{"$f":"ROUND((AW92/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW92/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    ASPEN",null,null,2496,null,110656,null,8.92,null,{"$f":"ROUND(Y93*AC93,0)","v":22264},null,9.9,null,9236,null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":41.5},null,660,null,{"$f":"AM93+AE93","v":22924},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":40.299999999999997},null,null,null,{"$f":"AC93-AX93","v":7.79},null,532,{"$f":"ROUND((AW93/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW93/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[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,8.8000000000000007,null,{"$f":"ROUND(Y94*AC94,0)","v":0},null,0,null,0,null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":"0.0 "},null,0,null,{"$f":"AM94+AE94","v":0},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":"0.0 "},null,null,null,7.7700000000000005,null,487,1.03,1.03]
[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,148,null,6561,null,8.92,null,1320,null,0.6,null,548,null,41.5,null,39,null,1359,null,40.299999999999997,null,null,null,7.79,null,532,1.1299999999999999,1.1299999999999999]
[]
[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,{"$f":"F42","v":458},null,{"$f":"H42","v":39045},null,12.69,null,{"$f":"ROUND(Y98*AC98,0)","v":5812},null,{"$f":"ROUND((AE98/AE$108)*100,1)","v":2.6},null,{"$f":"L42-AE98","v":2409},null,{"$f":"IF(AE98=0,\"0.0 \",ROUND((AI98/AE98)*100,1))","v":41.4},null,{"$f":"ROUND((AM$108/AA$108)*AA98,0)","v":233},null,{"$f":"AM98+AE98","v":6045},null,{"$f":"IF(AO98=0,\"0.0 \",ROUND((AI98/AO98)*100,1))","v":39.9},null,null,null,{"$f":"AC98-AX98","v":10.52},null,1023,{"$f":"ROUND((AW98/12)*CUR_BASE_FUEL,2)","v":2.17},{"$f":"ROUND((AW98/12)*PRO_BASE_FUEL,2)","v":2.17}]
[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,16.88,null,{"$f":"ROUND(Y99*AC99,0)","v":405},null,{"$f":"ROUND((AE99/AE$108)*100,1)","v":0.2},null,{"$f":"L43-AE99","v":168},null,{"$f":"IF(AE99=0,\"0.0 \",ROUND((AI99/AE99)*100,1))","v":41.5},null,{"$f":"ROUND((AM$108/AA$108)*AA99,0)","v":23},null,{"$f":"AM99+AE99","v":428},null,{"$f":"IF(AO99=0,\"0.0 \",ROUND((AI99/AO99)*100,1))","v":39.299999999999997},null,null,null,{"$f":"AC99-AX99","v":12.729999999999999},null,1959,{"$f":"ROUND((AW99/12)*CUR_BASE_FUEL,2)","v":4.1500000000000004},{"$f":"ROUND((AW99/12)*PRO_BASE_FUEL,2)","v":4.1500000000000004}]
[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,16.88,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":12.729999999999999},null,1959,{"$f":"ROUND((AW100/12)*CUR_BASE_FUEL,2)","v":4.1500000000000004},{"$f":"ROUND((AW100/12)*PRO_BASE_FUEL,2)","v":4.1500000000000004}]
[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,{"$f":"SUM(Y78:Y100)","v":23664},null,{"$f":"SUM(AA78:AA100)","v":1408744},null,null,null,{"$f":"SUM(AE78:AE100)","v":202386},null,{"$f":"ROUND((AE101/AE$108)*100,1)","v":89.9},null,{"$f":"SUM(AI78:AI100)","v":83903},null,{"$f":"IF(AE101=0,\"0.0 \",ROUND((AI101/AE101)*100,1))","v":41.5},null,{"$f":"SUM(AM78:AM100)","v":8403},null,{"$f":"SUM(AO78:AO100)","v":210789},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":39.799999999999997}]
[]
[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,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO101-(CUR_BASE_FUEL*AA101)+AO105)*AC104,0)","v":15985},null,{"$f":"ROUND((AE104/AE$108)*100,1)","v":7.1},null,{"$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":15985},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":4.7270000000000003E-3},null,{"$f":"ROUND($AA$101*AC105,0)","v":6659},null,{"$f":"ROUND((AE105/AE$108)*100,1)","v":3},null,{"$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":6659},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,{"$f":"SUM(AE104:AE105)","v":22644},null,{"$f":"ROUND((AE106/AE$108)*100,1)","v":10.1},null,{"$f":"SUM(AI104:AI105)","v":0},null,0,null,null,null,{"$f":"SUM(AO104:AO105)","v":22644},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A52","v":31},null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"Y101","v":23664},null,{"$f":"AA101","v":1408744},null,null,null,{"$f":"AE106+AE101","v":225030},null,100,null,{"$f":"AI106+AI101","v":83903},null,{"$f":"ROUND((AI108/AE108)*100,1)","v":37.299999999999997},null,{"$f":"ROUND(AA108*CUR_FAC,0)+1","v":8404},null,{"$f":"AO106+AO101","v":233433},null,{"$f":"ROUND((AI108/AO108)*100,1)","v":35.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 $0.025401  PER KWH."}]

{"sheet":"Rate LED","index":25,"n_rows":471,"n_cols":43,"rows_kept":471,"cut":false,"hidden":false,"merged":[[263,19,263,42],[332,19,332,42],[401,19,401,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,0.41442299999999999]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 21 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 21 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"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,{"$f":"ROUND(F20*AC19/12,0)","v":0},null,4.25,2.9,{"$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,{"$f":"ROUND(F21*AC20/12,0)","v":0},null,4.3,2.9,{"$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,{"$f":"ROUND((12/12)*1.41,0)*12","v":12},null,204,null,3.93,2.9,82,null,0,null,null,null,{"$f":"L22+P22","v":82},null,null,null,null,null,null,null,null,17,null,204]
[6,null,"   70W Standard LED",null,null,{"$f":"ROUND((24/12)*1.41,0)*12","v":36},null,612,null,4.32,2.9,260,null,0,null,null,null,{"$f":"L23+P23","v":260},null,null,null,null,null,null,null,null,24,null,288]
[7,null,"   110W Standard LED",null,null,0,null,0,null,4.8899999999999997,2.9,0,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,4.9400000000000004,2.9,0,null,0,null,null,null,{"$f":"L25+P25","v":0},null,null,null,null,null,null,null,null,52,null,624]
[9,null,"   220W Standard LED",null,null,0,null,0,null,6.46,3.54,0,null,0,null,null,null,{"$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,6.51,3.54,0,null,0,null,null,null,{"$f":"L27+P27","v":0},null,null,null,null,null,null,null,null,97,null,1164]
[11,null,"   50W Acorn LED",null,null,0,null,0,null,11.98,2.9,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[12,null,"   50W Deluxe Acorn LED",null,null,0,null,0,null,13.36,2.9,0,null,0,null,null,null,{"$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,13.75,2.9,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,24,null,288]
[14,null,"   50W Traditional LED",null,null,{"$f":"ROUND((780/12)*1.41,0)*12","v":1104},null,26496,null,6.45,2.9,10322,null,0,null,null,null,10322,null,null,null,null,null,null,null,null,17,null,204]
[15,null,"   50W Open Traditional LED",null,null,0,null,0,null,6.72,2.9,0,null,0,null,null,null,{"$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,12.3,2.9,0,null,0,null,null,null,{"$f":"L33+P33","v":0},null,null,null,null,null,null,null,null,17,null,204]
[17,null,"   50W Enterprise LED",null,null,0,null,0,null,11.8,2.9,0,null,0,null,null,null,{"$f":"L34+P34","v":0},null,null,null,null,null,null,null,null,17,null,204]
[18,null,"   70W Sanibel LED",null,null,0,null,0,null,15,2.9,0,null,0,null,null,null,{"$f":"L35+P35","v":0},null,null,null,null,null,null,null,null,24,null,288]
[19,null,"   150W Sanibel LED",null,null,0,null,0,null,15.63,2.9,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,52,null,624]
[20,null,"   150W LED Teardrop",null,null,0,null,0,null,18.8,2.9,0,null,0,null,null,null,{"$f":"L37+P37","v":0},null,null,null,null,null,null,null,null,52,null,624]
[21,null,"   50W LED Teardrop Pedestrian",null,null,0,null,0,null,15.36,2.9,0,null,0,null,null,null,{"$f":"L38+P38","v":0},null,null,null,null,null,null,null,null,17,null,204]
[22,null,"   220W LED Shoebox",null,null,0,null,0,null,11.66,3.54,0,null,0,null,null,null,{"$f":"L39+P39","v":0},null,null,null,null,null,null,null,null,76,null,912]
[23,null,"   420W LED Shoebox",null,null,0,null,0,null,17.309999999999999,3.54,0,null,0,null,null,null,{"$f":"L40+P40","v":0},null,null,null,null,null,null,null,null,146,null,1752]
[24,null,"   530W LED Shoebox",null,null,0,null,0,null,19.95,3.54,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,184,null,2208]
[25,null,"   150W Clermont LED",null,null,0,null,0,null,20.51,2.9,0,null,0,null,null,null,{"$f":"L42+P42","v":0},null,null,null,null,null,null,null,null,52,null,624]
[26,null,"   130W Flood LED",null,null,0,null,0,null,7.37,2.9,0,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,11.5,3.54,0,null,0,null,null,null,{"$f":"L44+P44","v":0},null,null,null,null,null,null,null,null,90,null,1080]
[28,null,"   50W Monticello LED",null,null,0,null,0,null,13.81,2.9,0,null,0,null,null,null,{"$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,13.15,2.9,0,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,0,null,14.37,2.9,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,17,null,204]
[31,null,"   50W Mitchell Top Hat LED",null,null,0,null,0,null,13.15,2.9,0,null,0,null,null,null,{"$f":"L48+P48","v":0},null,null,null,null,null,null,null,null,17,null,204]
[32,null,"   50W Mitchell Top Hat with Ribs, Bands, and Medallions LED",null,null,0,null,0,null,14.37,2.9,0,null,0,null,null,null,{"$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,0,null,13.75,2.9,0,null,0,null,null,null,{"$f":"L50+P50","v":0},null,null,null,null,null,null,null,null,17,null,204]
[34,null,"   150W LED Shoebox",null,null,0,null,0,null,10.73,2.9,{"$f":"ROUND((F51*(J51+K51)),0)","v":0},null,0,null,null,null,{"$f":"L51+P51","v":0}]
[35,null,"   50W Sanibel LED",null,null,0,null,0,null,14.23,2.9,0,null,0,null,null,null,0]
[36,null,"   40W Acorn No Finial LED",null,null,0,null,0,null,11.48,2.9,0,null,0,null,null,null,0]
[37,null,"   50W Ocala Acorn LED",null,null,0,null,0,null,6.87,2.9,0,null,0,null,null,null,0]
[38,null,"   50W Deluxe Traditional LED",null,null,0,null,0,null,13.12,2.9,0,null,0,null,null,null,0]
[39,null,"   30W Town & Country LED",null,null,0,null,0,null,5.47,2.9,0,null,0,null,null,null,0]
[40,null,"   30W Open Town & Country LED",null,null,0,null,0,null,5.21,2.9,0,null,0,null,null,null,0]
[41,null,"   150W Enterprise LED",null,null,0,null,0,null,11.72,2.9,0,null,0,null,null,null,0]
[42,null,"   220W Enterprise LED",null,null,0,null,0,null,12.06,3.54,0,null,0,null,null,null,0]
[43,null,"   50W Clermont LED",null,null,0,null,0,null,19.12,2.9,0,null,0,null,null,null,0]
[44,null,"   30W Gaslight Replica LED",null,null,0,null,0,null,21.81,2.9,0,null,0,null,null,null,0]
[45,null,"   50W Cobra LED",null,null,0,null,0,null,4.2699999999999996,2.9,0,null,0,null,null,null,0]
[46,null,"   70W Cobra LED",null,null,0,null,0,null,4.43,2.9,0,null,0,null,null,null,0]
[47,null,"TOTAL LED FIXTURES",null,null,{"$f":"SUM(F20:F50)","v":1152},null,{"$f":"SUM(H20:H50)","v":27312},null,null,null,{"$f":"SUM(L20:L50)","v":10664},null,null,null,null,null,{"$f":"SUM(R20:R50)","v":10664}]
[]
[48,null,"ENERGY CHARGE (1A)",null,null,null,null,{"$f":"H64","v":27312},null,{"$f":"ROUND(AC316+(AC316*$AG$1),6)","v":6.0526999999999997E-2},null,{"$f":"H66*J66","v":1653.1134239999999},null,null,null,null,null,{"$f":"L66+P66","v":1653.1134239999999}]
[]
[49,null,"POLES"]
[50,null,"   Style A 12 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,9.6685684128249978,null,{"$f":"ROUND((F69*J69),0)","v":0},null,0,null,null,null,{"$f":"L69+P69","v":0}]
[51,null,"   Style A 15 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,9.0041983046749987,null,0,null,0,null,null,null,0]
[52,null,"   Style A 15 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,11.215171372824997,null,0,null,0,null,null,null,0]
[53,null,"   Style A 18 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,9.2131987046749995,null,0,null,0,null,null,null,0]
[54,null,"   Style A 17 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,11.957122792824999,null,0,null,0,null,null,null,0]
[55,null,"   Style A 25 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,12.170554364674999,null,0,null,0,null,null,null,0]
[56,null,"   Style A 22 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,15.092128792825001,null,0,null,0,null,null,null,0]
[57,null,"   Style A 30 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,13.821657524674999,null,0,null,0,null,null,null,0]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.025401  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 22 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 22 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[58,null,"LED","STREET LIGHTING -- LED (CONT'D)"]
[59,null,"POLES (CONT'D)"]
[{"$f":"A100+1","v":60},null,"   Style A 27 Ft Long Anchor Base  Top Tenon Aluminum",null,null,0,null,null,null,20.175269684674998,null,{"$f":"ROUND((F101*J101),0)","v":0},null,0,null,null,null,{"$f":"L101+P101","v":0}]
[{"$f":"A101+1","v":61},null,"   Style A 35 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,16.047511784674999,null,0,null,0,null,null,null,0]
[62,null,"   Style A 32 Ft Long Anchor Base  Top Tenon Aluminum",null,null,0,null,null,null,20.708220704675,null,0,null,0,null,null,null,0]
[63,null,"   Style A 41 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,19.652768684674996,null,0,null,0,null,null,null,0]
[64,null,"   Style B 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,10.985270932824998,null,0,null,0,null,null,null,0]
[65,null,"   Style C 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,13.367875492825002,null,0,null,0,null,null,null,0]
[66,null,"   Style C 12 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,16.199830912824996,null,0,null,0,null,null,null,0]
[67,null,"   Style C 14 Ft Long Anchor Base Top Tenon Steel",null,null,0,null,null,null,15.280229152825001,null,0,null,0,null,null,null,0]
[68,null,"   Style C 21 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,34.132065232824999,null,0,null,0,null,null,null,0]
[69,null,"   Style C 23 Ft Long Anchor Base Boston Harbor Steel",null,null,0,null,null,null,39.639225772824993,null,0,null,0,null,null,null,0]
[70,null,"   Style D 12 Ft Long Anchor Base Breakaway Aluminum",null,null,0,null,null,null,12.761774332824999,null,0,null,0,null,null,null,0]
[71,null,"   Style E 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,13.367875492825002,null,0,null,0,null,null,null,0]
[72,null,"   Style F 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,16.304331112825,null,0,null,0,null,null,null,0]
[73,null,"   Legacy Style 39 Ft Direct Buried Single or Twin Side Mount Aluminum Satin Finish",null,null,0,null,null,null,21.669622544674997,null,0,null,0,null,null,null,0]
[74,null,"   Legacy Style 27 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,21.183487614275002,null,0,null,0,null,null,null,0]
[75,null,"   Legacy Style 33 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,22.144889454274999,null,0,null,0,null,null,null,0]
[76,null,"   Legacy Style 37 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish",null,null,0,null,null,null,24.454343874274997,null,0,null,0,null,null,null,0]
[77,null,"   30' Class 7 Wood Pole",null,null,0,null,null,null,6.7080154100750002,null,0,null,0,null,null,null,0]
[78,null,"   35' Class 5 Wood Pole",null,null,0,null,null,null,7.4975144210749987,null,0,null,0,null,null,null,0]
[79,null,"   40' Class 4 Wood Pole",null,null,0,null,null,null,8.5002983402750001,null,0,null,0,null,null,null,0]
[80,null,"   45' Class 4 Wood Pole",null,null,0,null,null,null,8.8504785104749999,null,0,null,0,null,null,null,0]
[81,null,"   15' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,10.404500984675002,null,0,null,0,null,null,null,0]
[82,null,"   20' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,10.916551964675,null,0,null,0,null,null,null,0]
[83,null,"   15' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,9.0041983046749987,null,0,null,0,null,null,null,0]
[84,null,"   20' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,10.623951404674999,null,0,null,0,null,null,null,0]
[85,null,"   21' Style A - Fluted - Direct Buried",null,null,0,null,null,null,14.89,null,{"$f":"ROUND((F126*J126),0)","v":0},null,0,null,null,null,{"$f":"L126+P126","v":0}]
[86,null,"   30' Style A - Transformer Base - Anchor Base",null,null,0,null,null,null,22.56,null,0,null,0,null,null,null,0]
[87,null,"   35' Style A - Transformer Base - Anchor Base",null,null,0,null,null,null,25.4,null,0,null,0,null,null,null,0]
[88,null,"   19' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,20.25,null,0,null,0,null,null,null,0]
[89,null,"   24' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,21.43,null,0,null,0,null,null,null,0]
[90,null,"   27' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,20.49,null,0,null,0,null,null,null,0]
[91,null,"   32' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,20.98,null,0,null,0,null,null,null,0]
[92,null,"   37' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,22.33,null,0,null,0,null,null,null,0]
[93,null,"   42' Style A - Breakaway - Direct Buried",null,null,0,null,null,null,23.08,null,0,null,0,null,null,null,0]
[94,null,"   17' Style B - Anchor Base",null,null,0,null,null,null,15.57,null,0,null,0,null,null,null,0]
[95,null,"   17' Style C - Post Top - Anchor Base",null,null,0,null,null,null,16.8,null,0,null,0,null,null,null,0]
[96,null,"   17' Style C - Davit - Anchor Base",null,null,0,null,null,null,26.57,null,0,null,0,null,null,null,0]
[97,null,"   17' Style C - Boston Harbor - Anchor Base",null,null,0,null,null,null,25.91,null,0,null,0,null,null,null,0]
[98,null,"   25' Style D - Boston Harbor - Anchor Base",null,null,0,null,null,null,30.21,null,0,null,0,null,null,null,0]
[99,null,"   50' Wood - Direct Buried",null,null,0,null,null,null,11.02,null,0,null,0,null,null,null,0]
[100,null,"   55' Wood - Direct Buried",null,null,0,null,null,null,11.61,null,0,null,0,null,null,null,0]
[101,null,"   18' Style C - Breakaway - Direct Buried",null,null,0,null,null,null,22.97,null,0,null,0,null,null,null,0]
[102,null,"   Shroud - Standard Style for anchor base poles",null,null,0,null,null,null,2.8056716023699995,null,0,null,0,null,null,null,0]
[103,null,"   Shroud - Style B Pole for smooth and fluted poles",null,null,0,null,null,null,6.6721790023700001,null,0,null,0,null,null,null,0]
[104,null,"   Shroud - Style C Pole for smooth and fluted poles",null,null,0,null,null,null,8.3337321823700012,null,0,null,0,null,null,null,0]
[105,null,"   Shroud - Style D Pole for smooth and fluted poles ",null,null,0,null,null,null,10.287885922369998,null,0,null,0,null,null,null,0]
[106,null,"   Shroud - Style B - Assembly",null,null,0,null,null,null,8.7200000000000006,null,{"$f":"ROUND((F147*J147),0)","v":0},null,0,null,null,null,{"$f":"L147+P147","v":0}]
[107,null,"   Shroud - Style C - Assembly",null,null,0,null,null,null,10.25,null,0,null,0,null,null,null,0]
[108,null,"   Shroud - Style D - Assembly",null,null,0,null,null,null,12.49,null,0,null,0,null,null,null,0]
[109,null,"   Shroud - Style Standard - Assembly 6\"/15\"",null,null,0,null,null,null,4.87,null,0,null,0,null,null,null,0]
[110,null,"   Shroud - Style Standard - Assembly 6\"/18\"",null,null,0,null,null,null,5.3,null,0,null,0,null,null,null,0]
[111,null,"TOTAL LED POLES",null,null,{"$f":"SUM(F69:F151)","v":0},null,null,null,null,null,{"$f":"SUM(L69:L151)","v":0},null,null,null,null,null,{"$f":"SUM(R69:R151)","v":0}]
[]
[{"$f":"A152+1","v":112},null,"POLE FOUNDATIONS"]
[{"$f":"A154+1","v":113},null,"   Flush - Pre-fabricated - Style A Pole",null,null,0,null,null,null,13.778979279625,null,{"$f":"ROUND((F155*J155),0)","v":0},null,0,null,null,null,{"$f":"L155+P155","v":0}]
[{"$f":"A155+1","v":114},null,"   Flush - Pre-fabricated - Style B Pole",null,null,0,null,null,null,12.713077239624999,null,{"$f":"ROUND((F156*J156),0)","v":0},null,0,null,null,null,0]
[115,null,"   Flush - Pre-fabricated - Style C Pole",null,null,0,null,null,null,13.643129019625,null,0,null,0,null,null,null,0]
[116,null,"   Flush - Pre-fabricated - Style E Pole",null,null,0,null,null,null,12.713077239624999,null,0,null,0,null,null,null,0]
[117,null,"   Flush - Pre-fabricated - Style F Pole",null,null,0,null,null,null,12.713077239624999,null,0,null,0,null,null,null,0]
[118,null,"   Flush - Pre-fabricated - Style D Pole",null,null,0,null,null,null,12.713077239624999,null,0,null,0,null,null,null,0]
[119,null,"   Reveal - Pre-fabricated - Style A Pole",null,null,0,null,null,null,19.395071191475001,null,0,null,0,null,null,null,0]
[120,null,"   Reveal - Pre-fabricated - Style B Pole",null,null,0,null,null,null,15.434513611474998,null,0,null,0,null,null,null,0]
[121,null,"   Reveal - Pre-fabricated - Style C Pole",null,null,0,null,null,null,16.009264711475002,null,0,null,0,null,null,null,0]
[122,null,"   Reveal - Pre-fabricated - Style D Pole",null,null,0,null,null,null,16.009264711475002,null,0,null,0,null,null,null,0]
[123,null,"   Reveal - Pre-fabricated - Style E Pole",null,null,0,null,null,null,16.009264711475002,null,0,null,0,null,null,null,0]
[124,null,"   Reveal - Pre-fabricated - Style F Pole",null,null,0,null,null,null,16.009264711475002,null,0,null,0,null,null,null,0]
[125,null,"   Screw-in Foundation",null,null,0,null,null,null,8.2464875277750007,null,0,null,0,null,null,null,0]
[126,null,"TOTAL LED POLE FOUNDATIONS",null,null,{"$f":"SUM(F155:F167)","v":0},null,null,null,null,null,{"$f":"SUM(L155:L167)","v":0},null,null,null,null,null,{"$f":"SUM(R155:R167)","v":0}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.025401  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 23 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 23 OF 24"}]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[{"$f":"A168+1","v":127},null,"LED","STREET LIGHTING -- LED (CONT'D)"]
[{"$f":"A191+1","v":128},null,"BRACKETS"]
[{"$f":"A192+1","v":129},null,"   14 inch bracket - wood pole - side mount",null,null,0,null,null,null,2.0019524948499998,null,{"$f":"ROUND((F193*J193),0)","v":0},null,0,null,null,null,{"$f":"L193+P193","v":0}]
[130,null,"   4 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.2390634486500001,null,0,null,0,null,null,null,{"$f":"L194+P194","v":0}]
[131,null,"   6 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.2099078928500004,null,0,null,0,null,null,null,{"$f":"L195+P195","v":0}]
[132,null,"   8 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.9914648886500004,null,0,null,0,null,null,null,0]
[133,null,"   10 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.9351686086499997,null,0,null,0,null,null,null,0]
[134,null,"   12 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.4962677686500001,null,0,null,0,null,null,null,0]
[135,null,"   15 foot bracket - wood pole - side mount",null,null,0,null,null,null,5.24866920865,null,0,null,0,null,null,null,0]
[136,null,"   4 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.3234913518500004,null,0,null,0,null,null,null,0]
[137,null,"   6 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.3966414918500005,null,0,null,0,null,null,null,0]
[138,null,"   8 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.6975102142199994,null,0,null,0,null,null,null,0]
[139,null,"   10 foot bracket - metal pole - side mount",null,null,0,null,null,null,7.0632609142199998,null,0,null,0,null,null,null,0]
[140,null,"   12 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.4571597542200001,null,0,null,0,null,null,null,0]
[141,null,"   15 foot bracket - metal pole - side mount",null,null,0,null,null,null,7.7007121342200007,null,0,null,0,null,null,null,0]
[142,null,"   18 inch bracket - metal pole - double Flood Mount - top mount ",null,null,0,null,null,null,2.1413557616500003,null,0,null,0,null,null,null,0]
[143,null,"   14 inch bracket - metal pole - single mount - top tenon",null,null,0,null,null,null,2.2720855118500003,null,0,null,0,null,null,null,0]
[144,null,"   14 inch bracket - metal pole - double mount - top tenon",null,null,0,null,null,null,2.4497358518500003,null,0,null,0,null,null,null,0]
[145,null,"   14 inch bracket - metal pole - triple mount - top tenon",null,null,0,null,null,null,2.6064861518500004,null,0,null,0,null,null,null,0]
[146,null,"   14 inch bracket - metal pole - quad mount - top tenon",null,null,0,null,null,null,2.7214363718499999,null,0,null,0,null,null,null,0]
[147,null,"   6 foot - metal pole - single - top tenon",null,null,0,null,null,null,5.0413408118500005,null,0,null,0,null,null,null,0]
[148,null,"   6 foot - metal pole - double - top tenon",null,null,0,null,null,null,6.3893933918500005,null,0,null,0,null,null,null,0]
[149,null,"   4 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.3089951518500014,null,0,null,0,null,null,null,0]
[150,null,"   6 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.6946008898500002,null,0,null,0,null,null,null,0]
[151,null,"   12 foot - Boston Harbor Style C pole double mount - top tenon",null,null,0,null,null,null,13.161006351849998,null,0,null,0,null,null,null,0]
[152,null,"   4 foot - Davit arm - top tenon",null,null,0,null,null,null,6.6715439318500005,null,0,null,0,null,null,null,0]
[153,null,"   18 inch - Cobrahead fixture for wood pole",null,null,0,null,null,null,1.8889877786500004,null,0,null,0,null,null,null,0]
[154,null,"   18 inch - Flood light for wood pole",null,null,0,null,null,null,2.0797006436500003,null,0,null,0,null,null,null,0]
[155,null,"   18\" Metal - Flood - Bullhorn - Top Tenon",null,null,0,null,null,null,2.56,null,{"$f":"ROUND((F219*J219),0)","v":0},null,0,null,null,null,{"$f":"L219+P219","v":0}]
[156,null,"   4' Transmission - Top Tenon",null,null,0,null,null,null,9.44,null,0,null,0,null,null,null,0]
[157,null,"   10' Transmission - Top Tenon",null,null,0,null,null,null,10.88,null,0,null,0,null,null,null,0]
[158,null,"   15' Transmission - Top Tenon",null,null,0,null,null,null,11.97,null,0,null,0,null,null,null,0]
[159,null,"   18\" Transmission - Flood - Top Tenon",null,null,0,null,null,null,5.03,null,0,null,0,null,null,null,0]
[160,null,"   3' Shepherds Crook - Single - Top Tenon",null,null,0,null,null,null,4.7699999999999996,null,0,null,0,null,null,null,0]
[161,null,"   3' Shepherds Crook w/ Scroll - Single - Top Tenon",null,null,0,null,null,null,5.29,null,0,null,0,null,null,null,0]
[162,null,"   3' Shepherds Crook - Double - Top Tenon",null,null,0,null,null,null,6.76,null,0,null,0,null,null,null,0]
[163,null,"   3' Shepherds Crook w/ Scroll - Double - Top Tenon",null,null,0,null,null,null,7.59,null,0,null,0,null,null,null,0]
[164,null,"   3' Shepherds Crook w/ Scroll & Festoon - Single - Top Tenon",null,null,0,null,null,null,5.54,null,0,null,0,null,null,null,0]
[165,null,"   3' Shepherds Crook w/ Scroll - Wood - Top Tenon",null,null,0,null,null,null,6.6,null,0,null,0,null,null,null,0]
[166,null,"   17\" Masterpiece - Top Tenon - Double Post Mount - Top Tenon",null,null,0,null,null,null,5.27,null,0,null,0,null,null,null,0]
[167,null,"TOTAL BRACKETS",null,null,{"$f":"SUM(F193:F230)","v":0},null,null,null,null,null,{"$f":"SUM(L193:L230)","v":0},null,null,null,null,null,{"$f":"SUM(R193:R230)","v":0}]
[]
[{"$f":"A231+1","v":168},null,"WIRING EQUIPMENT"]
[{"$f":"A233+1","v":169},null,"   Secondary Pedestal (cost per unit)",null,null,0,null,null,null,2.5499999999999998,null,{"$f":"ROUND((F234*J234),0)","v":0},null,0,null,null,null,{"$f":"L234+P234","v":0}]
[{"$f":"A234+1","v":170},null,"   Handhole (cost per unit)",null,null,0,null,null,null,3.67,null,0,null,0,null,null,null,0]
[171,null,"   Pullbox",null,null,0,null,null,null,9.3000000000000007,null,{"$f":"ROUND((F236*J236),0)","v":0},null,0,null,null,null,{"$f":"L236+P236","v":0}]
[172,null,"   6AL DUPLEX and Trench (cost per foot)",null,null,0,null,null,null,1.1599999999999999,null,0,null,0,null,null,null,0]
[173,null,"   6AL DUPLEX and Trench with conduit (cost per foot)",null,null,0,null,null,null,1.34,null,0,null,0,null,null,null,0]
[174,null,"   6AL DUPLEX with existing conduit (cost per foot)",null,null,0,null,null,null,0.85,null,0,null,0,null,null,null,0]
[175,null,"   6AL DUPLEX and Bore with conduit (cost per foot)",null,null,0,null,null,null,2.89,null,0,null,0,null,null,null,0]
[176,null,"   6AL DUPLEX OH wire (cost per foot)",null,null,0,null,null,null,2.72,null,0,null,0,null,null,null,0]
[177,null,"TOTAL WIRING EQUIPMENT",null,null,{"$f":"SUM(F234:F241)","v":0},null,null,null,null,null,{"$f":"SUM(L234:L241)","v":0},null,null,null,null,null,{"$f":"SUM(R234:R241)","v":0}]
[]
[{"$f":"A242+1","v":178},null,"TOTAL RATE LED EXCLUDING RIDERS",null,null,{"$f":"F242+F231+F168+F152+F64","v":1152},null,{"$f":"H64","v":27312},null,null,null,{"$f":"L242+L231+L168+L152+L64+L66","v":12317.113423999999},null,{"$f":"ROUND((L244/L$252)*100,1)","v":94.7},null,null,null,{"$f":"R242+R231+R168+R152+R64+R66","v":12317.113423999999}]
[]
[{"$f":"A244+1","v":179},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[{"$f":"A246+1","v":180},null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":4.779623602040816E-2},null,{"$f":"ROUND((R244-(PRO_BASE_FUEL*H244)+R249)*J247,0)","v":562},null,0,null,null,null,{"$f":"L247+P247","v":562}]
[{"$f":"A247+1","v":181},null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,null,null,0,null,{"$f":"ROUND($J248*$H66,0)","v":163},null,163]
[182,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND((+$H$66)*J249,0)","v":129},null,0,null,null,null,129]
[183,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L247:L249)","v":691},null,{"$f":"ROUND((L250/L$252)*100,1)","v":5.3},null,null,null,{"$f":"SUM(R247:R249)","v":854}]
[]
[{"$f":"A250+1","v":184},null,"TOTAL RATE LED INCLUDING RIDERS",null,null,{"$f":"F242+F231+F168+F152+F64","v":1152},null,{"$f":"H64","v":27312},null,null,null,{"$f":"L242+L231+L168+L152+L64+L66+L250","v":13008.113423999999},null,{"$f":"ROUND((L252/L$252)*100,1)","v":100},null,{"$f":"ROUND(H252*CUR_FAC,0)","v":163},null,{"$f":"R242+R231+R168+R152+R64+R66+R250","v":13171.113423999999}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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 $0.025401  PER KWH."}]
[{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 21 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 21 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST CURRENT",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FIXTURE","MAINTNCE","FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES","RATES","REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J1)","(J2)","(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"A18","v":1},null,{"$f":"C18","v":"LED"},{"$f":"D18","v":"STREET LIGHTING -- LED"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$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 Neighborhood",null,null,{"$f":"F20","v":0},null,{"$f":"H20","v":0},null,4.32,4.5599999999999996,{"$f":"ROUND((Y283*(AC283+AD283)),0)","v":0},null,{"$f":"ROUND((AE283/AE$467)*100,1)","v":0},null,{"$f":"L20-AE283","v":0},null,{"$f":"IF(AE283=0,\"0.0 \",ROUND((AI283/AE283)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM283+AE283","v":0},null,{"$f":"IF(AO283=0,\"0.0 \",ROUND((AI283/AO283)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"   50W Neighborhood with Lens",null,null,0,null,0,null,4.5,4.5599999999999996,{"$f":"ROUND((Y284*(AC284+AD284)),0)","v":0},null,0,null,0,null,{"$f":"IF(AE284=0,\"0.0 \",ROUND((AI284/AE284)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM284+AE284","v":0},null,{"$f":"IF(AO284=0,\"0.0 \",ROUND((AI284/AO284)*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,"   50W Standard LED",null,null,12,null,204,null,5.31,4.5599999999999996,118,null,0.6,null,-36,null,-30.5,null,null,null,118,null,-30.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"   70W Standard LED",null,null,36,null,612,null,5.3,4.5599999999999996,355,null,1.8,null,-95,null,-26.8,null,null,null,355,null,-26.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"   110W Standard LED",null,null,0,null,0,null,6.01,4.5599999999999996,0,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,"   150W Standard LED",null,null,0,null,0,null,7.95,4.5599999999999996,0,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,"   220W Standard LED",null,null,0,null,0,null,9.02,5.56,0,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,"   280W Standard LED",null,null,0,null,0,null,11.1,5.56,0,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 Acorn LED",null,null,0,null,0,null,13.95,4.5599999999999996,0,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,"   50W Deluxe Acorn LED",null,null,0,null,0,null,15.48,4.5599999999999996,0,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,"   70W LED Open Deluxe Acorn",null,null,0,null,0,null,15.09,4.5599999999999996,0,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 Traditional LED",null,null,1104,null,26496,null,10.11,4.5599999999999996,16196,null,83.1,null,-5874,null,-36.299999999999997,null,null,null,16196,null,-36.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"   50W Open Traditional LED",null,null,0,null,0,null,10.11,4.5599999999999996,0,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,"   50W Mini Bell LED",null,null,0,null,0,null,13.15,4.5599999999999996,0,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,"   50W Enterprise LED",null,null,0,null,0,null,13.58,4.5599999999999996,0,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,"   70W Sanibel LED",null,null,0,null,0,null,16.75,4.5599999999999996,0,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,"   150W Sanibel LED",null,null,0,null,0,null,16.75,4.5599999999999996,0,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,"   150W LED Teardrop",null,null,0,null,0,null,20.27,4.5599999999999996,0,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,"   50W LED Teardrop Pedestrian",null,null,0,null,0,null,16.45,4.5599999999999996,0,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,"   220W LED Shoebox",null,null,0,null,0,null,14.04,5.56,0,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,"   420W LED Shoebox",null,null,0,null,0,null,20.95,5.56,0,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,"   530W LED Shoebox",null,null,0,null,0,null,26.34,5.56,0,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,"   150W Clermont LED",null,null,0,null,0,null,25,4.5599999999999996,0,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,"   130W Flood LED",null,null,0,null,0,null,8.58,4.5599999999999996,0,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,"   260W Flood LED",null,null,0,null,0,null,13.5,5.56,0,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,"   50W Monticello LED",null,null,0,null,0,null,16.690000000000001,4.5599999999999996,0,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,"   50W Mitchell Finial",null,null,0,null,0,null,15.83,4.5599999999999996,0,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,"   50W Mitchell Ribs, Bands, and Medallions LED",null,null,0,null,0,null,17.440000000000001,4.5599999999999996,0,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,"   50W Mitchell Top Hat LED",null,null,0,null,0,null,15.83,4.5599999999999996,0,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,"   50W Mitchell Top Hat with Ribs, Bands, and Medallions LED",null,null,0,null,0,null,17.440000000000001,4.5599999999999996,0,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,"   50W Open Monticello LED",null,null,0,null,0,null,16.62,4.5599999999999996,0,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,{"$f":"A64","v":47},null,{"$f":"C64","v":"TOTAL LED FIXTURES"},null,null,{"$f":"SUM(Y270:Y308)","v":1152},null,{"$f":"SUM(AA270:AA308)","v":27312},null,null,null,{"$f":"SUM(AE283:AE313)","v":16669},null,{"$f":"SUM(AG283:AG313)","v":85.5},null,{"$f":"SUM(AI283:AI313)","v":-6005},null,{"$f":"IF(AE314=0,\"0.0 \",ROUND((AI314/AE314)*100,1))","v":-36},null,{"$f":"SUM(AM283:AM313)","v":0},null,{"$f":"SUM(AO283:AO313)","v":16669},null,{"$f":"IF(AO314=0,\"0.0 \",ROUND((AI314/AO314)*100,1))","v":-36}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A66","v":48},null,{"$f":"C66","v":"ENERGY CHARGE (1A)"},null,null,null,null,{"$f":"AA314","v":27312},null,4.2792999999999998E-2,null,{"$f":"ROUND(AA316*AC316,0)","v":1169},null,{"$f":"ROUND((AE316/AE$467)*100,1)","v":6},null,{"$f":"L66-AE316","v":484.1134239999999},null,{"$f":"IF(AE316=0,\"0.0 \",ROUND((AI316/AE316)*100,1))","v":41.4},null,null,null,{"$f":"AE316+AM316","v":1169},null,{"$f":"IF(AO316=0,\"0.0 \",ROUND((AI316/AO316)*100,1))","v":41.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A68","v":49},null,{"$f":"C68","v":"POLES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   Style A 12 Ft Long Anchor Base Top Tenon Aluminum",null,null,{"$f":"F69","v":0},null,null,null,6.07,null,{"$f":"ROUND((Y319*(AC319+AD319)),0)","v":0},null,{"$f":"ROUND((AE319/AE$467)*100,1)","v":0},null,{"$f":"L69-AE319","v":0},null,{"$f":"IF(AE319=0,\"0.0 \",ROUND((AI319/AE319)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM319+AE319","v":0},null,{"$f":"IF(AO319=0,\"0.0 \",ROUND((AI319/AO319)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,"   Style A 15 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,5.2,null,0,null,0,null,{"$f":"L70-AE320","v":0},null,{"$f":"IF(AE320=0,\"0.0 \",ROUND((AI320/AE320)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM320+AE320","v":0},null,{"$f":"IF(AO320=0,\"0.0 \",ROUND((AI320/AO320)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"   Style A 15 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,6.24,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"   Style A 18 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,5.4,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"   Style A 17 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,6.54,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"   Style A 25 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,10.029999999999999,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,"   Style A 22 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,7.76,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,"   Style A 30 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,11.18,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A78","v":"(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":"A79","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A80","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 22 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 22 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A99","v":58},null,{"$f":"C99","v":"LED"},{"$f":"D99","v":"STREET LIGHTING -- LED (CONT'D)"},null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A100","v":59},null,{"$f":"C100","v":"POLES (CONT'D)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,{"$f":"C101","v":"   Style A 27 Ft Long Anchor Base  Top Tenon Aluminum"},null,null,{"$f":"F101","v":0},null,null,null,9.17,null,{"$f":"ROUND((Y351*(AC351+AD351)),0)","v":0},null,{"$f":"ROUND((AE351/AE$467)*100,1)","v":0},null,{"$f":"L101-AE351","v":0},null,{"$f":"IF(AE351=0,\"0.0 \",ROUND((AI351/AE351)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM351+AE351","v":0},null,{"$f":"IF(AO351=0,\"0.0 \",ROUND((AI351/AO351)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,"   Style A 35 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,12.44,null,{"$f":"ROUND((Y352*(AC352+AD352)),0)","v":0},null,0,null,{"$f":"L102-AE352","v":0},null,{"$f":"IF(AE352=0,\"0.0 \",ROUND((AI352/AE352)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM352+AE352","v":0},null,{"$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,62,null,"   Style A 32 Ft Long Anchor Base  Top Tenon Aluminum",null,null,0,null,null,null,10.59,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,63,null,"   Style A 41 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,13.44,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,64,null,"   Style B 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,7.39,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,65,null,"   Style C 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,10.01,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,"   Style C 12 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,10.01,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,"   Style C 14 Ft Long Anchor Base Top Tenon Steel",null,null,0,null,null,null,10.73,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,68,null,"   Style C 21 Ft Long Anchor Base Davit Steel",null,null,0,null,null,null,26.33,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,"   Style C 23 Ft Long Anchor Base Boston Harbor Steel",null,null,0,null,null,null,26.62,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,"   Style D 12 Ft Long Anchor Base Breakaway Aluminum",null,null,0,null,null,null,9.91,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,"   Style E 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,10.01,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,"   Style F 12 Ft Long Anchor Base Post Top Aluminum",null,null,0,null,null,null,10.72,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,"   Legacy Style 39 Ft Direct Buried Single or Twin Side Mount Aluminum Satin Finish",null,null,0,null,null,null,16.940000000000001,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,"   Legacy Style 27 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,13.06,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,"   Legacy Style 33 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish Breakaway",null,null,0,null,null,null,12.7,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,"   Legacy Style 37 Ft Long Anchor Base Side Mount Aluminum Pole Satin Finish",null,null,0,null,null,null,15.7,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,"   30' Class 7 Wood Pole",null,null,0,null,null,null,6.21,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,78,null,"   35' Class 5 Wood Pole",null,null,0,null,null,null,6.75,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,"   40' Class 4 Wood Pole",null,null,0,null,null,null,10.16,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,"   45' Class 4 Wood Pole",null,null,0,null,null,null,10.54,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,"   15' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.03,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,"   20' Style A - Fluted - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.61,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,83,null,"   15' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,3.32,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,84,null,"   20' Style A - Smooth - for Shroud - Aluminum Direct Buried Pole ",null,null,0,null,null,null,5.17,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,{"$f":"A143","v":102},null,{"$f":"C143","v":"   Shroud - Standard Style for anchor base poles"},null,null,{"$f":"F143","v":0},null,null,null,2.42,null,0,null,0,null,{"$f":"L143-AE376","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,{"$f":"A144","v":103},null,{"$f":"C144","v":"   Shroud - Style B Pole for smooth and fluted poles"},null,null,{"$f":"F144","v":0},null,null,null,2.2799999999999998,null,0,null,0,null,{"$f":"L144-AE377","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,{"$f":"A145","v":104},null,{"$f":"C145","v":"   Shroud - Style C Pole for smooth and fluted poles"},null,null,{"$f":"F145","v":0},null,null,null,2.19,null,0,null,0,null,{"$f":"L145-AE378","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,{"$f":"A146","v":105},null,{"$f":"C146","v":"   Shroud - Style D Pole for smooth and fluted poles "},null,null,{"$f":"F146","v":0},null,null,null,2.35,null,0,null,0,null,{"$f":"L146-AE379","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,{"$f":"A152","v":111},null,{"$f":"C152","v":"TOTAL LED POLES"},null,null,{"$f":"SUM(Y351:Y379,Y319:Y326)","v":0},null,null,null,null,null,{"$f":"SUM(AE351:AE379,AE319:AE326)","v":0},null,{"$f":"SUM(AG351:AG379,AG319:AG326)","v":0},null,{"$f":"SUM(AI351:AI379,AI319:AI326)","v":0},null,"0.0 ",null,null,null,{"$f":"AM380+AE380","v":0},null,{"$f":"IF(AO380=0,\"0.0 \",ROUND((AI380/AO380)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A154","v":112},null,{"$f":"C154","v":"POLE FOUNDATIONS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,"   Flush - Pre-fabricated - Style A Pole",null,null,{"$f":"F155","v":0},null,null,null,10.23,null,{"$f":"ROUND((Y383*(AC383+AD383)),0)","v":0},null,{"$f":"ROUND((AE383/AE$467)*100,1)","v":0},null,{"$f":"L155-AE383","v":0},null,{"$f":"IF(AE383=0,\"0.0 \",ROUND((AI383/AE383)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM383+AE383","v":0},null,{"$f":"IF(AO383=0,\"0.0 \",ROUND((AI383/AO383)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,"   Flush - Pre-fabricated - Style B Pole",null,null,0,null,null,null,9.2200000000000006,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,115,null,"   Flush - Pre-fabricated - Style C Pole",null,null,0,null,null,null,10.84,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,116,null,"   Flush - Pre-fabricated - Style E Pole",null,null,0,null,null,null,10.23,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,117,null,"   Flush - Pre-fabricated - Style F Pole",null,null,0,null,null,null,9.2200000000000006,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,118,null,"   Flush - Pre-fabricated - Style D Pole",null,null,0,null,null,null,8.98,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,119,null,"   Reveal - Pre-fabricated - Style A Pole",null,null,0,null,null,null,10.87,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,120,null,"   Reveal - Pre-fabricated - Style B Pole",null,null,0,null,null,null,11.61,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,121,null,"   Reveal - Pre-fabricated - Style C Pole",null,null,0,null,null,null,11.61,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,122,null,"   Reveal - Pre-fabricated - Style D Pole",null,null,0,null,null,null,11.61,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,123,null,"   Reveal - Pre-fabricated - Style E Pole",null,null,0,null,null,null,11.61,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,124,null,"   Reveal - Pre-fabricated - Style F Pole",null,null,0,null,null,null,10.14,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,125,null,"   Screw-in Foundation",null,null,0,null,null,null,5.7,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,126,null,"TOTAL LED POLE FOUNDATIONS",null,null,{"$f":"SUM(Y383:Y395)","v":0},null,null,null,null,null,{"$f":"SUM(AE383:AE395)","v":0},null,{"$f":"SUM(AG383:AG395)","v":0},null,{"$f":"SUM(AI383:AI395)","v":0},null,{"$f":"IF(AE396=0,\"0.0 \",ROUND((AI396/AE396)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM396+AE396","v":0},null,{"$f":"IF(AO396=0,\"0.0 \",ROUND((AI396/AO396)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A170","v":"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A171","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A172","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED BASE YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED February 28, 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 23 OF \"&TEXT(Page_Num_2.2,\"00\")","v":"PAGE 23 OF 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FUEL COST",null,"FUEL COST",null,"FUEL COST REV",null,"FUEL COST REV",null,"FUEL COST",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/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,{"$f":"A191","v":127},null,{"$f":"C191","v":"LED"},{"$f":"D191","v":"STREET LIGHTING -- LED (CONT'D)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A192","v":128},null,{"$f":"C192","v":"BRACKETS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A193","v":129},null,"   14 inch bracket - wood pole - side mount",null,null,{"$f":"F193","v":0},null,null,null,1.36,null,{"$f":"ROUND((Y421*(AC421+AD421)),0)","v":0},null,{"$f":"ROUND((AE421/AE$467)*100,1)","v":0},null,{"$f":"L193-AE421","v":0},null,{"$f":"IF(AE421=0,\"0.0 \",ROUND((AI421/AE421)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM421+AE421","v":0},null,{"$f":"IF(AO421=0,\"0.0 \",ROUND((AI421/AO421)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,"   4 foot bracket - wood pole - side mount",null,null,0,null,null,null,1.47,null,{"$f":"ROUND((Y422*(AC422+AD422)),0)","v":0},null,0,null,{"$f":"L194-AE422","v":0},null,{"$f":"IF(AE422=0,\"0.0 \",ROUND((AI422/AE422)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM422+AE422","v":0},null,{"$f":"IF(AO422=0,\"0.0 \",ROUND((AI422/AO422)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,"   6 foot bracket - wood pole - side mount",null,null,0,null,null,null,1.34,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,132,null,"   8 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.17,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,133,null,"   10 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.49,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,134,null,"   12 foot bracket - wood pole - side mount",null,null,0,null,null,null,3.56,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,135,null,"   15 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.33,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,136,null,"   4 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.22,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,137,null,"   6 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.58,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,138,null,"   8 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.62,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,139,null,"   10 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.92,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,140,null,"   12 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.73,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,141,null,"   15 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.88,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,142,null,"   18 inch bracket - metal pole - double Flood Mount - top mount ",null,null,0,null,null,null,2.2400000000000002,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,143,null,"   14 inch bracket - metal pole - single mount - top tenon",null,null,0,null,null,null,1.61,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,144,null,"   14 inch bracket - metal pole - double mount - top tenon",null,null,0,null,null,null,1.99,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,145,null,"   14 inch bracket - metal pole - triple mount - top tenon",null,null,0,null,null,null,2.46,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,146,null,"   14 inch bracket - metal pole - quad mount - top tenon",null,null,0,null,null,null,2.29,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,147,null,"   6 foot - metal pole - single - top tenon",null,null,0,null,null,null,2.42,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,148,null,"   6 foot - metal pole - double - top tenon",null,null,0,null,null,null,3.86,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,149,null,"   4 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.87,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,150,null,"   6 foot - Boston Harbor - top tenon",null,null,0,null,null,null,8.61,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,151,null,"   12 foot - Boston Harbor Style C pole double mount - top tenon",null,null,0,null,null,null,15.51,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,152,null,"   4 foot - Davit arm - top tenon",null,null,0,null,null,null,8.36,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,153,null,"   18 inch - Cobrahead fixture for wood pole",null,null,0,null,null,null,1.19,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,154,null,"   18 inch - Flood light for wood pole",null,null,0,null,null,null,1.34,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,{"$f":"A231","v":167},null,{"$f":"C231","v":"TOTAL BRACKETS"},null,null,{"$f":"SUM(Y421:Y446)","v":0},null,null,null,null,null,{"$f":"SUM(AE421:AE446)","v":0},null,{"$f":"SUM(AG421:AG446)","v":0},null,{"$f":"SUM(AI421:AI446)","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,{"$f":"A233","v":168},null,{"$f":"C233","v":"WIRING EQUIPMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A234","v":169},null,{"$f":"C234","v":"   Secondary Pedestal (cost per unit)"},null,null,{"$f":"F234","v":0},null,null,null,2.0499999999999998,null,{"$f":"ROUND((Y450*(AC450+AD450)),0)","v":0},null,{"$f":"ROUND((AE450/AE$467)*100,1)","v":0},null,{"$f":"L234-AE450","v":0},null,{"$f":"IF(AE450=0,\"0.0 \",ROUND((AI450/AE450)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM450+AE450","v":0},null,{"$f":"IF(AO450=0,\"0.0 \",ROUND((AI450/AO450)*100,1))","v":"0.0 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A235","v":170},null,{"$f":"C235","v":"   Handhole (cost per unit)"},null,null,{"$f":"F235","v":0},null,null,null,1.7,null,0,null,0,null,{"$f":"L235-AE451","v":0},null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A237","v":172},null,{"$f":"C237","v":"   6AL DUPLEX and Trench (cost per foot)"},null,null,{"$f":"F237","v":0},null,null,null,0.91,null,0,null,0,null,{"$f":"L237-AE452","v":0},null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,null,"   6AL DUPLEX and Trench with conduit (cost per foot)",null,null,0,null,null,null,0.95,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,null,"   6AL DUPLEX with existing conduit (cost per foot)",null,null,0,null,null,null,0.88,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,null,"   6AL DUPLEX and Bore with conduit (cost per foot)",null,null,0,null,null,null,1.0900000000000001,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,"   6AL DUPLEX OH wire (cost per foot)",null,null,0,null,null,null,0.87,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,null,"TOTAL WIRING EQUIPMENT",null,null,{"$f":"SUM(Y450:Y456)","v":0},null,null,null,null,null,{"$f":"SUM(AE450:AE456)","v":0},null,{"$f":"SUM(AG450:AG456)","v":0},null,{"$f":"SUM(AI450:AI456)","v":0},null,{"$f":"IF(AE457=0,\"0.0 \",ROUND((AI457/AE457)*100,1))","v":"0.0 "},null,null,null,{"$f":"AM457+AE457","v":0},null,{"$f":"IF(AO457=0,\"0.0 \",ROUND((AI457/AO457)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A244","v":178},null,{"$f":"C244","v":"TOTAL RATE LED EXCLUDING RIDERS"},null,null,null,null,null,null,null,null,{"$f":"AE457+AE447+AE396+AE380+AE316+AE314","v":17838},null,{"$f":"ROUND((AE459/AE$467)*100,1)","v":91.5},null,{"$f":"AI457+AI447+AI396+AI380+AI316+AI314","v":-5520.8865759999999},null,{"$f":"IF(AE459=0,\"0.0 \",ROUND((AI459/AE459)*100,1))","v":-31},null,{"$f":"AM457+AM447+AM396+AM380+AM316+AM314","v":0},null,{"$f":"AO457+AO447+AO396+AO380+AO316+AO314","v":17838},null,{"$f":"IF(AO459=0,\"0.0 \",ROUND((AI459/AO459)*100,1))","v":-31}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A246","v":179},null,{"$f":"C246","v":"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,{"$f":"A247","v":180},null,{"$f":"C247","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NONRES","v":8.7989146285674072E-2},null,{"$f":"ROUND((AO459-(CUR_BASE_FUEL*AA467)+AO464)*AC462,0)","v":1520},null,{"$f":"ROUND((AE462/AE$467)*100,1)","v":7.8},null,{"$f":"L247-AE462","v":-958},null,{"$f":"IF(AE462=0,0,ROUND((AI462/AE462)*100,1))","v":-63},null,null,null,{"$f":"AE462+AM462","v":1520},null,{"$f":"IF(AO462=0,0,ROUND((AI462/AO462)*100,1))","v":-63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A248","v":181},null,{"$f":"C248","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA467*CUR_FAC,0)","v":163},null,{"$f":"AE463+AM463","v":163},null,{"$f":"IF(AO463=0,0,ROUND(((R248-AO463)/AO463)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A249","v":182},null,{"$f":"C249","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA467*RS_PSM,0)","v":129},null,{"$f":"ROUND((AE464/AE$467)*100,1)","v":0.7},null,{"$f":"L249-AE464","v":0},null,{"$f":"IF(AE464=0,0,ROUND((AI464/AE464)*100,1))","v":0},null,null,null,129,null,{"$f":"IF(AO464=0,0,ROUND((AI464/AO464)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A250","v":183},null,{"$f":"C250","v":"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE"},null,null,null,null,null,null,null,null,{"$f":"SUM(AE462:AE464)","v":1649},null,{"$f":"ROUND((AE465/AE$467)*100,1)","v":8.5},null,{"$f":"SUM(AI462:AI464)","v":-958},null,{"$f":"IF(AE465=0,0,ROUND((AI465/AE465)*100,1))","v":-58.1},null,{"$f":"SUM(AM462:AM464)","v":163},null,1812,null,{"$f":"IF(AO465=0,\"0.0 \",ROUND((AI465/AO465)*100,1))","v":-52.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A252","v":184},null,{"$f":"C252","v":"TOTAL RATE LED INCLUDING RIDERS"},null,null,{"$f":"Y457+Y447+Y396+Y380+Y314+Y465","v":1152},null,{"$f":"AA457+AA447+AA396+AA380+AA314+AA465","v":27312},null,null,null,{"$f":"AE457+AE447+AE396+AE380+AE314+AE465+AE316","v":19487},null,{"$f":"ROUND((AE467/AE$467)*100,1)","v":100},null,{"$f":"AI457+AI447+AI396+AI380+AI314+AI465+AI316","v":-6478.8865759999999},null,{"$f":"IF(AE467=0,\"0.0 \",ROUND((AI467/AE467)*100,1))","v":-33.200000000000003},null,{"$f":"ROUND(AA467*CUR_FAC,0)","v":163},null,{"$f":"AM467+AE467","v":19650},null,{"$f":"IF(AO467=0,\"0.0 \",ROUND((AI467/AO467)*100,1))","v":-33}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A254","v":"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A255","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A256","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]

{"sheet":"SCH N","index":26,"n_rows":246,"n_cols":27,"rows_kept":246,"cut":false,"hidden":false,"merged":[[195,10,195,14],[12,10,12,14],[46,10,46,14],[98,10,98,14],[9,0,9,17],[43,0,43,17],[95,0,95,17],[142,0,142,17],[192,0,192,17],[145,10,145,14]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 1 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL(1)(6)","BILL(1)(6)","(D - C)","(E / C)",null,"FAC (2)","DSMR (3)","ESM (4)","ESM (7)","PSM (5)","(C+G+H+I1+J)","(D+G+H+I2+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I1)","(I2)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"RS"]
[2,null,null,"NA",300,{"$f":"ROUND((E20*CUR_RS_ENERGY)+CUR_RS_CUST,2)+DSM_RS_CUST","v":37.199999999999996},{"$f":"ROUND((E20*PRO_RS_ENERGY)+PRO_RS_CUST,2)+DSM_RS_CUST","v":45.529999999999994},{"$f":"G20-F20","v":8.3299999999999983},{"$f":"ROUND(H20/F20,3)*100","v":22.400000000000002},null,{"$f":"ROUND(E20*CUR_FAC,2)","v":1.79},{"$f":"ROUND(E20*DSM_RES,2)","v":2.09},{"$f":"ROUND((F20+$K20+$L20+$O20)*CUR_ESM,2)","v":2.08},{"$f":"ROUND((G20+$K20+$L20+$O20)*PRO_ESM,2)","v":1.35},{"$f":"ROUND(E20*RS_PSM,2)","v":1.42},{"$f":"F20+K20+L20+M20+O20","v":44.58},{"$f":"G20+K20+L20+N20+O20","v":52.18},{"$f":"ROUND((Q20-P20)/P20,3)*100","v":17}]
[3,null,null,"NA",400,45.3,56.269999999999996,10.969999999999999,24.2,null,2.39,2.79,2.56,1.68,1.89,{"$f":"F21+K21+L21+M21+O21","v":54.93},{"$f":"G21+K21+L21+N21+O21","v":65.02},18.399999999999999]
[4,null,null,"NA",500,53.4,67.009999999999991,13.609999999999992,25.5,null,2.98,3.49,3.04,2.0099999999999998,2.36,65.27,77.849999999999994,19.3]
[5,null,null,"NA",800,77.7,99.24,21.539999999999992,27.700000000000003,null,4.7699999999999996,5.58,4.49,3.01,3.78,96.32,116.38,20.8]
[6,null,null,"NA",1000,93.899999999999991,120.73,26.830000000000013,28.599999999999998,null,5.97,6.98,5.45,3.67,4.7300000000000004,117.03,142.07999999999998,21.4]
[7,null,null,"NA",1500,134.39000000000001,174.44,40.049999999999983,29.799999999999997,null,8.9499999999999993,10.46,7.86,5.33,7.09,168.75000000000003,206.27,22.2]
[8,null,null,"NA",2000,174.89000000000001,228.16000000000003,53.27000000000001,30.5,null,11.93,13.95,10.27,6.99,9.4499999999999993,220.49,270.48,22.7]
[]
[null,null,{"$f":"\"(1) REFLECTS DSM HEA RIDER  OF \"&TEXT(DSM_RS_CUST,\"$0.00;($0.00)\")&\" PER BILL.\"","v":"(1) REFLECTS DSM HEA RIDER  OF $0.30 PER BILL."}]
[null,null,{"$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 $0.005965 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER DSMR \"&TEXT(DSM_RES,\"$0.000000\")&\"  PER KWH.\"","v":"(3) RIDER DSMR $0.006975  PER KWH."}]
[null,null,{"$f":"\"(4) RIDER ESM \"&TEXT(CUR_ESM,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(4) RIDER ESM 4.89%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(5) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(5) RIDER PSM $0.004727  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,{"$f":"\"(7) RIDER ESM \"&TEXT(PRO_ESM,\"#0.00%\")&\"  OF TOTAL PROPOSED BILL.\"","v":"(7) RIDER ESM 2.65%  OF TOTAL PROPOSED BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 2 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5,7)","BILL (5,7)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","ESM (6)","PSM (4)","(C+G+H+I1+J)","(D+G+H+I2+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I1)","(I2)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DS",5,2000,{"$f":"'BILL CALC'!I21","v":208.34},{"$f":"'BILL CALC'!R21","v":246.77},{"$f":"G53-F53","v":38.430000000000007},{"$f":"ROUND(H53/F53,3)*100","v":18.399999999999999},null,{"$f":"ROUND(E53*CUR_FAC,2)","v":11.93},{"$f":"ROUND(E53*DSM_DIST,2)","v":-1.44},{"$f":"ROUND((F53+$L53+$O53-PRO_BASE_FUEL*$E53)*CUR_ESM_NONRES,2)","v":14.57},{"$f":"ROUND((G53+$L53+$O53-PRO_BASE_FUEL*$E53)*PRO_ESM_NONRES,2)","v":9.75},{"$f":"ROUND(E53*RS_PSM,2)","v":9.4499999999999993},{"$f":"F53+K53+L53+M53+O53","v":242.85},{"$f":"G53+K53+L53+N53+O53","v":276.45999999999998},{"$f":"ROUND((Q53-P53)/P53,3)*100","v":13.8}]
[2,null,null,10,4000,{"$f":"'BILL CALC'!I22","v":386.68},{"$f":"'BILL CALC'!R22","v":463.54},76.860000000000014,19.900000000000002,null,23.86,-2.87,26.49,18.07,18.91,453.07000000000005,{"$f":"G54+K54+L54+N54+O54","v":521.51},{"$f":"ROUND((Q54-P54)/P54,3)*100","v":15.1}]
[3,null,null,10,6000,{"$f":"'BILL CALC'!I23","v":565.02},{"$f":"'BILL CALC'!R23","v":680.3},115.27999999999997,20.399999999999999,null,35.79,-4.3099999999999996,38.42,26.38,28.36,663.28,766.52,{"$f":"ROUND((Q55-P55)/P55,3)*100","v":15.6}]
[4,null,null,30,6000,{"$f":"'BILL CALC'!I24","v":700.02},{"$f":"'BILL CALC'!R24","v":844.4},144.38,20.599999999999998,null,35.79,-4.3099999999999996,50.3,34.22,28.36,810.16,938.46,15.8]
[5,null,null,30,9000,{"$f":"'BILL CALC'!I25","v":866.05},{"$f":"'BILL CALC'!R25","v":1046.2},180.15000000000009,20.8,null,53.69,-6.46,59.26,40.799999999999997,42.54,1015.0799999999999,1176.77,15.9]
[6,null,null,30,12000,{"$f":"'BILL CALC'!I26","v":1032.07},{"$f":"'BILL CALC'!R26","v":1248},215.93000000000006,20.9,null,71.58,-8.6199999999999992,68.22,47.38,56.72,1219.97,1415.0600000000002,16]
[7,null,null,50,10000,{"$f":"'BILL CALC'!I27","v":1101.3899999999999},{"$f":"'BILL CALC'!R27","v":1332.2699999999998},230.87999999999988,21,null,59.65,-7.18,78.09,53.45,47.27,1279.2199999999998,1485.4599999999998,16.100000000000001]
[8,null,null,50,15000,{"$f":"'BILL CALC'!I28","v":1378.1},{"$f":"'BILL CALC'!R28","v":1668.6},290.5,21.099999999999998,null,89.48,-10.77,93.02,64.42,70.91,1620.74,1882.64,16.2]
[9,null,null,50,20000,{"$f":"'BILL CALC'!I29","v":1654.81},{"$f":"'BILL CALC'!R29","v":2004.9399999999998},350.12999999999988,21.2,null,119.3,-14.36,107.96,75.38,94.54,1962.25,2279.7999999999997,16.2]
[10,null,null,75,15000,{"$f":"'BILL CALC'!I30","v":1603.1},{"$f":"'BILL CALC'!R30","v":1942.1},339,21.099999999999998,null,89.48,-10.77,112.82,77.489999999999995,70.91,1865.54,2169.2099999999996,16.3]
[11,null,null,75,20000,{"$f":"'BILL CALC'!I31","v":1879.81},{"$f":"'BILL CALC'!R31","v":2278.4399999999996},398.62999999999965,21.2,null,119.3,-14.36,127.76,88.45,94.54,2207.0500000000002,2566.3699999999994,16.3]
[12,null,null,75,30000,{"$f":"'BILL CALC'!I32","v":2418.63},{"$f":"'BILL CALC'!R32","v":2933.36},514.73,21.3,null,178.95,-21.54,156.35,109.53,141.81,2874.2,3342.11,16.3]
[13,null,null,100,20000,{"$f":"'BILL CALC'!I33","v":2104.81},{"$f":"'BILL CALC'!R33","v":2551.9399999999996},447.12999999999965,21.2,null,119.3,-14.36,147.56,101.52,94.54,2451.85,2852.9399999999996,16.400000000000002]
[14,null,null,100,30000,{"$f":"'BILL CALC'!I34","v":2658.23},{"$f":"'BILL CALC'!R34","v":3224.6099999999997},566.37999999999965,21.3,null,178.95,-21.54,177.43,123.45,141.81,3134.8799999999997,3647.2799999999993,16.3]
[15,null,null,100,40000,{"$f":"'BILL CALC'!I35","v":3172.7},{"$f":"'BILL CALC'!R35","v":3849.93},677.23,21.3,null,238.6,-28.72,203.87,143.11000000000001,189.08,3775.5299999999997,4392,16.3]
[16,null,null,300,60000,{"$f":"'BILL CALC'!I36","v":6118.49},{"$f":"'BILL CALC'!R36","v":7430.62},1312.13,21.4,null,357.9,-43.08,425.42,293.81,283.62,7142.3499999999995,8322.8700000000008,16.5]
[17,null,null,300,90000,{"$f":"'BILL CALC'!I37","v":7778.75},{"$f":"'BILL CALC'!R37","v":9448.630000000001},1669.880000000001,21.5,null,536.85,-64.62,515.04,359.59,425.43,9191.4500000000007,10705.880000000001,16.5]
[18,null,null,300,120000,{"$f":"'BILL CALC'!I38","v":9205.2999999999993},{"$f":"'BILL CALC'!R38","v":11182.57},1977.2700000000004,21.5,null,715.8,-86.16,584.09,411.79,567.24,10986.269999999999,12791.24,16.400000000000002]
[19,null,null,500,100000,{"$f":"'BILL CALC'!I39","v":10132.17},{"$f":"'BILL CALC'!R39","v":12309.3},2177.1299999999992,21.5,null,596.5,-71.8,703.29,486.09,472.7,11832.86,13792.79,16.600000000000001]
[20,null,null,500,200000,{"$f":"'BILL CALC'!I40","v":15237.9},{"$f":"'BILL CALC'!R40","v":18515.21},3277.3099999999995,21.5,null,1193,-143.6,964.32,680.47,945.4,18197.020000000004,21190.480000000003,16.5]
[21,null,null,500,300000,{"$f":"'BILL CALC'!I41","v":19798.3},{"$f":"'BILL CALC'!R41","v":24058.31},4260.010000000002,21.5,null,1789.5,-215.4,1177.3599999999999,843.16,1418.1,23967.859999999997,27893.67,16.400000000000002]
[]
[22,null,"EH","WINTER"]
[23,null,null,"NA",9400,{"$f":"ROUND(($E76*CUR_EH_KWH_1)+CUR_EH_CST_2,2)","v":681.12},{"$f":"ROUND($E76*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":819.28},{"$f":"G76-F76","v":138.15999999999997},{"$f":"ROUND(H76/F76,3)*100","v":20.3},null,{"$f":"ROUND(E76*CUR_FAC,2)","v":56.07},{"$f":"ROUND(E76*DSM_DIST,2)","v":-6.75},{"$f":"ROUND((F76+$L76+$O76-PRO_BASE_FUEL*$E76)*CUR_ESM_NONRES,2)","v":42.24},{"$f":"ROUND((G76+$L76+$O76-PRO_BASE_FUEL*$E76)*PRO_ESM_NONRES,2)","v":29.55},{"$f":"ROUND(E76*RS_PSM,2)","v":44.43},{"$f":"F76+K76+L76+M76+O76","v":817.11},{"$f":"G76+K76+L76+N76+O76","v":942.57999999999993},{"$f":"ROUND((Q76-P76)/P76,3)*100","v":15.4}]
[24,null,null,"NA",23600,{"$f":"ROUND($E77*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":1664.72},{"$f":"ROUND($E77*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":2011.6},{"$f":"G77-F77","v":346.87999999999988},{"$f":"ROUND(H77/F77,3)*100","v":20.8},null,{"$f":"ROUND(E77*CUR_FAC,2)","v":140.77000000000001},{"$f":"ROUND(E77*DSM_DIST,2)","v":-16.940000000000001},{"$f":"ROUND((F77+$L77+$O77-PRO_BASE_FUEL*$E77)*CUR_ESM_NONRES,2)","v":102.06},{"$f":"ROUND((G77+$L77+$O77-PRO_BASE_FUEL*$E77)*PRO_ESM_NONRES,2)","v":72.02},{"$f":"ROUND(E77*RS_PSM,2)","v":111.56},{"$f":"F77+K77+L77+M77+O77","v":2002.1699999999998},2319.0099999999998,{"$f":"ROUND((Q77-P77)/P77,3)*100","v":15.8}]
[25,null,null,"NA",37800,{"$f":"ROUND($E78*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":2648.33},{"$f":"ROUND($E78*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":3203.91},{"$f":"G78-F78","v":555.57999999999993},{"$f":"ROUND(H78/F78,3)*100","v":21},null,{"$f":"ROUND(E78*CUR_FAC,2)","v":225.48},{"$f":"ROUND(E78*DSM_DIST,2)","v":-27.14},{"$f":"ROUND((F78+$L78+$O78-PRO_BASE_FUEL*$E78)*CUR_ESM_NONRES,2)","v":161.87},{"$f":"ROUND((G78+$L78+$O78-PRO_BASE_FUEL*$E78)*PRO_ESM_NONRES,2)","v":114.49},{"$f":"ROUND(E78*RS_PSM,2)","v":178.68},{"$f":"F78+K78+L78+M78+O78","v":3187.22},3695.4199999999996,{"$f":"ROUND((Q78-P78)/P78,3)*100","v":15.9}]
[]
[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 $0.005965 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR ($0.000718) PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 8.80%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM  \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(4) RIDER PSM  $0.004727 PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,{"$f":"\"(6) RIDER ESM \"&TEXT(PRO_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL PROPOSED BILL.\"","v":"(6) RIDER ESM 4.78%  OF TOTAL PROPOSED BILL."}]
[null,null,"(7) CUSTOMER CHARGE IS BASED ON THREE PHASE SECONDARY SERVICE."]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 3 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)(6)","BILL (5)(6)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","ESM (7)","PSM (4)","(C+G+H+I1+J)","(D+G+H+I2+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I1)","(I2)","(J)","(K)","(L)","(M)",null,null,null,"On-peak Energy %",null,"On-peak Demand %"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","(%)",null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   DT (SUMMER)",500,144000,{"$f":"ROUND($E105*$V$105*CUR_DT_SUM_E_ON,2)+ROUND($E105*(1-$V$105)*CUR_DT_SUM_E_OFF,2)+ROUND($D105*$X$105*CUR_DT_SEC_DEMON,2)+ROUND($D105*(1-$X$105)*CUR_DT_SEC_DEMOFF,2)+CUR_DT_SEC_CST3","v":13593.46},17023.89,{"$f":"G105-F105","v":3430.4300000000003},{"$f":"ROUND(H105/F105,3)*100","v":25.2},null,{"$f":"ROUND(E105*CUR_FAC,2)","v":858.96},{"$f":"ROUND(E105*DSM_DIST,2)","v":-103.39},{"$f":"ROUND((F105+$L105+$O105-PRO_BASE_FUEL*$E105)*CUR_ESM_NONRES,2)","v":925.03},{"$f":"ROUND((G105+$L105+$O105-PRO_BASE_FUEL*$E105)*PRO_ESM_NONRES,2)","v":666.44},{"$f":"ROUND(E105*RS_PSM,2)","v":680.69},{"$f":"F105+K105+L105+M105+O105","v":15954.75},{"$f":"G105+K105+L105+N105+O105","v":19126.589999999997},{"$f":"ROUND((Q105-P105)/P105,3)*100","v":19.900000000000002},null,null,null,{"$f":"'Rate DT-Sec'!H34/'Rate DT-Sec'!H36","v":0.29940198024786757},{"$f":"'Rate DT-Sec'!H51/'Rate DT-Sec'!H53","v":0.29538005784421167},{"$f":"'Rate DT-Sec'!H28/'Rate DT-Sec'!H31","v":0.98948335227399531},{"$f":"'Rate DT-Sec'!H45/'Rate DT-Sec'!H48","v":0.98711746487227059}]
[2,null,null,500,288000,19705.969999999998,23278.49,3572.5200000000041,18.099999999999998,null,1717.92,-206.78,1191.82,818.16,1361.38,23770.31,{"$f":"G106+K106+L106+N106+O106","v":26969.170000000006},{"$f":"ROUND((Q106-P106)/P106,3)*100","v":13.5}]
[3,null,null,800,230400,21673.329999999998,27162.03,5488.7000000000007,25.3,null,1374.34,-165.43,1473.34,1062.67,1089.0999999999999,25444.679999999997,30522.71,20]
[4,null,null,800,460800,31453.329999999998,37169.409999999996,5716.0799999999981,18.2,null,2748.67,-330.85,1900.2,1305.4100000000001,2178.1999999999998,37949.549999999996,43070.84,13.5]
[5,null,null,1000,288000,27059.929999999997,33920.780000000006,6860.8500000000095,25.4,null,1717.92,-206.78,1838.89,1326.82,1361.38,31771.34,38120.120000000003,20]
[6,null,null,1000,576000,39284.93,46430.01,7145.0800000000017,18.2,null,3435.84,-413.57,2372.46,1630.24,2722.75,47402.41,53805.270000000004,13.5]
[7,null,null,1200,345600,32446.5,40679.54,8233.0400000000009,25.4,null,2061.5,-248.14,2204.4299999999998,1590.97,1633.65,38097.94,45717.520000000004,20]
[8,null,null,1200,691200,47116.510000000009,55690.61,8574.0999999999913,18.2,null,4123.01,-496.28,2844.72,1955.08,3267.3,56855.260000000017,64539.720000000008,13.5]
[9,null,null,1500,432000,40526.380000000005,50817.67,10291.289999999994,25.4,null,2576.88,-310.18,2752.74,1987.19,2042.06,47587.88,57113.619999999995,20]
[10,null,null,1500,864000,58863.89,69581.5,10717.61,18.2,null,5153.76,-620.35,3553.11,2442.33,4084.13,71034.540000000008,80641.37,13.5]
[]
[11,null,"   DT (WINTER)",500,144000,{"$f":"ROUND($E116*$W$105*CUR_DT_WIN_E_ON,2)+ROUND($E116*(1-$W$105)*CUR_DT_SUM_E_OFF,2)+ROUND($D116*$Y$105*CUR_DT_WIN_PEAK_ON,2)+ROUND($D116*(1-$Y$105)*CUR_DT_WIN_PK_OFF,2)+CUR_DT_SEC_CST3","v":13087.249999999998},16505.14,{"$f":"G116-F116","v":3417.8900000000012},{"$f":"ROUND(H116/F116,3)*100","v":26.1},null,{"$f":"ROUND(E116*CUR_FAC,2)","v":858.96},{"$f":"ROUND(E116*DSM_DIST,2)","v":-103.39},{"$f":"ROUND((F116+$L116+$O116-CUR_BASE_FUEL*$E116)*CUR_ESM_NONRES,2)","v":880.49},{"$f":"ROUND((G116+$L116+$O116-PRO_BASE_FUEL*$E116)*PRO_ESM_NONRES,2)","v":641.65},{"$f":"ROUND(E116*RS_PSM,2)","v":680.69},{"$f":"F116+K116+L116+M116+O116","v":15404},{"$f":"G116+K116+L116+N116+O116","v":18583.05},{"$f":"ROUND((Q116-P116)/P116,3)*100","v":20.599999999999998}]
[12,null,null,500,288000,19104.37,22662.080000000002,3557.7100000000028,18.600000000000001,null,1717.92,-206.78,1138.8900000000001,788.69,1361.38,23115.780000000002,{"$f":"G117+K117+L117+N117+O117","v":26323.29},13.900000000000002]
[13,null,null,800,230400,20863.400000000001,26332.03,5468.6299999999974,26.200000000000003,null,1374.34,-165.43,1402.08,1023,1089.0999999999999,24563.489999999998,29653.039999999997,20.7]
[14,null,null,800,460800,30490.79,36183.140000000007,5692.3500000000058,18.7,null,2748.67,-330.85,1815.51,1258.27,2178.1999999999998,36902.32,42037.43,13.900000000000002]
[15,null,null,1000,288000,26047.499999999996,32883.29,6835.7900000000045,26.200000000000003,null,1717.92,-206.78,1749.81,1277.23,1361.38,30669.83,37033.040000000001,20.7]
[16,null,null,1000,576000,38081.74,45197.18,7115.4400000000023,18.7,null,3435.84,-413.57,2266.6,1571.32,2722.75,46093.36,52513.520000000004,13.900000000000002]
[17,null,null,1200,345600,31231.61,39434.549999999996,8202.9399999999951,26.3,null,2061.5,-248.14,2097.5300000000002,1531.46,1633.65,36776.15,44413.02,20.8]
[18,null,null,1200,691200,45672.69,54211.21,8538.5199999999968,18.7,null,4123.01,-496.28,2717.68,1884.37,3267.3,55284.400000000009,62989.610000000008,13.900000000000002]
[19,null,null,1500,432000,39007.74,49261.43,10253.690000000002,26.3,null,2576.88,-310.18,2619.12,1912.81,2042.06,45935.619999999995,55482.999999999993,20.8]
[20,null,null,1500,864000,57059.11,67732.259999999995,10673.149999999994,18.7,null,5153.76,-620.35,3394.31,2353.94,4084.13,69070.960000000006,78703.739999999991,13.900000000000002]
[]
[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 $0.005965 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR ($0.000718) PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 8.80%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM $0.004727  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH AND THREE PHASE SECONDARY SERVICE."}]
[null,null,{"$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."}]
[null,null,{"$f":"\"(7) RIDER ESM \"&TEXT(PRO_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL PROPOSED BILL.\"","v":"(7) RIDER ESM 4.78%  OF TOTAL PROPOSED BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 4 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","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)","ESM (6)","PSM (4)","(C+G+H+I1+J)","(D+G+H+I2+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I1)","(I2)","(J)","(K)","(L)","(M)"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","(%)"]
[1,null,"DP",100,14400,{"$f":"IF($E152>($D152*300),((($D152*300)*CUR_DP_KWH1)+(($E152-($D152*300))*CUR_DP_KWH2)+($D152*CUR_DP_DEMAND)+CUR_DP_CST),(($E152*CUR_DP_KWH1)+($D152*CUR_DP_DEMAND)+CUR_DP_CST))","v":1798.5632000000001},{"$f":"IF($E152>($D152*300),((($D152*300)*PRO_DP_KWH1)+(($E152-($D152*300))*PRO_DP_KWH2)+($D152*PRO_DP_DEMAND)+PRO_DP_CST),(($E152*PRO_DP_KWH1)+($D152*PRO_DP_DEMAND)+PRO_DP_CST))","v":2104.0208000000002},{"$f":"G152-F152","v":305.45760000000018},{"$f":"ROUND(H152/F152,3)*100","v":17},null,{"$f":"ROUND(E152*CUR_FAC,2)","v":85.9},{"$f":"ROUND(E152*DSM_DIST,2)","v":-10.34},{"$f":"ROUND((F152+$L152+$O152-PRO_BASE_FUEL*$E152)*CUR_ESM_NONRES,2)","v":131.15},{"$f":"ROUND((G152+$L152+$O152-PRO_BASE_FUEL*$E152)*PRO_ESM_NONRES,2)","v":85.84},{"$f":"ROUND(E152*RS_PSM,2)","v":68.069999999999993},{"$f":"F152+K152+L152+M152+O152","v":2073.3432000000003},{"$f":"G152+K152+L152+N152+O152","v":2333.4908000000005},{"$f":"ROUND((Q152-P152)/P152,3)*100","v":12.5}]
[2,null,null,100,28800,2620.1264000000001,3075.0416000000005,454.91520000000037,17.399999999999999,null,171.79,-20.68,176.33,117.53,136.13999999999999,3083.7064,{"$f":"G153+K153+L153+N153+O153","v":3479.8216000000007},{"$f":"ROUND((Q153-P153)/P153,3)*100","v":12.8}]
[3,null,null,100,43200,3328.5392000000002,3912.8612000000003,584.32200000000012,17.599999999999998,null,257.69,-31.02,211.56,142.85,204.21,3970.9792000000002,4486.5911999999998,13]
[4,null,null,200,28800,3480.1264000000001,4091.0416000000005,610.91520000000037,17.599999999999998,null,171.79,-20.68,252,166.09,136.13999999999999,4019.3764000000001,4544.3816000000006,13.100000000000001]
[5,null,null,200,57600,5123.2528000000002,6033.0832000000009,909.83040000000074,17.8,null,343.58,-41.36,342.37,229.47,272.27999999999997,6040.1228000000001,6837.0532000000012,13.200000000000001]
[6,null,null,200,86400,6540.0784000000003,7708.7224000000006,1168.6440000000002,17.899999999999999,null,515.38,-62.04,412.83,280.11,408.41,7814.6584000000003,8850.5823999999993,13.3]
[7,null,null,300,43200,5161.6895999999997,6078.0624000000007,916.37280000000101,17.8,null,257.69,-31.02,372.86,246.34,204.21,5965.4295999999986,6755.2824000000001,13.200000000000001]
[8,null,null,300,86400,7626.3792000000003,8991.1248000000014,1364.7456000000011,17.899999999999999,null,515.38,-62.04,508.41,341.4,408.41,8996.5392000000011,10194.274799999999,13.3]
[9,null,null,300,129600,9751.6175999999996,11504.5836,1752.9660000000003,18,null,773.06,-93.05,614.1,417.37,612.62,11658.347600000001,13214.583600000002,13.3]
[10,null,null,500,72000,8524.8159999999989,10052.103999999999,1527.2880000000005,17.899999999999999,null,429.48,-51.7,614.57000000000005,406.84,340.34,9857.5059999999976,11177.063999999998,13.4]
[11,null,null,500,144000,12632.632,14907.208000000001,2274.5760000000009,18,null,858.96,-103.39,840.49,565.27,680.69,14909.382000000001,16908.738000000001,13.4]
[12,null,null,500,216000,16174.696,19096.306,2921.6100000000006,18.099999999999998,null,1288.44,-155.09,1016.63,691.88,1021.03,19345.705999999998,21942.565999999999,13.4]
[13,null,null,800,115200,13569.5056,16013.166400000002,2443.6608000000015,18,null,687.17,-82.71,977.13,647.58000000000004,544.54999999999995,15695.6456,17809.756400000002,13.5]
[14,null,null,800,230400,20142.011200000001,23781.332800000004,3639.3216000000029,18.099999999999998,null,1374.34,-165.43,1338.6,901.08,1089.0999999999999,23778.621199999998,26980.422800000004,13.5]
[15,null,null,800,345600,25809.313600000001,30483.889600000002,4674.5760000000009,18.099999999999998,null,2061.5,-248.14,1620.43,1103.6500000000001,1633.65,30876.753600000004,35034.549600000006,13.5]
[16,null,null,1000,144000,16932.631999999998,19987.207999999999,3054.5760000000009,18,null,858.96,-103.39,1218.8399999999999,808.08,680.69,19587.731999999996,22231.547999999999,13.5]
[17,null,null,1000,288000,25148.263999999999,29697.416000000001,4549.1520000000019,18.099999999999998,null,1717.92,-206.78,1670.68,1124.96,1361.38,29691.464000000004,33694.896000000001,13.5]
[18,null,null,1000,432000,32232.392,38075.612000000001,5843.2200000000012,18.099999999999998,null,2576.88,-310.18,2022.96,1378.17,2042.06,38564.111999999994,43762.541999999994,13.5]
[19,null,null,1500,216000,25340.448,29922.312000000002,4581.8640000000014,18.099999999999998,null,1288.44,-155.09,1823.12,1209.32,1021.03,29317.947999999997,33286.012000000002,13.5]
[20,null,null,1500,432000,37663.896000000001,44487.624000000003,6823.7280000000028,18.099999999999998,null,2576.88,-310.18,2500.88,1684.64,2042.06,44473.535999999993,50481.023999999998,13.5]
[21,null,null,1500,648000,48290.088000000003,57054.918000000005,8764.8300000000017,18.2,null,3865.32,-465.26,3029.3,2064.46,3063.1,57782.548000000003,65582.538,13.5]
[22,null,null,3000,432000,50563.896000000001,59727.624000000003,9163.7280000000028,18.099999999999998,null,2576.88,-310.18,3635.94,2413.0500000000002,2042.06,58508.595999999998,66449.434000000008,13.600000000000001]
[23,null,null,3000,864000,75210.792000000001,88858.248000000007,13647.456000000006,18.099999999999998,null,5153.76,-620.35,4991.46,3363.69,4084.13,88819.792000000001,100839.478,13.5]
[24,null,null,3000,1296000,96463.176000000007,113992.83600000001,17529.660000000003,18.2,null,7730.64,-930.53,6048.3,4123.32,6126.19,115437.77600000001,131042.45600000001,13.5]
[" "]
[]
[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 $0.005965 PER KWH."}]
[" ",null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_DIST,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR ($0.000718) PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 8.80%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM $0.004727  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,{"$f":"\"(6) RIDER ESM \"&TEXT(PRO_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(6) RIDER ESM 4.78%  OF TOTAL CURRENT BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: __X__ BASE PERIOD   ____FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: _X_ ORIGINAL   ___UPDATED  ___ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 5 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"6 Months Actual and 6 Months Projected with Riders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. SAILERS"}]
["INCLUDES FUEL AND ALL RIDERS"]
[]
[]
[null,null,null,null,null," BILL DATA LESS RIDERS",null,null,null,null,"RIDERS",null,null,null,null,"TOTAL","TOTAL"]
[null,null,null,"LEVEL","LEVEL",null,null,"DOLLAR","PERCENT",null,null,null,null,null,null,"CURRENT","PROPOSED","PERCENT"]
[null,null,null,"of","of","CURRENT","PROPOSED","INCREASE","INCREASE",null,"RIDER","RIDER","RIDER","RIDER","RIDER","BILL","BILL","INCREASE"]
["LINE",null,"RATE","DEMAND","USE","BILL (5)(6)","BILL (5)(6)","(D - C)","(E / C)",null,"FAC (1)","DSMR (2)","ESM (3)","ESM (7)","PSM (4)","(C+G+H+I1+J)","(D+G+H+I2+J)","(L-K) / K"]
[" NO.",null,"CODE","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)","(H)","(I1)","(I2)","(J)","(K)","(L)","(M)",null,null,null,null,null,"On-peak Demand %",null,"On-peak Energy %"]
[null,null,null,"(KW)","(KWH)","($)","($)","($)","(%)",null,"($)","($)","($)","($)","($)","($)","($)","(%)",null,null,null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   TT (SUMMER)",1000,200000,17987.840000000004,{"$f":"ROUND($E202*$Z$202*PRO_SUM_TT_ON_KWH,2)+ROUND($E202*(1-$Z$202)*PRO_TT_OFF,2)+ROUND($D202*$X$202*PRO_TT_SUM_PEAK,2)+ROUND($D202*(1-$X$202)*PRO_TT_SUM_PK_OFF,2)+PRO_TT_SUM_CST","v":20519.97},{"$f":"G202-F202","v":2532.1299999999974},{"$f":"ROUND(H202/F202,3)*100","v":14.099999999999998},null,{"$f":"ROUND(E202*CUR_FAC,2)","v":1193},{"$f":"ROUND(E202*DSM_TRANS,2)","v":13.2},{"$f":"ROUND((F202+$L202+$O202-PRO_BASE_FUEL*$E202)*CUR_ESM_NONRES,2)","v":1220.08},{"$f":"ROUND((G202+$L202+$O202-PRO_BASE_FUEL*$E202)*PRO_ESM_NONRES,2)","v":783.78},{"$f":"ROUND(E202*RS_PSM,2)","v":945.4},{"$f":"F202+K202+L202+M202+O202","v":21359.520000000004},{"$f":"G202+K202+L202+N202+O202","v":23455.350000000002},{"$f":"ROUND((Q202-P202)/P202,3)*100","v":9.8000000000000007},null,null,null,null,null,{"$f":"'Rate TT'!H24/'Rate TT'!H26","v":0.9524562050002835},{"$f":"'Rate TT'!H38/'Rate TT'!H40","v":0.9691382145939702},{"$f":"'Rate TT'!H29/'Rate TT'!H31","v":0.28490295898239859},{"$f":"'Rate TT'!H43/'Rate TT'!H45","v":0.34000202598054935}]
[2,null,null,1000,400000,27308.940000000002,31192.65,3883.7099999999991,14.2,null,2386,26.4,1677.58,1096.9000000000001,1890.8,33289.720000000008,{"$f":"G203+K203+L203+N203+O203","v":36592.750000000007},{"$f":"ROUND((Q203-P203)/P203,3)*100","v":9.9}]
[3,null,null,2500,500000,44219.61,50549.94,6330.3300000000017,14.299999999999999,null,2982.5,33,2984.21,1923.6,2363.5,52582.82,57852.54,10]
[4,null,null,2500,1000000,67522.38,77231.66,9709.2799999999988,14.399999999999999,null,5965,66,4127.96,2706.4,4727,82408.340000000011,90696.06,10.100000000000001]
[5,null,null,5000,1000000,87939.21,100599.88,12660.669999999998,14.399999999999999,null,5965,66,5924.42,3823.31,4727,104621.63,115181.19,10.100000000000001]
[6,null,null,5000,2000000,134544.75,153963.31,19418.559999999998,14.399999999999999,null,11930,132,8211.92,5388.9,9454,164272.67000000001,180868.21,10.100000000000001]
[7,null,null,10000,2000000,175378.41,200699.74999999997,25321.339999999967,14.399999999999999,null,11930,132,11804.84,7622.72,9454,208699.25,229838.46999999997,10.100000000000001]
[8,null,null,10000,4000000,268589.49,307426.64,38837.150000000023,14.499999999999998,null,23860,264,16379.84,10753.9,18908,328001.33,361212.54000000004,10.100000000000001]
[9,null,null,10000,6000000,361800.57,414153.51,52352.94,14.499999999999998,null,35790,396,20954.84,13885.07,28362,447303.41000000003,492586.58,10.100000000000001]
[10,null,null,20000,4000000,350256.83999999997,400899.52999999997,50642.69,14.499999999999998,null,23860,264,23565.68,15221.55,18908,416854.51999999996,459153.07999999996,10.100000000000001]
[11,null,null,20000,8000000,536679.01,614353.28,77674.270000000019,14.499999999999998,null,47720,528,32715.69,21483.9,37816,655458.69999999995,721901.18,10.100000000000001]
[12,null,null,20000,12000000,723101.17,827807.04,104705.87,14.499999999999998,null,71580,792,41865.69,27746.240000000002,56724,894062.8600000001,984649.28,10.100000000000001]
[13,null,null,40000,16000000,1072858,1228206.55,155348.55000000005,14.499999999999998,null,95440,1056,65387.37,42943.89,75632,1310373.3700000001,1443278.44,10.100000000000001]
[14,null,null,40000,24000000,1445702.33,1655114.06,209411.72999999998,14.499999999999998,null,143160,1584,83687.39,55468.59,113448,1787581.72,1968774.6500000001,10.100000000000001]
[15,null,null,80000,32000000,2145216.0100000002,2455913.11,310697.09999999963,14.499999999999998,null,190880,2112,130730.75,85863.89,151264,2620202.7600000002,2886033,10.100000000000001]
[16,null,null,80000,48000000,2890904.6500000004,3309728.1300000004,418823.48,14.499999999999998,null,286320,3168,167330.78,110913.27,226896,3574619.43,3937025.4000000004,10.100000000000001]
[17,null,null,160000,64000000,4289932.0200000005,4911326.21,621394.18999999948,14.499999999999998,null,381760,4224,261417.52,171703.88,302528,5239861.54,5771542.0899999999,10.100000000000001]
[18,null,null,160000,96000000,5781309.3200000003,6618956.2600000007,837646.94000000041,14.499999999999998,null,572640,6336,334617.56,221802.65,453792,7148694.8799999999,7873526.9100000011,10.100000000000001]
[]
[19,null,"   TT (WINTER)",1000,200000,16569.150000000001,{"$f":"ROUND($E221*$AA$202*PRO_WIN_TT_ON_KWH,2)+ROUND($E221*(1-$AA$202)*PRO_TT_OFF,2)+ROUND($D221*$Y$202*PRO_TT_WIN_PEAK,2)+ROUND($D221*(1-$Y$202)*PRO_TT_WIN_PK_OFF,2)+PRO_TT_WIN_CST","v":18897.28},{"$f":"G221-F221","v":2328.1299999999974},{"$f":"ROUND(H221/F221,3)*100","v":14.099999999999998},null,{"$f":"ROUND(E221*CUR_FAC,2)","v":1193},{"$f":"ROUND(E221*DSM_TRANS,2)","v":13.2},{"$f":"ROUND((F221+$L221+$O221-PRO_BASE_FUEL*$E221)*CUR_ESM_NONRES,2)","v":1095.25},{"$f":"ROUND((G221+$L221+$O221-PRO_BASE_FUEL*$E221)*PRO_ESM_NONRES,2)","v":706.22},{"$f":"ROUND(E221*RS_PSM,2)","v":945.4},{"$f":"F221+K221+L221+M221+O221","v":19816.000000000004},{"$f":"G221+K221+L221+N221+O221","v":21755.100000000002},{"$f":"ROUND((Q221-P221)/P221,3)*100","v":9.8000000000000007}]
[20,null,null,1000,400000,25833.930000000004,29505.48,3671.5499999999956,14.2,null,2386,26.4,1547.79,1016.26,1890.8,31684.920000000006,{"$f":"G222+K222+L222+N222+O222","v":34824.94},9.9]
[21,null,null,2500,500000,40672.909999999996,46493.21,5820.3000000000029,14.299999999999999,null,2982.5,33,2672.13,1729.71,2363.5,48724.039999999994,53601.919999999998,10]
[22,null,null,2500,1000000,63834.82,73013.69,9178.8700000000026,14.399999999999999,null,5965,66,3803.49,2504.79,4727,78396.310000000012,86276.479999999996,10.100000000000001]
[23,null,null,5000,1000000,80845.81,92486.41,11640.600000000006,14.399999999999999,null,5965,66,5300.27,3435.52,4727,96904.08,106679.93000000001,10.100000000000001]
[24,null,null,5000,2000000,127169.65,145527.37,18357.72,14.399999999999999,null,11930,132,7562.99,4985.6899999999996,9454,156248.63999999998,172029.06,10.100000000000001]
[25,null,null,10000,2000000,161191.64000000001,184472.81,23281.169999999984,14.399999999999999,null,11930,132,10556.55,6847.14,9454,193264.19,212835.95,10.100000000000001]
[26,null,null,10000,4000000,253839.3,290554.71000000002,36715.410000000033,14.499999999999998,null,23860,264,15081.98,9947.48,18908,311953.27999999997,343534.19,10.100000000000001]
[27,null,null,10000,6000000,346486.98,396636.63,50149.650000000023,14.499999999999998,null,35790,396,19607.41,13047.83,28362,430642.38999999996,474232.46,10.100000000000001]
[28,null,null,20000,4000000,321883.25,368445.62,46562.369999999995,14.499999999999998,null,23860,264,21069.11,13670.37,18908,385984.36,425147.99,10.100000000000001]
[29,null,null,20000,8000000,507178.6,580609.45000000007,73430.850000000093,14.499999999999998,null,47720,528,30119.97,19871.07,37816,623362.56999999995,686544.52,10.100000000000001]
[30,null,null,20000,12000000,692473.92999999993,792773.28,100299.35000000009,14.499999999999998,null,71580,792,39170.83,26071.759999999998,56724,860740.75999999989,947941.04,10.100000000000001]
[31,null,null,40000,16000000,1013857.21,1160718.8900000001,146861.68000000017,14.499999999999998,null,95440,1056,60195.95,39718.239999999998,75632,1246181.1599999999,1372565.1300000001,10.100000000000001]
[32,null,null,40000,24000000,1384447.8800000001,1585046.5400000003,200598.66000000015,14.499999999999998,null,143160,1584,78297.66,52119.62,113448,1720937.54,1895358.1600000004,10.100000000000001]
[33,null,null,80000,32000000,2027214.41,2320937.79,293723.38000000012,14.499999999999998,null,190880,2112,120347.89,79412.58,151264,2491818.3000000003,2744606.37,10.100000000000001]
[34,null,null,80000,48000000,2768395.77,3169593.0900000003,401197.3200000003,14.499999999999998,null,286320,3168,156551.32,104215.35,226896,3441331.09,3790192.4400000004,10.100000000000001]
[35,null,null,160000,64000000,4053928.82,4641375.57,587446.75000000047,14.499999999999998,null,381760,4224,240651.8,158801.25,302528,4983092.62,5488688.8200000003,10.100000000000001]
[36,null,null,160000,96000000,5536291.5100000007,6338686.1700000009,802394.66000000015,14.499999999999998,null,572640,6336,313058.65000000002,208406.8,453792,6882118.1600000011,7579860.9700000007,10.100000000000001]
[]
[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 $0.005965 PER KWH."}]
[null,null,{"$f":"\"(2) RIDER DSMR \"&TEXT(DSM_TRANS,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) RIDER DSMR $0.000066 PER KWH."}]
[null,null,{"$f":"\"(3) RIDER ESM \"&TEXT(CUR_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(3) RIDER ESM 8.80%  OF TOTAL CURRENT BILL."}]
[null,null,{"$f":"\"(4) RIDER PSM \"&TEXT(RS_PSM,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(4) RIDER PSM $0.004727  PER KWH."}]
[null,null,{"$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 $0.025401  PER KWH."}]
[null,null,{"$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."}]
[null,null,{"$f":"\"(7) RIDER ESM \"&TEXT(PRO_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL CURRENT BILL.\"","v":"(7) RIDER ESM 4.78%  OF TOTAL CURRENT BILL."}]

{"sheet":"BILL CALC","index":27,"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,{"$f":"+CUR_RS_CUST","v":12.6},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":24.3},0,0,{"$f":"SUM(B7:E7)","v":36.9},null,{"$f":"PRO_RS_CUST","v":13},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":32.229999999999997},0,0,{"$f":"SUM(H7:K7)","v":45.23}]
[null,12.6,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":32.4},0,0,45,null,13,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":42.97},0,0,55.97]
[null,12.6,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":40.5},0,0,53.1,null,13,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":53.71},0,0,66.710000000000008]
[null,12.6,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":64.8},0,0,77.399999999999991,null,13,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":85.94},0,0,98.94]
[null,12.6,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":107.43},0,0,120.43]
[null,12.6,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":107.43},0,0,120.43]
[null,12.6,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":107.43},0,0,120.43]
[]
[]
[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",{"$f":"CUR_DS_CST_2","v":30},{"$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":178.34},{"$f":"IF('SCH N'!$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'!$D53*300)))*(CUR_DS_KWH_3),2))","v":0},{"$f":"SUM(B21:H21)","v":208.34},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":216.77},{"$f":"IF('SCH N'!$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'!$D53*300)))*(PRO_DS_KWH_3),2))","v":0},{"$f":"SUM(K21:Q21)","v":246.77}]
[null,{"$f":"CUR_DS_CST_2","v":30},{"$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":356.68},{"$f":"IF('SCH N'!$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'!$D54*300)))*(CUR_DS_KWH_3),2))","v":0},386.68,null,{"$f":"PRO_DS_CST_2","v":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'!$E54*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":433.54},{"$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},463.54]
[null,30,{"$f":"IF('SCH N'!$D55<=15,ROUND('SCH N'!$D55*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D55<=15,0,ROUND(('SCH N'!$D55-15)*CUR_DS_DEM_3,2))","v":0},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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},565.02,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":0},0,{"$f":"IF('SCH N'!$E55<=6000,ROUND('SCH N'!$E55*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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},680.3]
[null,30,{"$f":"IF('SCH N'!$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":135},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$f":"IF('SCH N'!$E56<=6000,0,IF(('SCH N'!$D56*300)<=('SCH N'!$E56-6000),ROUND(('SCH N'!$D56*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E56-6000)*(CUR_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E56<=(6000+('SCH N'!$D56*300)),0,ROUND(('SCH N'!$E56-(6000+('SCH N'!$D56*300)))*(CUR_DS_KWH_3),2))","v":0},700.02,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":164.1},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$f":"IF('SCH N'!$E56<=6000,0,IF(('SCH N'!$D56*300)<=('SCH N'!$E56-6000),ROUND(('SCH N'!$D56*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E56-6000)*(PRO_DS_KWH_2),2)))","v":0},{"$f":"IF('SCH N'!$E56<=(6000+('SCH N'!$D56*300)),0,ROUND(('SCH N'!$E56-(6000+('SCH N'!$D56*300)))*(PRO_DS_KWH_3),2))","v":0},844.4]
[null,30,{"$f":"IF('SCH N'!$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":135},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E57-6000)*(CUR_DS_KWH_2),2)))","v":166.03},{"$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},866.05,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":164.1},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E57-6000)*(PRO_DS_KWH_2),2)))","v":201.8},{"$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},1046.2]
[null,30,{"$f":"IF('SCH N'!$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":135},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E58-6000)*(CUR_DS_KWH_2),2)))","v":332.05},{"$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},1032.07,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":164.1},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E58-6000)*(PRO_DS_KWH_2),2)))","v":403.6},{"$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},1248]
[null,30,{"$f":"IF('SCH N'!$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":315},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E59-6000)*(CUR_DS_KWH_2),2)))","v":221.37},{"$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},1101.3899999999999,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":382.9},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E59-6000)*(PRO_DS_KWH_2),2)))","v":269.07},{"$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},1332.2699999999998]
[null,30,{"$f":"IF('SCH N'!$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":315},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E60-6000)*(CUR_DS_KWH_2),2)))","v":498.08},{"$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},1378.1,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":382.9},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E60-6000)*(PRO_DS_KWH_2),2)))","v":605.4},{"$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},1668.6]
[null,30,{"$f":"IF('SCH N'!$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":315},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E61-6000)*(CUR_DS_KWH_2),2)))","v":774.79},{"$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},1654.81,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":382.9},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E61-6000)*(PRO_DS_KWH_2),2)))","v":941.74},{"$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},2004.9399999999998]
[null,30,{"$f":"IF('SCH N'!$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":540},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E62-6000)*(CUR_DS_KWH_2),2)))","v":498.08},{"$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},1603.1,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":656.4},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E62-6000)*(PRO_DS_KWH_2),2)))","v":605.4},{"$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},1942.1]
[null,30,{"$f":"IF('SCH N'!$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":540},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E63-6000)*(CUR_DS_KWH_2),2)))","v":774.79},{"$f":"IF('SCH N'!$E63<=(6000+('SCH N'!$D63*300)),0,ROUND(('SCH N'!$E63-(6000+('SCH N'!$D63*300)))*(CUR_DS_KWH_3),2))","v":0},1879.81,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":656.4},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E63-6000)*(PRO_DS_KWH_2),2)))","v":941.74},{"$f":"IF('SCH N'!$E63<=(6000+('SCH N'!$D63*300)),0,ROUND(('SCH N'!$E63-(6000+('SCH N'!$D63*300)))*(PRO_DS_KWH_3),2))","v":0},2278.4399999999996]
[null,30,{"$f":"IF('SCH N'!$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":540},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E64-6000)*(CUR_DS_KWH_2),2)))","v":1245.2},{"$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":68.41},2418.63,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":656.4},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E64-6000)*(PRO_DS_KWH_2),2)))","v":1513.51},{"$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":83.15},2933.36]
[null,30,{"$f":"IF('SCH N'!$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":765},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E65-6000)*(CUR_DS_KWH_2),2)))","v":774.79},{"$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},2104.81,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":929.9},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E65-6000)*(PRO_DS_KWH_2),2)))","v":941.74},{"$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},2551.9399999999996]
[null,30,{"$f":"IF('SCH N'!$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":765},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E66-6000)*(CUR_DS_KWH_2),2)))","v":1328.21},{"$f":"IF('SCH N'!$E66<=(6000+('SCH N'!$D66*300)),0,ROUND(('SCH N'!$E66-(6000+('SCH N'!$D66*300)))*(CUR_DS_KWH_3),2))","v":0},2658.23,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":929.9},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E66-6000)*(PRO_DS_KWH_2),2)))","v":1614.41},{"$f":"IF('SCH N'!$E66<=(6000+('SCH N'!$D66*300)),0,ROUND(('SCH N'!$E66-(6000+('SCH N'!$D66*300)))*(PRO_DS_KWH_3),2))","v":0},3224.6099999999997]
[null,30,{"$f":"IF('SCH N'!$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":765},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E67-6000)*(CUR_DS_KWH_2),2)))","v":1660.26},{"$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":182.42},3172.7,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":929.9},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E67-6000)*(PRO_DS_KWH_2),2)))","v":2018.01},{"$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":221.72},3849.93]
[null,30,{"$f":"IF('SCH N'!$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":2565},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E68-6000)*(CUR_DS_KWH_2),2)))","v":2988.47},{"$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},6118.49,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":3117.9},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E68-6000)*(PRO_DS_KWH_2),2)))","v":3632.42},{"$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},7430.62]
[null,30,{"$f":"IF('SCH N'!$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":2565},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E69-6000)*(CUR_DS_KWH_2),2)))","v":4648.7299999999996},{"$f":"IF('SCH N'!$E69<=(6000+('SCH N'!$D69*300)),0,ROUND(('SCH N'!$E69-(6000+('SCH N'!$D69*300)))*(CUR_DS_KWH_3),2))","v":0},7778.75,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":3117.9},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E69-6000)*(PRO_DS_KWH_2),2)))","v":5650.43},{"$f":"IF('SCH N'!$E69<=(6000+('SCH N'!$D69*300)),0,ROUND(('SCH N'!$E69-(6000+('SCH N'!$D69*300)))*(PRO_DS_KWH_3),2))","v":0},9448.630000000001]
[null,30,{"$f":"IF('SCH N'!$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":2565},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E70-6000)*(CUR_DS_KWH_2),2)))","v":4980.78},{"$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":1094.5},9205.2999999999993,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":3117.9},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E70-6000)*(PRO_DS_KWH_2),2)))","v":6054.03},{"$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":1330.34},11182.57]
[null,30,{"$f":"IF('SCH N'!$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":4365},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E71-6000)*(CUR_DS_KWH_2),2)))","v":5202.1499999999996},{"$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":0},10132.17,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":5305.9},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E71-6000)*(PRO_DS_KWH_2),2)))","v":6323.1},{"$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":0},12309.3]
[null,30,{"$f":"IF('SCH N'!$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":4365},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$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'!$E72-6000)*(CUR_DS_KWH_2),2)))","v":8301.2999999999993},{"$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":2006.58},15237.9,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":5305.9},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$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'!$E72-6000)*(PRO_DS_KWH_2),2)))","v":10090.049999999999},{"$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":2438.96},18515.21]
[null,30,{"$f":"IF('SCH N'!$D73<=15,ROUND('SCH N'!$D73*CUR_DS_DEM_1,2),ROUND(15*CUR_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D73<=15,0,ROUND(('SCH N'!$D73-15)*CUR_DS_DEM_3,2))","v":4365},0,{"$f":"IF('SCH N'!$E73<=6000,ROUND('SCH N'!$E73*(CUR_DS_KWH_1),2),ROUND(6000*(CUR_DS_KWH_1),2))","v":535.02},{"$f":"IF('SCH N'!$E73<=6000,0,IF(('SCH N'!$D73*300)<=('SCH N'!$E73-6000),ROUND(('SCH N'!$D73*300)*(CUR_DS_KWH_2),2),ROUND(('SCH N'!$E73-6000)*(CUR_DS_KWH_2),2)))","v":8301.2999999999993},{"$f":"IF('SCH N'!$E73<=(6000+('SCH N'!$D73*300)),0,ROUND(('SCH N'!$E73-(6000+('SCH N'!$D73*300)))*(CUR_DS_KWH_3),2))","v":6566.98},19798.3,null,30,{"$f":"IF('SCH N'!$D73<=15,ROUND('SCH N'!$D73*PRO_DS_DEM_1,2),ROUND(15*PRO_DS_DEM_1,2))","v":0},{"$f":"IF('SCH N'!$D73<=15,0,ROUND(('SCH N'!$D73-15)*PRO_DS_DEM_3,2))","v":5305.9},0,{"$f":"IF('SCH N'!$E73<=6000,ROUND('SCH N'!$E73*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":650.29999999999995},{"$f":"IF('SCH N'!$E73<=6000,0,IF(('SCH N'!$D73*300)<=('SCH N'!$E73-6000),ROUND(('SCH N'!$D73*300)*(PRO_DS_KWH_2),2),ROUND(('SCH N'!$E73-6000)*(PRO_DS_KWH_2),2)))","v":10090.049999999999},{"$f":"IF('SCH N'!$E73<=(6000+('SCH N'!$D73*300)),0,ROUND(('SCH N'!$E73-(6000+('SCH N'!$D73*300)))*(PRO_DS_KWH_3),2))","v":7982.06},24058.31]
[]
[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",{"$f":"CUR_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E76*(CUR_EH_KWH_1),2)","v":651.12},null,null,{"$f":"SUM(B45:H45)","v":681.12},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E76*(PRO_EH_KWH_1),2)","v":789.28},null,null,{"$f":"SUM(K45:Q45)","v":819.28}]
[null,{"$f":"CUR_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E77*(CUR_EH_KWH_1),2)","v":1634.72},null,null,{"$f":"SUM(B46:H46)","v":1664.72},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E77*(PRO_EH_KWH_1),2)","v":1981.6},null,null,{"$f":"SUM(K46:Q46)","v":2011.6}]
[null,{"$f":"CUR_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E78*(CUR_EH_KWH_1),2)","v":2618.33},null,null,{"$f":"SUM(B47:H47)","v":2648.33},null,{"$f":"PRO_EH_CST_2","v":30},null,null,null,{"$f":"ROUND('SCH N'!E78*(PRO_EH_KWH_1),2)","v":3173.91},null,null,{"$f":"SUM(K47:Q47)","v":3203.91}]