{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Sch 1 - Summary Avg","Sch 2 - Fuel Cost Avg","Sch 3 - Sales Avg","Sch 4 - Final Fuel Cost Act","Sch 5 - Over (Under) Act","Sch 6 - RTO Fuel Cost Act","Sch 7 - Prior Period Act"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":22,"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":"Sch 1 - Summary Avg","index":0,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["FUEL ADJUSTMENT CLAUSE SCHEDULE"]
[]
[null,null,"Twelve Month Average Expense Month:"," ","October 2022"]
[]
["Line"]
["No.",null,"Description",null,"Amount",null,"Rate ($/kWh)"]
[]
[{"$f":"MAX(A$9:A9)+1","v":1},null,"Fuel Fm (Schedule 2, Line K)",null,{"$f":"'Sch 2 - Fuel Cost Avg'!D43","v":16673049.576484073}]
[]
[{"$f":"MAX(A$9:A11)+1","v":2},null,"Sales Sm (Schedule 3, Line C)","÷",{"$f":"ROUND('Sch 3 - Sales Avg'!D26,0)","v":329352393},null,{"$f":"ROUND(E10/E12,6)","v":5.0624000000000002E-2}]
[]
[{"$f":"MAX(A$9:A13)+1","v":3},null,"Base Fuel Rate (Fb/Sb) per PSC Order in Case No. 2021-00057",null,null,"(-)",2.5401E-2]
[]
[{"$f":"MAX(A$9:A15)+1","v":4},null,"Fuel Adjustment Clause Rate (Line 2 - Line 3)",null,null,null,{"$f":"G12-G14","v":2.5223000000000002E-2}]
[]
[]
[]
[]
[]
[]
[null,null,"Effective Date for Billing:"]
[]
[]
[null,null,"Submitted by:"]
[]
[null,null,"Title:"]
[]
[null,null,"Date Submitted:"]

{"sheet":"Sch 2 - Fuel Cost Avg","index":1,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["FUEL COST SCHEDULE"]
[null,null,null,null,null,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: October 2022"},null,null,null,null,"November","December","January","February","March","April","May","June","July","August","September","October"]
[null,null,null,null,null,"Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 4","Schedule 4","Schedule 4","Schedule 2","Schedule 2"]
[null,null,null,"Dollars ($)",null,"Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",{"$f":"AVERAGE(F9:Q9)","v":4710738.6491666669}," ",0,1055995.1199999999,7476852.6900000004,6414479.8200000003,6885984.7800000021,4444351.24,6032691.4700000007,8522736.839999998,7226972.2699999986,3207071.3500000006,5261728.21,0]
[null,"Oil Burned","(+)",{"$f":"AVERAGE(F10:Q10)","v":309693.01583333337}," ",89049.959999999992,454576.85,569348.65,371895.47,154732.62,184625.12,584268.14,242396.51,128605.31,363894.41,467406.17,105516.98]
[null,"Gas Burned","(+)",588141.14666666661," ",530302.80000000005,-12741.4,1066985.31,25500,312250,290094.55,218.5,893000,2102900,1206684,214650,427850]
[null,"Net Fuel Related RTO Billing Line Items","(-)",32191.884166666667," ",433172.73,-206177.84,-591448.66,-488166.83,63094.8,-328746.53000000003,-589284.53,830446.78,371897.07,366083.23,-259203.65,784636.04]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",213098.44833333333," ",0,123617.55,11241.72,271590.96000000002,0,0,953898.36,358737.7,471852.06,324894.14,41348.89,0]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",38088.614166666666," ",0,0,0,4970.62,0,0,56.42,62290.34,346958.19,42787.8,0,0]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":5751390.7616666667},null,{"$f":"F9+F10+F11-F12+F13-F14","v":186180.03000000003},1827625.96,9715877.0300000012,7566662.46,7289872.6000000024,5247817.4400000004,8160304.580000001,9124133.9299999978,9211474.379999999,4693672.870000001,6244336.9199999999,-251269.06000000006]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",{"$f":"AVERAGE(F18:Q18)","v":11569322.714335417}," ",18385750.280000001,16480073.259999998,2806649.29,4128979.51,3484268.43,9444577.1699999999,7504981.1100000003,4801436.8300090097,11706005.619446,28564509.771862,14240152.386422001,17284488.914285999]
[null,"Other Purchases","(+)",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",659648.03166666662," ",0,190400.08,27556.86,649303.6,0,0,3029095.63,1212553.95,1488752.8,1190624.1100000001,127489.35,0]
[null,"Less purchases above highest cost units","(-)",528.06333333333339,null,0,0,0,0,0,0,0,6336.76,0,0,0,0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":10909146.619335419},null,{"$f":"SUM(F18:F19)-F20-F21","v":18385750.280000001},16289673.179999998,2779092.43,3479675.9099999997,3484268.43,9444577.1699999999,4475885.4800000004,3582546.1200090097,10217252.819445999,27373885.661862001,14112663.036422001,17284488.914285999]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",{"$f":"AVERAGE(F24:Q24)","v":453512.91999999993}," ",0,35172.9,1285864.4300000002,332288.61,471414.73999999993,522618.36999999994,812950.94999999984,815279.32000000007,548363.67999999993,296731.87,237388.9,84081.27]
[null,null,null,null," "]
["D. Total Fuel Costs (A + B - C)",null,"(+)",{"$f":"D15+D22-D24","v":16207024.461002085},null,{"$f":"F15+F22-F24","v":18571930.310000002},18082126.239999998,11209105.030000001,10714049.76,10302726.290000003,14169776.24,11823239.110000003,11891400.730009008,18880363.519446,31770826.661862001,20119611.056422003,16949138.584286001]
[]
["E. Total Company Over or (Under) Recovery from Schedule 5, Line 14",null,"(-)",{"$f":"'Sch 5 - Over (Under) Act'!E36","v":-1059244.6000000001}]
[]
["F.  Adjustment indicating the difference in actual fuel cost for the "]
[null,{"$f":"\"month of \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")&\" and the estimated cost orginally\"","v":"month of September 2022 and the estimated cost orginally"}]
[null,{"$f":"\"reported \"&TEXT('Sch 4 - Final Fuel Cost Act'!D26,\"$0,000.00\")&\"  -  \"&TEXT(P26,\"$0,000.00\")","v":"reported $20,106,481.68  -  $20,119,611.06"},"(+)",{"$f":"'Sch 4 - Final Fuel Cost Act'!D26-'Sch 2 - Fuel Cost Avg'!P26","v":-13129.374840002507}]
[null,"                         (actual)                    (estimate)         "]
[]
["G.  RTO Resettlements for prior periods from Schedule 6, Line G",null,"(+)",{"$f":"'Sch 6 - RTO Fuel Cost Act'!E33","v":-580090.10967801139}]
[]
["H.  Prior Period Correction",null,"(+)",0]
[]
["I.  Deferral of Current Purchased Power Costs",null,"(-)",0]
[]
["J.  Amount of Deferred Purchased Power Costs included in the filing",null,"(+)",0]
[]
["K.  Grand Total Fuel Cost (D - E + F + G + H - I + J)",null,null,{"$f":"D26-D28+D32-D39+D35+D37+D41","v":16673049.576484073},null,{"$f":"F26","v":18571930.310000002},{"$f":"G26","v":18082126.239999998},11209105.030000001,10714049.76,10302726.290000003,14169776.24,11823239.110000003,11891400.730009008,18880363.519446,31770826.661862001,20119611.056422003,16949138.584286001]
[]
[]
[]
[null,"Note:  (a)  Forced Outage as defined in 807 KAR 5:056."]

{"sheet":"Sch 3 - Sales Avg","index":2,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["SALES SCHEDULE"]
[]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: October 2022"}]
[null,null,null,null,null,{"$f":"'Sch 2 - Fuel Cost Avg'!F4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!G4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!H4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!I4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!J4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!K4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!L4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!M4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!N4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!O4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!P4","v":2022},{"$f":"'Sch 2 - Fuel Cost Avg'!Q4","v":2022}]
[null,null,null,null,null,{"$f":"'Sch 2 - Fuel Cost Avg'!F5","v":"November"},{"$f":"'Sch 2 - Fuel Cost Avg'!G5","v":"December"},{"$f":"'Sch 2 - Fuel Cost Avg'!H5","v":"January"},{"$f":"'Sch 2 - Fuel Cost Avg'!I5","v":"February"},{"$f":"'Sch 2 - Fuel Cost Avg'!J5","v":"March"},{"$f":"'Sch 2 - Fuel Cost Avg'!K5","v":"April"},{"$f":"'Sch 2 - Fuel Cost Avg'!L5","v":"May"},{"$f":"'Sch 2 - Fuel Cost Avg'!M5","v":"June"},{"$f":"'Sch 2 - Fuel Cost Avg'!N5","v":"July"},{"$f":"'Sch 2 - Fuel Cost Avg'!O5","v":"August"},{"$f":"'Sch 2 - Fuel Cost Avg'!P5","v":"September"},{"$f":"'Sch 2 - Fuel Cost Avg'!Q5","v":"October"}]
[null,null,null,"kWh",null,"kWh",{"$f":"$F$8","v":"kWh"},{"$f":"$F$8","v":"kWh"},"kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh"]
[]
["A.","Generation (Net)","(+)",{"$f":"AVERAGE(F10:Q10)","v":199138808.33333334},null,7944000,31128899.999999996,355827000,272467500,282677800.00000006,177365000,281855000,369741500,306513000,125951000,171048000,7147000]
[]
[null,"Purchases Including Interchange-In","(+)",{"$f":"AVERAGE(F12:Q12)","v":163416086.75},null,305752619,304669964,59046028,77618700,62007070,136902100,93608770,42561250,131990110,292215300,178967520,275653610]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D10:D12)","v":362554895.08333337},null,{"$f":"SUM(F10:F12)","v":313696619},335798864,414873028,350086200,344684870.00000006,314267100,375463770,412302750,438503110,418166300,350015520,282800610]
[]
[]
["B.","Pumped Storage Energy","(+)",{"$f":"AVERAGE(F17:Q17)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Non-Native Sales Including Interchange Out","(+)",{"$f":"AVERAGE(F19:Q19)","v":12123673.333333334},null,0,1048300,19619560,15867250,16088530,12588990,36451370,24849719.999999996,7529830,4015020.0000000005,6510510,915000]
[]
[null,"System Losses (a)","(+)",{"$f":"AVERAGE(F21:Q21)","v":21078829.083333332},null,13802651,15733277,19367420,17045166,16758413,16290618,19323707,26346806,39649542,30233043,22327826,16067480]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D17:D21)","v":33202502.416666664},null,{"$f":"SUM(F17:F21)","v":13802651},16781577,38986980,32912416,32846943,28879608,55775077,51196526,47179372,34248063,28838336,16982480]
[]
[]
["C.","Total Sales (A - B)",null,{"$f":"D14-D23","v":329352392.66666669},null,{"$f":"F14-F23","v":299893968},319017287,375886048,317173784,311837927.00000006,285387492,319688693,361106224,391323738,383918237,321177184,265818130]
[]
[]
[null,"Note:  (a)  Average of prior 12 months."]

{"sheet":"Sch 4 - Final Fuel Cost Act","index":3,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["FINAL FUEL COST SCHEDULE"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")","v":"Expense Month: September 2022"}]
[]
[null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",5261728.9200000009]
[null,"Oil Burned","(+)",467406.17]
[null,"Gas Burned","(+)",214650]
[null,"Net Fuel Related RTO Billing Line Items","(-)",-163765.93]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",10000.25]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",0]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":6117551.2700000005}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",14264370.091582]
[null,"Other Purchases","(+)",0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",36136.699999999997]
[null,"Less purchases above highest cost units","(-)",0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":14228233.391582001}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",239302.97999999998]
[]
["D. Total Fuel Costs (A + B - C)",null,null,{"$f":"D15+D22-D24","v":20106481.681582}]
[]
[]
[null,"Note:  (a)  Forced Outage as defined in 807 KAR 5:056."]

{"sheet":"Sch 5 - Over (Under) Act","index":4,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["OVER OR (UNDER) RECOVERY SCHEDULE"]
[]
[{"$f":"\"Twelve Month Average Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-45,\"mmmm yyyy\")","v":"Twelve Month Average Expense Month: August 2022"}]
[]
["Line "]
["No.",null,"Description"]
[]
[1,null,"FAC Rate Billed ($/kWh)","(+)",1.4525999999999997E-2]
[]
[2,null,"Retail kWh Billed at Above Rate","(x)",259800468]
[]
[3,null,"FAC Revenue/(Refund) (Line 1 * Line 2)",null,{"$f":"ROUND(E12*E10,2)","v":3773861.6}]
[]
[4,null,"kWh Used to Determine Last FAC Rate Billed","(+)",332721065.50000006]
[]
[5,null,"Non-Jurisdictional kWh included in Line 4","(-)",0]
[]
[6,null,"Kentucky Jurisdictional kWh Included in Line 4 (Line 4 - Line 5)",null,{"$f":"E16-E18","v":332721065.50000006}]
[]
[7,null,"Recoverable FAC Revenue/(Refund) (Line 1 * Line 6)",null,{"$f":"ROUND(E20*E10,2)","v":4833106.2}]
[]
[8,null,"Over or (Under) (Line 3 - Line 7)",null,{"$f":"E14-E22","v":-1059244.6000000001}]
[]
[9,null,"Total Sales (Schedule 3, Line C)","(-)",{"$f":"'Sch 3 - Sales Avg'!D26","v":329352392.66666669}]
[]
[10,null,"Kentucky Jurisdictional Sales","(÷)",{"$f":"E26","v":329352392.66666669}]
[]
[11,null,"Ratio of Total Sales to KY Jursidictional Sales (Line 9 ÷ Line 10)",null,{"$f":"E26/E28","v":1}]
[]
[12,null,"Total Company Over or (Under) Recovery (Line 8 * Line 11)","(+)",{"$f":"ROUND(E30*E24,2)","v":-1059244.6000000001}]
[]
[13,null,"Amount Over or (Under) Recovered in prior filings","(-)",0]
[]
[14,null,"Total Company Over or (Under) Recovery ",null,{"$f":"E32-E34","v":-1059244.6000000001}]

{"sheet":"Sch 6 - RTO Fuel Cost Act","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["REGIONAL TRANSMISSION ORGANIZATION RESETTLEMENTS"]
["FUEL COST SCHEDULE"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-105,\"mmmm yyyy\")","v":"Expense Month: June 2022"}]
[]
[null,null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",null,8522736.8499999978]
[null,"Oil Burned","(+)",null,242396.51]
[null,"Gas Burned","(+)",null,893000]
[null,"Net Fuel Related RTO Billing Line Items","(-)",null,729656.84]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",null,362992.49]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",null,62290.34]
[null,"  Sub-Total",null,null,{"$f":"E10+E11+E12-E13+E14-E15","v":9229178.6699999981}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",null,4229451.0999999996]
[null,"Other Purchases","(+)",null,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",null,1209768.1000000001]
[null,"Less purchases above highest cost units","(-)",null,5918.6496690000167]
[null,"  Sub-Total",null,null,{"$f":"SUM(E19:E20)-E21-E22","v":3013764.3503309996}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",null,931632.4]
[]
["D. Total Fuel Costs (A + B - C)",null,null,null,{"$f":"E16+E23-E25","v":11311310.620330997}]
[]
["E. Total Fuel Costs Previously Reported",null,"(-)",null,11891400.730009008]
[]
["F.  Prior Period Adjustment",null,"(+)",null,0]
[]
["G.  Adjustment due to PJM Resettlements",null,null,null,{"$f":"E27-E29+E31","v":-580090.10967801139}]
[]
[]
[null,"Note:  (a)  Forced Outage as defined in 807 KAR 5:056."]

{"sheet":"Sch 7 - Prior Period Act","index":6,"n_rows":73,"n_cols":9,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
["DUKE ENERGY KENTUCKY"]
["PRIOR PERIOD CORRECTIONS"]
["FUEL COST SCHEDULE"]
[]
[]
[]
[null,"Expense Month:  Month Year"]
[null,null,null,null,"Original",null,"Revised",null,"Adjustment"]
[null,null,null,null,"Exp Month: \nMonth Year",null,"Updated in Exp Month: \nMonth Year",null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",null,0,null,0,null,{"$f":"G12-E12","v":0}]
[null,"Oil Burned","(+)",null,0,null,0,null,0]
[null,"Gas Burned","(+)",null,0,null,0,null,0]
[null,"Net Fuel Related RTO Billing Line Items","(-)",null,0,null,0,null,0]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",null,0,null,0,null,0]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",null,0,null,0,null,0]
[null,"  Sub-Total",null,null,{"$f":"E12+E13+E14-E15+E16-E17","v":0},null,{"$f":"G12+G13+G14-G15+G16-G17","v":0},null,{"$f":"I12+I13+I14-I15+I16-I17","v":0}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",null,0,null,0,null,{"$f":"G21-E21","v":0}]
[null,"Other Purchases","(+)",null,0,null,0,null,{"$f":"G22-E22","v":0}]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",null,0,null,0,null,{"$f":"G23-E23","v":0}]
[null,"Less purchases above highest cost units","(-)",null,0,null,0,null,{"$f":"G24-E24","v":0}]
[null,"  Sub-Total",null,null,{"$f":"SUM(E21:E22)-E23-E24","v":0},null,{"$f":"SUM(G21:G22)-G23-G24","v":0},null,{"$f":"G25-E25","v":0}]
[]
["C. Non-Native Sales Fuel Costs",null,null,null,0,null,0,null,{"$f":"G27-E27","v":0}]
[]
["D. Total Fuel Costs (A + B - C)",null,null,null,{"$f":"E18+E25-E27","v":0},null,{"$f":"G18+G25-G27","v":0},null,{"$f":"G29-E29","v":0}]
[]
["E. Total Fuel Costs Previously Reported",null,null,null,0,null,0,null,{"$f":"G31-E31","v":0}]
[]
["F.  Prior Period Adjustment",null,null,null,0,null,0,null,{"$f":"G33-E33","v":0}]
[]
["G.  Adjustment due to PJM Resettlements",null,null,null,{"$f":"E29-E31+E33","v":0},null,{"$f":"G29-G31+G33","v":0},null,{"$f":"G35-E35","v":0}]
[]
[]
[null,"Note:  (a)  Forced Outage as defined in 807 KAR 5:056."]
[]
[]
[]
[]
[null,"Expense Month:",null,null,"June 2019",null,{"$f":"E43","v":"June 2019"},null,"Total"]
[null,null,null,null,"Original",null,"Revised",null,"Dollars ($)"]
[null,null,null,null,"Recorded in Exp Month: \nOctober 2019",null,"Updated in Exp Month: \nDecember 2019"]
["A. Company Generation"]
[null,"Coal Burned","(+)",null,0,null,0,null,{"$f":"G47-E47","v":0}]
[null,"Oil Burned","(+)",null,null,null,null,null,{"$f":"G48-E48","v":0}]
[null,"Gas Burned","(+)",null,null,null,null,null,0]
[null,"Net Fuel Related RTO Billing Line Items","(-)",null,null,null,null,null,0]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",null,null,null,null,null,0]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",null,0,null,0,null,0]
[null,"  Sub-Total",null,null,{"$f":"E47+E48+E49-E50+E51-E52","v":0},null,{"$f":"G47+G48+G49-G50+G51-G52","v":0},null,{"$f":"I47+I48+I49-I50+I51-I52","v":0}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",null,0,null,0,null,{"$f":"G56-E56","v":0}]
[null,"Other Purchases","(+)"]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",null,0,null,0,null,{"$f":"G58-E58","v":0}]
[null,"Less purchases above highest cost units","(-)"]
[null,"  Sub-Total",null,null,{"$f":"SUM(E56:E57)-E58-E59","v":0},null,{"$f":"SUM(G56:G57)-G58-G59","v":0},null,{"$f":"G60-E60","v":0}]
[]
["C. Non-Native Sales Fuel Costs",null,null,null,null,null,null,null,{"$f":"G62-E62","v":0}]
[]
["D. Total Fuel Costs (A + B - C)",null,null,null,{"$f":"E53+E60-E62","v":0},null,{"$f":"G53+G60-G62","v":0},null,{"$f":"G64-E64","v":0}]
[]
["E. Total Fuel Costs Previously Reported",null,null,null,0,null,0,null,{"$f":"G66-E66","v":0}]
[]
["F.  Prior Period Adjustment",null,null,null,0,null,0,null,{"$f":"G68-E68","v":0}]
[]
["G.  Adjustment due to PJM Resettlements",null,null,null,{"$f":"E64-E66+E68","v":0},null,{"$f":"G64-G66+G68","v":0},null,{"$f":"G70-E70","v":0}]
[]
[]
[null,"Note:  (a)  Forced Outage as defined in 807 KAR 5:056."]