{"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":21,"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:"," ","September 2021"]
[]
["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":8397637.215868663}]
[]
[{"$f":"MAX(A$9:A11)+1","v":2},null,"Sales Sm (Schedule 3, Line C)","÷",{"$f":"ROUND('Sch 3 - Sales Avg'!D26,0)","v":326505171},null,{"$f":"ROUND(E10/E12,6)","v":2.572E-2}]
[]
[{"$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":3.1899999999999984E-4}]
[]
[]
[]
[]
[]
[]
[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,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: September 2021"},null,null,null,null,"October","November","December","January","February","March","April","May ","June","July","August","September"]
[null,null,null,null,null,"Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 4","Schedule 4","Schedule 4","Schedule 2","Schedule 2"]
[null,null,null,"Dollars ($)",null,"Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",{"$f":"AVERAGE(F9:Q9)","v":5098321.0550000006}," ",0,1617603.79,7791500.9400000004,5716136.9399999995,7516247.9199999999,6489966.2700000005,5331139.95,5488966.2000000002,7332974.8700000001,6938910.4900000002,6113636.8300000001,842768.46]
[null,"Oil Burned","(+)",{"$f":"AVERAGE(F10:Q10)","v":198007.46416666661}," ",68951.63,157233.99,163530.72,378940.63,513291.64,118040.26,94300.56,199289.49,208007.2,172053.68,125805.03000000001,176644.74]
[null,"Gas Burned","(+)",286633.60666666663," ",342000,-956.45,346650,45350,440235.33,-21000,84650,550950,327419.59999999998,386994.8,788510,148800]
[null,"Net Fuel Related RTO Billing Line Items","(-)",-226340.96833333335," ",327287.77,-22088.98,-117547.28,-339091.75,-354752.34,-1291401.06,-401095.03,-317802.57,-6334.99,115874.65,-191247.65,-117892.39]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",384348.88833333337," ",0,51016.98,0,875049.67,0,31259.18,198176.59,0,46770.49,525674.54,1819003,1065236.21]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",10257.334166666666," ",0,0,0,53679.27,0,-5213.3100000000004,25639.52,0,0,43150.77,0,5831.76]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":6183394.6483333344},null,{"$f":"F9+F10+F11-F12+F13-F14","v":83663.859999999986},1846987.29,8419228.9399999995,7300889.7199999997,8824527.2299999986,7914880.0799999991,6083722.6100000003,6557008.2600000007,7921507.1500000004,7864608.0899999999,9038202.5100000016,2345510.04]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",{"$f":"AVERAGE(F18:Q18)","v":3890672.4192019999}," ",7492180.6400000006,5729404.2699999996,443619.15,3210276.3000000003,507451.49,723925.85,2377791.2800000003,2814015.83,1010807.63,3252703.26,5154741.3600000003,13971151.970424]
[null,"Other Purchases","(+)",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",668181.3008333334," ",0,52901.22,0,1213596.94,0,36985.480000000003,286050.21000000002,0,91953.919999999998,983836.41,3561396.39,1791455.04]
[null,"Less purchases above highest cost units","(-)",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":3222491.1183686666},null,{"$f":"SUM(F18:F19)-F20-F21","v":7492180.6400000006},5676503.0499999998,443619.15,1996679.3600000003,507451.49,686940.37,2091741.0700000003,2814015.83,918853.71,2268866.8499999996,1593344.9700000002,12179696.930424001]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",{"$f":"AVERAGE(F24:Q24)","v":681899.09083333344}," ",1247.03,62267.78,1496784.7399999998,937792.87,1238860.6399999999,687053.01000000013,1134021.1500000001,1130208.1000000001,578141.94000000006,284609.52,539710.96,92091.35]
[null,null,null,null," "]
["D. Total Fuel Costs (A + B - C)",null,"(+)",{"$f":"D15+D22-D24","v":8723986.6758686658},null,{"$f":"F15+F22-F24","v":7574597.4700000007},7461222.5599999996,7366063.3499999996,8359776.21,8093118.0799999991,7914767.4399999995,7041442.5300000003,8240815.9900000002,8262218.919999999,9848865.4199999999,10091836.520000003,14433115.620424001]
[]
["E. Total Company Over or (Under) Recovery from Schedule 5, Line 14",null,"(-)",{"$f":"'Sch 5 - Over (Under) Act'!E36","v":-325.33}]
[]
["F.  Adjustment indicating the difference in actual fuel cost for the "]
[null,{"$f":"\"month of \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")&\" and the estimated cost orginally\"","v":"month of August 2021 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 $9,820,408.10  -  $10,091,836.52"},"(+)",{"$f":"'Sch 4 - Final Fuel Cost Act'!D26-'Sch 2 - Fuel Cost Avg'!P26","v":-271428.42000000365}]
[null,"                         (actual)                    (estimate)         "]
[]
["G.  RTO Resettlements for prior periods from Schedule 6, Line G",null,"(+)",{"$f":"'Sch 6 - RTO Fuel Cost Act'!E33","v":-55246.369999998249}]
[]
["H.  Prior Period Correction",null,"(+)",0]
[]
["I.  Deferral of Current Purchased Power Costs",null,"(-)",0]
[]
["J.  Amount of Deferred Purchased Power Costs included in the filing",null,"(+)",0]
[]
["K.  Grand Total Fuel Cost (D - E + F + G + H - I + J)",null,null,{"$f":"D26-D28+D32-D39+D35+D37+D41","v":8397637.215868663},null,{"$f":"F26","v":7574597.4700000007},{"$f":"G26","v":7461222.5599999996},7366063.3499999996,8359776.21,8093118.0799999991,7914767.4399999995,7041442.5300000003,8240815.9900000002,8262218.919999999,9848865.4199999999,10091836.520000003,14433115.620424001]
[]
[]
[]
[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"]
[]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: September 2021"}]
[null,null,null,null,null,{"$f":"'Sch 2 - Fuel Cost Avg'!F4","v":2020},{"$f":"'Sch 2 - Fuel Cost Avg'!G4","v":2020},{"$f":"'Sch 2 - Fuel Cost Avg'!H4","v":2020},{"$f":"'Sch 2 - Fuel Cost Avg'!I4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!J4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!K4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!L4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!M4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!N4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!O4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!P4","v":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!Q4","v":2021}]
[null,null,null,null,null,{"$f":"'Sch 2 - Fuel Cost Avg'!F5","v":"October"},{"$f":"'Sch 2 - Fuel Cost Avg'!G5","v":"November"},{"$f":"'Sch 2 - Fuel Cost Avg'!H5","v":"December"},{"$f":"'Sch 2 - Fuel Cost Avg'!I5","v":"January"},{"$f":"'Sch 2 - Fuel Cost Avg'!J5","v":"February"},{"$f":"'Sch 2 - Fuel Cost Avg'!K5","v":"March"},{"$f":"'Sch 2 - Fuel Cost Avg'!L5","v":"April"},{"$f":"'Sch 2 - Fuel Cost Avg'!M5","v":"May "},{"$f":"'Sch 2 - Fuel Cost Avg'!N5","v":"June"},{"$f":"'Sch 2 - Fuel Cost Avg'!O5","v":"July"},{"$f":"'Sch 2 - Fuel Cost Avg'!P5","v":"August"},{"$f":"'Sch 2 - Fuel Cost Avg'!Q5","v":"September"}]
[null,null,null,"kWh",null,"kWh",{"$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":255373775},null,7895000,67256800.000000104,397618999.99999988,284410000,363795000,327538000,267183000,267283500,368441000,326317000,324125000,62622000]
[]
[null,"Purchases Including Interchange-In","(+)",{"$f":"AVERAGE(F12:Q12)","v":116996508.75},null,287603347,227121151,19688766,119637573,15706182,28454217,78788616,94838657,32087606,93911280,116515780,289604930]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D10:D12)","v":372370283.75},null,{"$f":"SUM(F10:F12)","v":295498347},294377951.00000012,417307765.99999988,404047573,379501182,355992217,345971616,362122157,400528606,420228280,440640780,352226930]
[]
[]
["B.","Pumped Storage Energy","(+)",{"$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","(+)",{"$f":"AVERAGE(F19:Q19)","v":27875913.333333325},null,27010,4596700,63903459.999999896,40460810,32851850,37896970,55058390,41654979.999999993,22822290,10436460,19232610.000000004,5569430]
[]
[null,"System Losses (a)","(+)",{"$f":"AVERAGE(F21:Q21)","v":17989199},null,18910166,18546000,22264471,17815751,17332467,15268572,13963835,15061957,18507609,20489591,21070409,16639560]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D17:D21)","v":45865112.333333328},null,{"$f":"SUM(F17:F21)","v":18937176},23142700,86167930.999999896,58276561,50184317,53165542,69022225,56716936.999999993,41329899,30926051,40303019,22208990]
[]
[]
["C.","Total Sales (A - B)",null,{"$f":"D14-D23","v":326505171.41666669},null,{"$f":"F14-F23","v":276561171},271235251.00000012,331139835,345771012,329316865,302826675,276949391,305405220,359198707,389302229,400337761,330017940]
[]
[]
[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"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")","v":"Expense Month: August 2021"}]
[]
[null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",6113635.9400000004]
[null,"Oil Burned","(+)",125805.03000000001]
[null,"Gas Burned","(+)",788510]
[null,"Net Fuel Related RTO Billing Line Items","(-)",-50645.68]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",1815898.52]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",0]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":8894495.1699999999}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",5044812.1500000004]
[null,"Other Purchases","(+)",0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",3559458.48]
[null,"Less purchases above highest cost units","(-)",0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":1485353.6700000004}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",559440.74]
[]
["D. Total Fuel Costs (A + B - C)",null,null,{"$f":"D15+D22-D24","v":9820408.0999999996}]
[]
[]
[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"]
[]
[{"$f":"\"Twelve Month Average Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-45,\"mmmm yyyy\")","v":"Twelve Month Average Expense Month: July 2021"}]
[]
["Line "]
["No.",null,"Description"]
[]
[1,null,"FAC Rate Billed ($/kWh)","(+)",5.3000000000000963E-5]
[]
[2,null,"Retail kWh Billed at Above Rate","(x)",316211405]
[]
[3,null,"FAC Revenue/(Refund) (Line 1 * Line 2)",null,{"$f":"ROUND(E10*E12,2)","v":16759.2}]
[]
[4,null,"kWh Used to Determine Last FAC Rate Billed","(+)",322349654]
[]
[5,null,"Non-Jurisdictional kWh included in Line 4","(-)",0]
[]
[6,null,"Kentucky Jurisdictional kWh Included in Line 4 (Line 4 - Line 5)",null,{"$f":"E16-E18","v":322349654}]
[]
[7,null,"Recoverable FAC Revenue/(Refund) (Line 1 * Line 6)",null,{"$f":"ROUND(E20*E10,2)","v":17084.53}]
[]
[8,null,"Over or (Under) (Line 3 - Line 7)",null,{"$f":"E14-E22","v":-325.32999999999811}]
[]
[9,null,"Total Sales (Schedule 3, Line C)","(-)",{"$f":"'Sch 3 - Sales Avg'!D26","v":326505171.41666669}]
[]
[10,null,"Kentucky Jurisdictional Sales","(÷)",{"$f":"E26","v":326505171.41666669}]
[]
[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":-325.33}]
[]
[13,null,"Amount Over or (Under) Recovered in prior filings","(-)",0]
[]
[14,null,"Total Company Over or (Under) Recovery ",null,{"$f":"E32-E34","v":-325.33}]

{"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"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-105,\"mmmm yyyy\")","v":"Expense Month: May 2021"}]
[]
[null,null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",null,5488966.1900000013]
[null,"Oil Burned","(+)",null,199289.49]
[null,"Gas Burned","(+)",null,550950]
[null,"Net Fuel Related RTO Billing Line Items","(-)",null,-315120.03000000003]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",null,0]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",null,0]
[null,"  Sub-Total",null,null,{"$f":"E10+E11+E12-E13+E14-E15","v":6554325.7100000018}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",null,2783637.97]
[null,"Other Purchases","(+)",null,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",null,0]
[null,"Less purchases above highest cost units","(-)",null,0]
[null,"  Sub-Total",null,null,{"$f":"SUM(E19:E20)-E21-E22","v":2783637.97}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",null,1152394.0599999998]
[]
["D. Total Fuel Costs (A + B - C)",null,null,null,{"$f":"E16+E23-E25","v":8185569.620000002}]
[]
["E. Total Fuel Costs Previously Reported",null,"(-)",null,8240815.9900000002]
[]
["F.  Prior Period Adjustment",null,"(+)",null,0]
[]
["G.  Adjustment due to PJM Resettlements",null,null,null,{"$f":"E27-E29+E31","v":-55246.369999998249}]
[]
[]
[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."]