{"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:"," ","December 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":11093772.844769426}]
[]
[{"$f":"MAX(A$9:A11)+1","v":2},null,"Sales Sm (Schedule 3, Line C)","÷",{"$f":"ROUND('Sch 3 - Sales Avg'!D26,0)","v":329619875},null,{"$f":"ROUND(E10/E12,6)","v":3.3655999999999998E-2}]
[]
[{"$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":8.2549999999999985E-3}]
[]
[]
[]
[]
[]
[]
[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,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: December 2021"},null,null,null,null,"January","February","March","April","May ","June","July","August","September","October","November","December"]
[null,null,null,null,null,"Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 6","Schedule 4","Schedule 4","Schedule 4","Schedule 2","Schedule 2"]
[null,null,null,"Dollars ($)",null,"Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)","Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",{"$f":"AVERAGE(F9:Q9)","v":4375051.6208333327}," ",5716136.9399999995,7516247.9199999999,6489966.2700000005,5331139.95,5488966.1900000013,7332974.8800000018,6938910.4900000021,6113635.9400000004,842768.01000000013,-326122.67,0,1055995.53]
[null,"Oil Burned","(+)",{"$f":"AVERAGE(F10:Q10)","v":210833.33583333332}," ",378940.63,513291.64,118040.26,94300.56,199289.49,208007.2,172053.68,125805.03000000001,176644.74,0,89049.95,454576.85]
[null,"Gas Burned","(+)",296755.92750000005," ",45350,440235.33,-21000,84650,550950,327419.59999999998,386994.8,788510,148800,291600,530302.80000000005,-12741.4]
[null,"Net Fuel Related RTO Billing Line Items","(-)",-219865.37000000002," ",-339091.75,-354752.34,-1291401.06,-401095.03,-315120.03000000003,-8696.93,107490.13,-50645.68,-77427.16,34423.07,296817.96999999997,-238885.63]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",389874.27833333332," ",875049.67,0,31259.18,198176.59,0,46701.1,524128.57,1815898.52,1065236.21,0,0,122041.5]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",11410.396666666667," ",53679.27,0,-5213.3100000000004,25639.52,0,0,43150.77,0,19668.509999999998,0,0,0]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":5480970.1358333332},null,{"$f":"F9+F10+F11-F12+F13-F14","v":7300889.7199999997},8824527.2299999986,7914880.0799999991,6083722.6100000003,6554325.7100000018,7923799.7100000009,7871446.6400000025,8894495.1699999999,2291207.6100000003,-68945.739999999991,322534.78000000003,1858758.1099999999]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",{"$f":"AVERAGE(F18:Q18)","v":6919287.0245474167}," ",3210276.3000000003,507451.49,723925.85,2377791.2800000003,2783637.97,958342.84000000008,3193160.07,5044812.1500000004,13966387.290000001,15319687.880425999,18419366.537743997,16526604.636398997]
[null,"Other Purchases","(+)",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",678786.1," ",1213596.94,0,36985.480000000003,286050.21000000002,0,91956.78,980721.31,3559458.48,1791455.04,0,0,185208.95999999999]
[null,"Less purchases above highest cost units","(-)",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":6240500.9245474171},null,{"$f":"SUM(F18:F19)-F20-F21","v":1996679.3600000003},507451.49,686940.37,2091741.0700000003,2783637.97,866386.06,2212438.7599999998,1485353.6700000004,12174932.25,15319687.880425999,18419366.537743997,16341395.676398996]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",{"$f":"AVERAGE(F24:Q24)","v":561661.35333333327}," ",937792.87,1238860.6399999999,687053.01000000013,1134021.1500000001,1152394.0599999998,601676.29,296920.52,559440.74,92091.31,-30407.3,0,70092.95]
[null,null,null,null," "]
["D. Total Fuel Costs (A + B - C)",null,"(+)",{"$f":"D15+D22-D24","v":11159809.707047416},null,{"$f":"F15+F22-F24","v":8359776.21},8093118.0799999991,7914767.4399999995,7041442.5300000003,8185569.620000002,8188509.4800000014,9786964.8800000027,9820408.0999999996,14374048.549999999,15281149.440425999,18741901.317743998,18130060.836398996]
[]
["E. Total Company Over or (Under) Recovery from Schedule 5, Line 14",null,"(-)",{"$f":"'Sch 5 - Over (Under) Act'!E36","v":7171.29}]
[]
["F.  Adjustment indicating the difference in actual fuel cost for the "]
[null,{"$f":"\"month of \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")&\" and the estimated cost orginally\"","v":"month of November 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 $18,692,824.13  -  $18,741,901.32"},"(+)",{"$f":"'Sch 4 - Final Fuel Cost Act'!D26-'Sch 2 - Fuel Cost Avg'!P26","v":-49077.192277994007}]
[null,"                         (actual)                    (estimate)         "]
[]
["G.  RTO Resettlements for prior periods from Schedule 6, Line G",null,"(+)",{"$f":"'Sch 6 - RTO Fuel Cost Act'!E33","v":-9788.3799999970943}]
[]
["H.  Prior Period Correction",null,"(+)",0]
[]
["I.  Deferral of Current Purchased Power Costs",null,"(-)",0]
[]
["J.  Amount of Deferred Purchased Power Costs included in the filing",null,"(+)",0]
[]
["K.  Grand Total Fuel Cost (D - E + F + G + H - I + J)",null,null,{"$f":"D26-D28+D32-D39+D35+D37+D41","v":11093772.844769426},null,{"$f":"F26","v":8359776.21},{"$f":"G26","v":8093118.0799999991},7914767.4399999995,7041442.5300000003,8185569.620000002,8188509.4800000014,9786964.8800000027,9820408.0999999996,14374048.549999999,15281149.440425999,18741901.317743998,18130060.836398996]
[]
[]
[]
[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"]
[]
[{"$f":"CONCATENATE(\"Twelve Month Average Expense Month: \",'Sch 1 - Summary Avg'!E5)","v":"Twelve Month Average Expense Month: December 2021"}]
[null,null,null,null,null,{"$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":2021},{"$f":"'Sch 2 - Fuel Cost Avg'!I4","v":2021},{"$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":"January"},{"$f":"'Sch 2 - Fuel Cost Avg'!G5","v":"February"},{"$f":"'Sch 2 - Fuel Cost Avg'!H5","v":"March"},{"$f":"'Sch 2 - Fuel Cost Avg'!I5","v":"April"},{"$f":"'Sch 2 - Fuel Cost Avg'!J5","v":"May "},{"$f":"'Sch 2 - Fuel Cost Avg'!K5","v":"June"},{"$f":"'Sch 2 - Fuel Cost Avg'!L5","v":"July"},{"$f":"'Sch 2 - Fuel Cost Avg'!M5","v":"August"},{"$f":"'Sch 2 - Fuel Cost Avg'!N5","v":"September"},{"$f":"'Sch 2 - Fuel Cost Avg'!O5","v":"October"},{"$f":"'Sch 2 - Fuel Cost Avg'!P5","v":"November"},{"$f":"'Sch 2 - Fuel Cost Avg'!Q5","v":"December"}]
[null,null,null,"kWh",null,"kWh",{"$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":219332116.66666666},null,284410000,363795000,327538000,267183000,267283500,368441000,326317000,324125000,62622000,1198000,7944000,31128899.999999996]
[]
[null,"Purchases Including Interchange-In","(+)",{"$f":"AVERAGE(F12:Q12)","v":149209248.66666666},null,119637573,15706182,28454217,78788616,94838657,32087606,93911280,116515780,289604930,310543560,305752619,304669964]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D10:D12)","v":368541365.33333331},null,{"$f":"SUM(F10:F12)","v":404047573},379501182,355992217,345971616,362122157,400528606,420228280,440640780,352226930,311741560,313696619,335798864]
[]
[]
["B.","Pumped Storage Energy","(+)",{"$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","(+)",{"$f":"AVERAGE(F19:Q19)","v":22252674.166666668},null,40460810,32851850,37896970,55058390,41654979.999999993,22822290,10436460,19232610.000000004,5569430,0,0,1048300]
[]
[null,"System Losses (a)","(+)",{"$f":"AVERAGE(F21:Q21)","v":16668815.916666666},null,17815751,17332467,15268572,13963835,15061957,18507609,20489591,21070409,16639560,14340112,13802651,15733277]
[]
[null,"   Sub-Total",null,{"$f":"SUM(D17:D21)","v":38921490.083333336},null,{"$f":"SUM(F17:F21)","v":58276561},50184317,53165542,69022225,56716936.999999993,41329899,30926051,40303019,22208990,14340112,13802651,16781577]
[]
[]
["C.","Total Sales (A - B)",null,{"$f":"D14-D23","v":329619875.25},null,{"$f":"F14-F23","v":345771012},329316865,302826675,276949391,305405220,359198707,389302229,400337761,330017940,297401448,299893968,319017287]
[]
[]
[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"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-28,\"mmmm yyyy\")","v":"Expense Month: November 2021"}]
[]
[null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",0]
[null,"Oil Burned","(+)",89049.98]
[null,"Gas Burned","(+)",530302.80000000005]
[null,"Net Fuel Related RTO Billing Line Items","(-)",428949]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",0]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",0]
[null,"  Sub-Total",null,{"$f":"D9+D10+D11-D12+D13-D14","v":190403.78000000003}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",18502420.345466003]
[null,"Other Purchases","(+)",0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",0]
[null,"Less purchases above highest cost units","(-)",0]
[null,"  Sub-Total",null,{"$f":"SUM(D18:D19)-D20-D21","v":18502420.345466003}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",0]
[]
["D. Total Fuel Costs (A + B - C)",null,null,{"$f":"D15+D22-D24","v":18692824.125466004}]
[]
[]
[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"]
[]
[{"$f":"\"Twelve Month Average Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-45,\"mmmm yyyy\")","v":"Twelve Month Average Expense Month: October 2021"}]
[]
["Line "]
["No.",null,"Description"]
[]
[1,null,"FAC Rate Billed ($/kWh)","(+)",2.5270000000000015E-3]
[]
[2,null,"Retail kWh Billed at Above Rate","(x)",331079726]
[]
[3,null,"FAC Revenue/(Refund) (Line 1 * Line 2)",null,{"$f":"ROUND(E10*E12,2)","v":836638.47}]
[]
[4,null,"kWh Used to Determine Last FAC Rate Billed","(+)",328241861.16666663]
[]
[5,null,"Non-Jurisdictional kWh included in Line 4","(-)",0]
[]
[6,null,"Kentucky Jurisdictional kWh Included in Line 4 (Line 4 - Line 5)",null,{"$f":"E16-E18","v":328241861.16666663}]
[]
[7,null,"Recoverable FAC Revenue/(Refund) (Line 1 * Line 6)",null,{"$f":"ROUND(E20*E10,2)","v":829467.18}]
[]
[8,null,"Over or (Under) (Line 3 - Line 7)",null,{"$f":"E14-E22","v":7171.2899999999208}]
[]
[9,null,"Total Sales (Schedule 3, Line C)","(-)",{"$f":"'Sch 3 - Sales Avg'!D26","v":329619875.25}]
[]
[10,null,"Kentucky Jurisdictional Sales","(÷)",{"$f":"E26","v":329619875.25}]
[]
[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":7171.29}]
[]
[13,null,"Amount Over or (Under) Recovered in prior filings","(-)",0]
[]
[14,null,"Total Company Over or (Under) Recovery ",null,{"$f":"E32-E34","v":7171.29}]

{"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"]
[]
[{"$f":"\"Expense Month: \"&TEXT(DATEVALUE('Sch 1 - Summary Avg'!E5)-105,\"mmmm yyyy\")","v":"Expense Month: August 2021"}]
[]
[null,null,null,null,"Dollars ($)"]
["A. Company Generation"]
[null,"Coal Burned","(+)",null,6113635.9400000004]
[null,"Oil Burned","(+)",null,125805.03000000001]
[null,"Gas Burned","(+)",null,788510]
[null,"Net Fuel Related RTO Billing Line Items","(-)",null,-53051.79]
[null,"Fuel (assigned cost during Forced Outage(a))","(+)",null,1814872.94]
[null,"Fuel (substitute cost during Forced Outage(a))","(-)",null,0]
[null,"  Sub-Total",null,null,{"$f":"E10+E11+E12-E13+E14-E15","v":8895875.7000000011}]
[]
["B. Purchases"]
[null,"Economy Purchases","(+)",null,5036984.92]
[null,"Other Purchases","(+)",null,0]
[null,"Other Purchases (substitute for Forced Outage(a)) ","(-)",null,3555798.7]
[null,"Less purchases above highest cost units","(-)",null,0]
[null,"  Sub-Total",null,null,{"$f":"SUM(E19:E20)-E21-E22","v":1481186.2199999997}]
[]
["C. Non-Native Sales Fuel Costs",null,"(-)",null,566442.19999999995]
[]
["D. Total Fuel Costs (A + B - C)",null,null,null,{"$f":"E16+E23-E25","v":9810619.7200000025}]
[]
["E. Total Fuel Costs Previously Reported",null,"(-)",null,9820408.0999999996]
[]
["F.  Prior Period Adjustment",null,"(+)",null,0]
[]
["G.  Adjustment due to PJM Resettlements",null,null,null,{"$f":"E27-E29+E31","v":-9788.3799999970943}]
[]
[]
[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."]