{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["INPUT","PRINT","Revenue Check","SCH M","SCH M-2.1","SCH M-2.2","SCH M-2.3","Rate RS","Rate DS","Rate DT-Pri","Rate DT-Sec","Rate EH","Rate SP GSFL","Rate DP","Rate TT","Rate DT RTP-P","Rate DT RTP-S","Rate DS RTP","Rate TT RTP","Rate SL","Rate TL","Rate UOLS","Rate NSU","Rate SC","Rate SE","Rate LED","Rate RSTOUCPP","SCH N","BILL CALC","Revenue Requirements","Proposed Rates","RTP Worksheet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":719,"comments":1,"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":[[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],[202,1,202,2],[151,1,151,3],[32,1,32,2],[120,1,120,3],[181,1,181,2]]}
[{"$f":"IF(H7=1,\"TEST PERIOD WITH RIDERS\",\"TEST PERIOD WITHOUT RIDERS\")","v":"TEST PERIOD WITH RIDERS"}]
[]
[]
["Input Areas in Grey"]
[null," "]
[null,{"$f":"IF(H$7=1,\"12 Months Projected with Riders - STAFF-RHDR-01-005A\",\"12 Months Projected without Riders - STAFF-RHDR-01-005A\")","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"}]
[null,null,null,null,null,null,null,1]
[null,"DUKE ENERGY KENTUCKY, INC."]
[null,"AUTOMATED RATE CASE FILING SYSTEM"]
[null,"FOR THE TWELVE MONTHS ENDED June 30, 2024"]
[null,"CASE NO.   2022-00372 - REHEARING"]
[null,"SERVICE:",null,"(ELECTRIC SERVICE)"]
[null,"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD",null,null,null,null,null,null,"Number of Pages"]
[null,"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED",null,null,null,null,null,null,"Schedule M-2.2",23]
[null,"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES",null,null,null,null,null,null,"Schedule M-2.3",24]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"FUEL COSTS:  "]
[null,"FUEL ADJUSTMENT CLAUSE (FAC):",5.9649999999999998E-3,5.9649999999999998E-3,"$ 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[null,"RESIDENTIAL",null,null,"$ PER KWH","CANCELLED & WITHDRAWN"]
[null,"DISTRIBUTION",null,null,"$ PER KWH"]
[null,"TRANSMISSION",null,null,"$ PER KWH"]
[null," LIGHTING",null,null,"$ PER KWH"]
[]
[null,"RIDER DSMR: (EFFECTIVE OCTOBER 1,  2022)",null,null,null,"Enter Here"]
[null,"RESIDENTIAL",{"$f":"IF($H$7=1,F29,0)","v":6.9750000000000003E-3},6.9750000000000003E-3,"$ PER KWH",6.9750000000000003E-3,{"$f":"+F29","v":6.9750000000000003E-3},null,0.3,{"$f":"IF($H$7=1,I29,0)","v":0.3},"HEA $ / MONTH"]
[null,"DISTRIBUTION",-7.18E-4,-7.18E-4,"$ PER KWH",-7.18E-4,{"$f":"+F30","v":-7.18E-4}]
[null,"TRANSMISSION",6.6000000000000005E-5,6.6000000000000005E-5,"$ PER KWH",6.6000000000000005E-5,{"$f":"+F31","v":6.6000000000000005E-5}]
[]
[null,"RIDER PSM : (EFFECTIVE October 1, 2022)"]
[null,"All Rates",{"$f":"IF($H$7=1,F34,0)","v":4.7270000000000003E-3},{"$f":"IF($H$7=1,G34,0)","v":4.7270000000000003E-3},"$ PER KWH",4.7270000000000003E-3,{"$f":"F34","v":4.7270000000000003E-3}]
[]
[]
[]
[null,"WITNESS:",null,"B. L. Sailers"]
[]
[]
[null,null,"CURRENT","PROPOSED"]
[null,"RATE RS: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE",12.6,{"$f":"'Proposed Rates'!C14","v":13},"$ PER MONTH",null,{"$f":"D43/C43-1","v":3.1746031746031855E-2}]
[null,"ENERGY CHARGE",8.0994999999999998E-2,{"$f":"'Proposed Rates'!C20","v":0.103669},"$ PER KWH",null,0.27994320637076364]
[]
[null,"RATE DS: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,{"$f":"'Proposed Rates'!G18","v":15},"$ PER MONTH",null,{"$f":"D48/C48-1","v":0}]
[null,"  Three Phase",30,{"$f":"'Proposed Rates'!G19","v":30},"$ PER MONTH",null,{"$f":"D49/C49-1","v":0}]
[null,"ENERGY CHARGE"]
[null,"  First 6000",8.9169999999999999E-2,{"$f":"'Proposed Rates'!G32","v":0.105979},"$ PER KWH",null,{"$f":"D51/C51-1","v":0.18850510261298647}]
[null,"  Next 300 KWH/KW",5.5342000000000002E-2,{"$f":"'Proposed Rates'!G36","v":6.5773999999999999E-2},"$ PER KWH",null,0.18850059629214688]
[null,"  Additional",4.5603999999999999E-2,{"$f":"'Proposed Rates'!G40","v":5.4200999999999999E-2},"$ PER KWH",null,0.18851416542408561]
[null,"DEMAND CHARGE"]
[null,"  First 15 KW",0,0,"$ PER KW"]
[null,"  Additional",9,{"$f":"'Proposed Rates'!G25","v":10.59},"$ PER KW",null,{"$f":"D56/C56-1","v":0.17666666666666675}]
[null,"CAP RATES"]
[null,"  NON-CHURCH",0.25879200000000002,{"$f":"'Proposed Rates'!G44","v":0.30757600000000002},"$ PER KWH",null,{"$f":"D58/C58-1","v":0.18850659989489627}]
[null,"  CHURCH",0.15887599999999999,{"$f":"'Proposed Rates'!G48","v":0.18882299999999999},"$ PER KWH",null,0.18849291271180046]
[]
[null,"RIDER LM: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  DS (NO INTERVAL DATA RECORDER)",5,5,"$ PER MONTH",null,{"$f":"D63/C63-1","v":0}]
[null,"  DS & DP (INTERVAL DATA RECORDER)",5,5,"$ PER MONTH",null,0]
[]
[null,"RATE DT: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",63.5,{"$f":"'Proposed Rates'!O17","v":63.5},"$ PER MONTH",null,0]
[null,"  Three Phase",127,{"$f":"'Proposed Rates'!O16","v":127},"$ PER MONTH",null,0]
[null,"  Primary Voltage",138,{"$f":"'Proposed Rates'!O23","v":138},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  Summer On-Peak",4.8389000000000001E-2,{"$f":"'Proposed Rates'!O30","v":4.7832E-2},"$ PER KWH",null,-1.1510880572030868E-2]
[null,"  Winter On-Peak",4.6261999999999998E-2,{"$f":"'Proposed Rates'!O31","v":4.5734999999999998E-2},"$ PER KWH",null,-1.1391638926116499E-2]
[null,"  Off-Peak",3.9909E-2,{"$f":"'Proposed Rates'!O32","v":3.9462999999999998E-2},"$ PER KWH",null,-1.117542408980432E-2]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",14.85,{"$f":"'Proposed Rates'!O33","v":14.68},"$ PER KW",null,-1.1447811447811485E-2]
[null,"  Summer Off-Peak",1.34,{"$f":"'Proposed Rates'!O34","v":1.32},"$ PER KW",null,-1.4925373134328401E-2]
[null,"  Winter On-Peak",14.05,{"$f":"'Proposed Rates'!O35","v":13.89},"$ PER KW",null,-1.1387900355871894E-2]
[null,"  Winter Off-Peak",1.34,{"$f":"'Proposed Rates'!O36","v":1.32},"$ PER KW",null,-1.4925373134328401E-2]
[null,"  Primary Service Discount First 1000 KW",-0.75,{"$f":"'Proposed Rates'!O38","v":-0.74},"$ PER KW",null,-1.3333333333333308E-2]
[null,"  Primary Service Discount Additional KW",-0.57999999999999996,{"$f":"'Proposed Rates'!O39","v":-0.56999999999999995},"$ PER KW",null,-1.7241379310344862E-2]
[null,"  Distribution",0,{"$f":"'Proposed Rates'!O37","v":6.23},"$ PER KW"]
[]
[null,"RATE EH: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,{"$f":"'Proposed Rates'!W17","v":15},"$ PER MONTH",null,0]
[null,"  Three Phase",30,{"$f":"'Proposed Rates'!W16","v":30},"$ PER MONTH",null,0]
[null,"  Primary Voltage",117,{"$f":"'Proposed Rates'!W19","v":117},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  All KWH",6.9267999999999996E-2,{"$f":"'Proposed Rates'!W22","v":8.1526000000000001E-2},"$ PER KWH",null,0.1769648322457702]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE SP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Single Phase",15,{"$f":"'Proposed Rates'!AA17","v":15},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  All KWH",0.10796500000000001,{"$f":"'Proposed Rates'!AA22","v":0.128224},"$ PER KWH",null,0.18764414393553475]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE GSFL: (EFFECTIVE  APRIL 14, 2018)"]
[null,"MINIMUM BILL"]
[null,"  Minimum Bill",3.23,{"$f":"'Proposed Rates'!AE18","v":3.78},"$ PER MONTH",null,0.1702786377708978]
[null,"ENERGY CHARGE"]
[null,"  Loads Between 540 to 720 Hours Use per Month",9.1068999999999997E-2,{"$f":"'Proposed Rates'!AE19","v":0.10657},"$ PER KWH",null,0.1702115977994707]
[null,"  Loads < 540 Hours Use per Month",0.104699,{"$f":"'Proposed Rates'!AE20","v":0.12248199999999999},"$ PER KWH",null,0.16984880466862151]
[null,"DEMAND CHARGE"]
[null,"  All KW",0,0,"$ PER KW"]
[]
[null,"RATE DP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Primary Voltage",117,{"$f":"'Proposed Rates'!AJ19","v":117},"$ PER MONTH",null,0]
[null,"ENERGY CHARGE"]
[null,"  First 300 KWH/KW",5.7053E-2,{"$f":"'Proposed Rates'!AJ32","v":6.5408999999999995E-2},"$ PER KWH",null,0.14646030883564398]
[null,"  Additional",4.8481000000000003E-2,{"$f":"'Proposed Rates'!AJ33","v":5.5580999999999998E-2},"$ PER KWH",null,0.14644912439924918]
[null,"  Cap Rate",0.26201999999999998,{"$f":"'Proposed Rates'!AJ34","v":0.30039399999999999},"$ PER KWH",null,0.14645446912449445]
[null,"DEMAND CHARGE"]
[null,"  All KW",8.6,{"$f":"'Proposed Rates'!AJ31","v":9.86},"$ PER KW",null,0.14651162790697669]
[]
[null,"RATE TT: (EFFECTIVE  OCTOBER 2, 2018)"]
[null,"CUSTOMER CHARGE"]
[null,"  Customer Charge",500,{"$f":"'Proposed Rates'!AO18","v":500},"$ PER MONTH",null,{"$f":"D123/C123-1","v":0}]
[null,"ENERGY CHARGE"]
[null,"  On-Peak Summer",5.3305999999999999E-2,{"$f":"'Proposed Rates'!AO34","v":6.0352000000000003E-2},"$ PER KWH",null,0.13218024237421688]
[null,"  On-Peak Winter",5.0958999999999997E-2,{"$f":"'Proposed Rates'!AO35","v":5.7695000000000003E-2},null,null,0.13218469750191342]
[null,"  Off-Peak",4.3936000000000003E-2,{"$f":"'Proposed Rates'!AO36","v":4.9743000000000002E-2},null,null,0.13216951930080123]
[null,"DEMAND CHARGE"]
[null,"  Summer On-Peak",8.51,{"$f":"'Proposed Rates'!AO30","v":9.49},"$ PER KW",null,0.11515863689776729]
[null,"  Summer Off-Peak",1.29,{"$f":"'Proposed Rates'!AO32","v":1.44},"$ PER KW",null,0.11627906976744184]
[null,"  Winter On-Peak",6.98,{"$f":"'Proposed Rates'!AO31","v":7.78},"$ PER KW",null,0.11461318051575931]
[null,"  Winter Off-Peak",1.29,{"$f":"D130","v":1.44},"$ PER KW",null,0.11627906976744184]
[]
[null,"RATE RTP-M: (EFFECTIVE  June 1, 2012) (WITHDRAW & CANCEL)"]
[null,"CUSTOMER CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER MONTH"]
[null,"  Primary Voltage",0,null,"$ PER MONTH"]
[null,"  Transmission Voltage",0,null,"$ PER MONTH"]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER KWH"]
[null,"  Primary Voltage",0,null,"$ PER KWH"]
[null,"  Transmission Voltage",0,null,"$ PER KWH"]
[null,"ANSCILLARY SERVICES CHARGE"]
[null,"  Secondary Voltage",0,null,"$ PER KWH"]
[null,"  Primary Voltage",0,null,"$ PER KWH"]
[null,"  Transmission Voltage",0,null,"$ PER KWH"]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service",0,null,"$ PER KWH"]
[null,"  Primary Service",0,null,"$ PER KWH"]
[null,"  Transmission Service",0,null,"$ PER KWH"]
[]
[null,"RATE RTP: (EFFECTIVE  APRIL 14, 2018)"]
[null,"PROGRAM CHARGE"]
[null,"  Program Charge",183,183,"$ PER MONTH",null,{"$f":"D154/C154-1","v":0}]
[null,"ENERGY DELIVERY CHARGE"]
[null,"  Secondary Voltage",1.8119E-2,{"$f":"'RTP Worksheet'!F16","v":2.4809000000000001E-2},"$ PER KWH",null,0.36922567470610979]
[null,"  Primary Voltage",1.4956000000000001E-2,{"$f":"'RTP Worksheet'!I16","v":2.0898E-2},"$ PER KWH",null,0.39729874297940615]
[null,"  Transmission Voltage",6.5750000000000001E-3,{"$f":"'RTP Worksheet'!J16","v":8.1390000000000004E-3},"$ PER KWH",null,0.23787072243346019]
[null,"COMMODITY CHARGE"]
[null,"  Distribution Service (DS-Secondary)",{"$f":"0.119777-C156","v":0.101658},{"$f":"C160","v":0.101658},"$ PER KWH",null,0]
[null,"  Primary Service (DT-Secondary)",{"$f":"0.082285-C156","v":6.4166000000000001E-2},{"$f":"C161","v":6.4166000000000001E-2},"$ PER KWH",null,0]
[null,"  Transmission Service",{"$f":"0.052994-C158","v":4.6419000000000002E-2},{"$f":"C162","v":4.6419000000000002E-2},"$ PER KWH",null,0]
[]
[null,"RIDER ESM : (EFFECTIVE APR 1, 2018)",null,null,null,"Enter Here"]
[null,"Residential",{"$f":"IF($H$7=1,F165,0)","v":4.8855163376748209E-2},{"$f":"IF($H$7=1,G165,0)","v":4.1717861179296808E-2},"% of REV",4.8855163376748209E-2,4.1717861179296808E-2,"For with riders, should match SFR = $21,165,856"]
[null,"Non Residential",{"$f":"IF($H$7=1,F166,0)","v":8.7989146285674072E-2},{"$f":"IF($H$7=1,G166,0)","v":7.5134719368835576E-2},"% of REV",{"$f":"(0.0706/0.0392)*F165","v":8.7989146285674072E-2},{"$f":"(0.0706/0.0392)*G165","v":7.5134719368835576E-2}]
[null,null,null,null,null,null,null,"For without riders, ESM should be $0 "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"EXCLUDES TRANSMISSION"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"RIDER NAMES:"]
[null,"HOME ENERGY ASSISTANCE (HEA)"]
[null,"DEMAND SIDE MANAGEMENT RIDER (DSMR)"]
[null,"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"]
[null,"FUEL ADJUSTMENT CLAUSE (FAC)"]
[null,"PROFIT SHARING MECHANISM (PSM)"]
[]
[]
[]
[null,"RATE WS: "]
[null,"Energy",6.2940999999999997E-2,{"$f":"C204","v":6.2940999999999997E-2},"$ PER KWH",null,{"$f":"D204/C204-1","v":0}]

{"sheet":"PRINT","index":1,"n_rows":6,"n_cols":12,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,1,5,9],[5,11,5,19],[0,1,0,19]]}
[null,{"$f":"+INPUT!A1","v":"TEST PERIOD WITH RIDERS"}]
[]
[]
[]
[]
[null,"SCHEDULE M-2.2       (CURRENT RATES)",null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3       (PROPOSED RATES)"]

{"sheet":"Revenue Check","index":2,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Schedule M Summary  - Current Rates"]
[null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Total","Fuel Cost",null,null,null,"Riders",null,null,null,null,"less Riders &"]
[null,"Revenue","Base","FAC","Total",null,"HEA","ESM","DSM","PSM","Total","Fuel Cost"]
[]
["RS",{"$f":"+'SCH M'!E21","v":176361567},{"$f":"+'SCH M-2.1'!H20*CUR_BASE_FUEL","v":37909140.360684},{"$f":"+'SCH M-2.1'!P20","v":8902328},{"$f":"+C6+D6","v":46811468.360684},null,{"$f":"+'Rate RS'!AN72","v":486067},{"$f":"+'Rate RS'!AN74","v":8214836},{"$f":"+'Rate RS'!AN73","v":10409679},{"$f":"+'Rate RS'!AN76","v":7054703},{"$f":"SUM(G6:J6)","v":26165285},{"$f":"+B6-E6-K6","v":103384813.63931599}]
["RS-TOU-CPP",0,0,0,0,null,0,0,0,0,0,0]
["DS",{"$f":"+'SCH M'!E26","v":121283991},{"$f":"+'SCH M-2.1'!H22*CUR_BASE_FUEL","v":29850219.855239999},{"$f":"+'SCH M-2.1'!P22","v":7009825},{"$f":"+C8+D8","v":36860044.855240002},null,null,{"$f":"+'Rate DS'!AO101","v":6827633},{"$f":"+'Rate DS'!AO100","v":-843764},{"$f":"+'Rate DS'!AO103","v":5554978},{"$f":"SUM(G8:J8)","v":11538847},{"$f":"+B8-E8-K8","v":72885099.144759998}]
["DT-Pri",{"$f":"+'SCH M'!E27","v":43494672},{"$f":"+'SCH M-2.1'!H23*CUR_BASE_FUEL","v":13283563.69836},{"$f":"+'SCH M-2.1'!P23","v":3119423},16402986.69836,null,null,{"$f":"+'Rate DT-Pri'!AO132","v":2190991},{"$f":"+'Rate DT-Pri'!AO131","v":-375481},{"$f":"+'Rate DT-Pri'!AO134","v":2472005},4287515,22804170.30164]
["DT- Sec",{"$f":"+'SCH M'!E28","v":55333014},{"$f":"+'SCH M-2.1'!H24*CUR_BASE_FUEL","v":16094865.628581},{"$f":"+'SCH M-2.1'!P24","v":3779610},19874475.628581002,null,null,{"$f":"+'Rate DT-Sec'!AO128","v":2867645},{"$f":"+'Rate DT-Sec'!AO127","v":-454947},{"$f":"+'Rate DT-Sec'!AO130","v":2995175},5407873,30050665.371418998]
["EH",{"$f":"+'SCH M'!E29","v":1668917},{"$f":"+'SCH M-2.1'!H25*CUR_BASE_FUEL","v":501420.05816999997},{"$f":"+'SCH M-2.1'!P25","v":117750},619170.05816999997,null,null,{"$f":"+'Rate EH'!AO86","v":84896},{"$f":"+'Rate EH'!AO85","v":-14173},{"$f":"+'Rate EH'!AO88","v":93312},164035,885711.94182999991]
["SP",{"$f":"+'SCH M'!E30","v":26877},{"$f":"+'SCH M-2.1'!H26*CUR_BASE_FUEL","v":4922.3581860000004},{"$f":"+'SCH M-2.1'!P26","v":1156},6078.3581860000004,null,null,{"$f":"+'Rate SP GSFL'!AO96","v":1682},{"$f":"+'Rate SP GSFL'!AO95","v":-139},{"$f":"+'Rate SP GSFL'!AO98","v":916},2459,18339.641813999999]
["GSFL",{"$f":"+'SCH M'!E31","v":802788},{"$f":"+'SCH M-2.1'!H27*CUR_BASE_FUEL","v":165335.464614},{"$f":"+'SCH M-2.1'!P27","v":38826},204161.464614,null,null,{"$f":"+'Rate SP GSFL'!AO115","v":48413},{"$f":"+'Rate SP GSFL'!AO114","v":-4673},{"$f":"+'Rate SP GSFL'!AO117","v":30768},74508,524118.53538600006]
["DP",{"$f":"+'SCH M'!E32","v":1307556},{"$f":"+'SCH M-2.1'!H28*CUR_BASE_FUEL","v":351708.54544800002},{"$f":"+'SCH M-2.1'!P28","v":82593},434301.54544800002,null,null,{"$f":"+'Rate DP'!AO93","v":70623},{"$f":"+'Rate DP'!AO92","v":-9942},{"$f":"+'Rate DP'!AO95","v":65451},126132,747122.45455199992]
["TT",{"$f":"+'SCH M'!E36","v":15022536},{"$f":"+'SCH M-2.1'!H29*CUR_BASE_FUEL","v":4890094.0898099998},{"$f":"+'SCH M-2.1'!P29","v":1148357},6038451.0898099998,null,null,{"$f":"+'Rate TT'!AO115","v":726572},{"$f":"+'Rate TT'!AO114","v":12706},{"$f":"+'Rate TT'!AO117","v":910022},1649300,7334784.9101900011]
["DT RTP-P",0,0,{"$f":"+'SCH M-2.1'!P30","v":0},0,null,null,null,null,null,0,0]
["DT RTP-S",{"$f":"+'SCH M'!E41","v":346528},0,{"$f":"+'SCH M-2.1'!P31","v":0},0,null,null,{"$f":"+'Rate DT RTP-S'!AO79","v":193},{"$f":"+'Rate DT RTP-S'!AO78","v":-2863},{"$f":"+'Rate DT RTP-S'!AO80","v":18851},16181,330347]
["DS RTP",{"$f":"+'SCH M'!E42","v":71131},0,{"$f":"+'SCH M-2.1'!P32","v":0},0,null,null,{"$f":"+'Rate DS RTP'!AO79","v":386},{"$f":"+'Rate DS RTP'!AO78","v":-385},{"$f":"+'Rate DS RTP'!AO80","v":2534},2535,68596]
["TT RTP",{"$f":"+'SCH M'!E43","v":762340},0,{"$f":"+'SCH M-2.1'!P33","v":0},0,null,null,{"$f":"+'Rate TT RTP'!AO81","v":386},{"$f":"+'Rate TT RTP'!AO80","v":865},{"$f":"+'Rate TT RTP'!AO82","v":61969},63220,699120]
["SL",{"$f":"+'SCH M'!E47","v":1255341},{"$f":"+'SCH M-2.1'!H34*CUR_BASE_FUEL","v":198766.050927},{"$f":"+'SCH M-2.1'!P34","v":46677},245443.050927,null,null,{"$f":"+'Rate SL'!AO421","v":85449},null,{"$f":"+'Rate SL'!AO422","v":36989},122438,{"$f":"+B20-E20-K20","v":887459.949073}]
["TL",{"$f":"+'SCH M'!E48","v":99885},{"$f":"+'SCH M-2.1'!H35*CUR_BASE_FUEL","v":36645.108264000002},{"$f":"+'SCH M-2.1'!P35","v":8605},45250.108264000002,null,null,{"$f":"+'Rate TL'!AO94","v":5114},null,{"$f":"+'Rate TL'!AO95","v":6819},11933,42701.891735999998]
["UOL",{"$f":"+'SCH M'!E49","v":406677},{"$f":"+'SCH M-2.1'!H36*CUR_BASE_FUEL","v":184609.286196},{"$f":"+'SCH M-2.1'!P36","v":43352},227961.286196,null,null,{"$f":"+'Rate UOLS'!AO59","v":17959},null,{"$f":"+'Rate UOLS'!AO60","v":34355},52314,126401.713804]
["NSU",{"$f":"+'SCH M'!E50","v":76288},{"$f":"+'SCH M-2.1'!H37*CUR_BASE_FUEL","v":10154.176755},{"$f":"+'SCH M-2.1'!P37","v":2385},12539.176755,null,null,{"$f":"+'Rate NSU'!AO91","v":5348},null,{"$f":"+'Rate NSU'!AO92","v":1890},7238,56510.823245]
["SC",{"$f":"+'SCH M'!E51","v":5108},{"$f":"+'SCH M-2.1'!H38*CUR_BASE_FUEL","v":2318.7048840000002},{"$f":"+'SCH M-2.1'!P38","v":545},2863.7048840000002,null,null,{"$f":"+'Rate SC'!AO141","v":226},null,{"$f":"+'Rate SC'!AO142","v":431},657,1587.2951159999998]
["SE",{"$f":"+'SCH M'!E52","v":233430},{"$f":"+'SCH M-2.1'!H39*CUR_BASE_FUEL","v":35783.506344000001},{"$f":"+'SCH M-2.1'!P39","v":8403},44186.506344000001,null,null,{"$f":"+'Rate SE'!AO104","v":15984},null,{"$f":"+'Rate SE'!AO105","v":6659},22643,166600.49365600001]
["LED",{"$f":"+'SCH M'!E53","v":19650},{"$f":"+'SCH M-2.1'!H40*CUR_BASE_FUEL","v":693.75211200000001},{"$f":"+'SCH M-2.1'!P40","v":163},{"$f":"+C26+D26","v":856.75211200000001},null,null,{"$f":"'Rate LED'!AO462","v":1520},null,{"$f":"'Rate LED'!AO464","v":129},{"$f":"SUM(G26:J26)","v":1649},{"$f":"+B26-E26-K26","v":17144.247888000002}]
["Interdepartmental/Special Contracts",{"$f":"+'SCH M'!E56+'SCH M'!E57","v":984165},{"$f":"(+'SCH M-2.1'!H41+'SCH M-2.1'!H47)*CUR_BASE_FUEL","v":389206.670094},{"$f":"+'SCH M-2.1'!P41+'SCH M-2.1'!P47","v":91398},480604.670094,null,null,null,null,null,0,503560.329906]
["Total Base and Fuel Revenue per Schedule M",{"$f":"SUM(B6:B27)","v":419562461},{"$f":"SUM(C6:C27)","v":103909447.314669},{"$f":"SUM(D6:D27)","v":24401396},{"$f":"SUM(E6:E27)","v":128310843.314669},null,{"$f":"SUM(G6:G27)","v":486067},21165856,8716883,19347956,49716762,241534855.68533093]
[]
[]
[]
[]
["Schedule M Summary  - Proposed Rates"]
[null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Total","Fuel Cost",null,null,null,"Riders",null,null,null,null,"less Riders &"]
[null,"Revenue","Base","FAC","Total",null,"HEA","ESM","DSM","PSM","Total","Fuel Cost"]
[]
["RS",{"$f":"'Rate RS'!R38","v":204845502},null,{"$f":"'Rate RS'!R34","v":8902328},null,null,{"$f":"'Rate RS'!R31","v":486067},{"$f":"'Rate RS'!R33","v":8203484},{"$f":"'Rate RS'!R32","v":10409679},{"$f":"'Rate RS'!R35","v":7054703},{"$f":"SUM(G38:J38)","v":26153933},{"$f":"+B38-E38-K38","v":178691569}]
["RS-TOU-CPP",null,null,null,null,null,0,0,0,0,{"$f":"SUM(G39:J39)","v":0},0]
["DS",{"$f":"'Rate DS'!R50","v":134655504},null,{"$f":"'Rate DS'!R46","v":7009825},null,null,null,{"$f":"'Rate DS'!R45","v":6834338},{"$f":"'Rate DS'!R44","v":-843764},{"$f":"'Rate DS'!R47","v":5554978},{"$f":"SUM(G40:J40)","v":11545552},{"$f":"+B40-E40-K40","v":123109952}]
["DT-Pri",{"$f":"'Rate DT-Pri'!R65","v":48073739},null,{"$f":"'Rate DT-Pri'!R61","v":3119423},null,null,null,{"$f":"'Rate DT-Pri'!R60","v":2213279},{"$f":"'Rate DT-Pri'!R59","v":-375481},{"$f":"'Rate DT-Pri'!R62","v":2472005},4309803,43763936]
["DT- Sec",{"$f":"'Rate DT-Sec'!R63","v":61289686},null,{"$f":"'Rate DT-Sec'!R59","v":3779610},null,null,null,{"$f":"'Rate DT-Sec'!R58","v":2894261},{"$f":"'Rate DT-Sec'!R57","v":-454947},{"$f":"'Rate DT-Sec'!R60","v":2995175},5434489,55855197]
["EH",{"$f":"'Rate EH'!R43","v":1850624},null,{"$f":"'Rate EH'!R39","v":117750},null,null,null,{"$f":"'Rate EH'!R38","v":86059},{"$f":"'Rate EH'!R37","v":-14173},{"$f":"'Rate EH'!R40","v":93312},165198,1685426]
["SP",{"$f":"'Rate SP GSFL'!R38","v":29922},null,{"$f":"'Rate SP GSFL'!R34","v":1156},null,null,null,{"$f":"'Rate SP GSFL'!R33","v":1666},{"$f":"'Rate SP GSFL'!R32","v":-139},{"$f":"'Rate SP GSFL'!R35","v":916},2443,27479]
["GSFL",{"$f":"'Rate SP GSFL'!R57","v":893051},null,{"$f":"'Rate SP GSFL'!R53","v":38826},null,null,null,{"$f":"'Rate SP GSFL'!R52","v":48142},{"$f":"'Rate SP GSFL'!R51","v":-4673},{"$f":"'Rate SP GSFL'!R54","v":30768},74237,818814]
["DP",{"$f":"'Rate DP'!R46","v":1400706},null,{"$f":"'Rate DP'!R42","v":82593},null,null,null,{"$f":"'Rate DP'!R41","v":67536},{"$f":"'Rate DP'!R40","v":-9942},{"$f":"'Rate DP'!R43","v":65451},123045,1277661]
["TT",{"$f":"'Rate TT'!R56","v":15789713},null,{"$f":"'Rate TT'!R52","v":1148357},null,null,null,{"$f":"'Rate TT'!R51","v":681457},{"$f":"'Rate TT'!R50","v":12706},{"$f":"'Rate TT'!R53","v":910022},1604185,14185528]
["DT RTP-P",0,null,0,null,null,null,0,0,0,0,0]
["DT RTP-S",{"$f":"'Rate DT RTP-S'!R39","v":393430},null,0,null,null,null,{"$f":"'Rate DT RTP-S'!R35","v":20415},{"$f":"'Rate DT RTP-S'!R34","v":-2863},{"$f":"'Rate DT RTP-S'!R36","v":18851},36403,357027]
["DS RTP",{"$f":"'Rate DS RTP'!R39","v":78894},null,0,null,null,null,{"$f":"'Rate DS RTP'!R35","v":4562},{"$f":"'Rate DS RTP'!R34","v":-385},{"$f":"'Rate DS RTP'!R36","v":2534},6711,72183]
["TT RTP",{"$f":"'Rate TT RTP'!R39","v":816228},null,0,null,null,null,{"$f":"'Rate TT RTP'!R35","v":33770},{"$f":"'Rate TT RTP'!R34","v":865},{"$f":"'Rate TT RTP'!R36","v":61969},96604,719624]
["SL",{"$f":"'Rate SL'!R209","v":1552274},null,{"$f":"'SCH M-2.3'!P47","v":46677},null,null,null,{"$f":"'Rate SL'!R201","v":23071},null,{"$f":"'Rate SL'!R202","v":36989},60060,{"$f":"+B52-E52-K52","v":1492214}]
["TL",{"$f":"'Rate TL'!R47","v":103504},null,{"$f":"'SCH M-2.3'!P48","v":8605},null,null,null,{"$f":"'Rate TL'!R43","v":4672},null,{"$f":"'Rate TL'!R44","v":6819},11491,{"$f":"+B53-E53-K53","v":92013}]
["UOL",{"$f":"'Rate UOLS'!R28","v":514729},null,{"$f":"'SCH M-2.3'!P49","v":43352},null,null,null,{"$f":"'Rate UOLS'!R24","v":23070},null,{"$f":"'Rate UOLS'!R25","v":34355},57425,457304]
["NSU",{"$f":"'Rate NSU'!R45","v":99262},null,{"$f":"'SCH M-2.3'!P50","v":2385},null,null,null,{"$f":"'Rate NSU'!R41","v":6227},null,{"$f":"'Rate NSU'!R42","v":1890},8117,91145]
["SC",{"$f":"'Rate SC'!R72","v":6465},null,{"$f":"'SCH M-2.3'!P51","v":545},null,null,null,{"$f":"'Rate SC'!R68","v":290},null,{"$f":"'Rate SC'!R69","v":431},721,5744]
["SE",{"$f":"'Rate SE'!R52","v":303096},null,{"$f":"'SCH M-2.3'!P52","v":8403},null,null,null,{"$f":"'Rate SE'!R48","v":18681},null,{"$f":"'Rate SE'!R49","v":6659},25340,277756]
["LED",{"$f":"'Rate LED'!R252","v":13387.609584},null,{"$f":"'SCH M-2.3'!P53","v":163},null,null,null,{"$f":"'Rate LED'!R247","v":876},null,{"$f":"'Rate LED'!R249","v":129},1005,12382.609584]
["Interdepartmental/Special Contracts",{"$f":"'SCH M-2.3'!R57+'SCH M-2.3'!R63","v":1146961},null,{"$f":"'SCH M-2.3'!P57+'SCH M-2.3'!P63","v":91398},null,null,null,null,null,null,0,1146961]
["Total Base and Fuel Revenue per Schedule M",{"$f":"SUM(B38:B59)","v":473856677.60958397},{"$f":"SUM(C38:C59)","v":0},{"$f":"SUM(D38:D59)","v":24401396},{"$f":"SUM(E38:E59)","v":0},null,{"$f":"SUM(G38:G59)","v":486067},21165856,8716883,19347956,49716762,424139915.60958397]

{"sheet":"SCH M","index":3,"n_rows":75,"n_cols":13,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
["REVENUES AT PRESENT AND PROPOSED RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,"SCHEDULE M"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
[]
[]
[]
[null,null,null,null,"REVENUE AT",null,"REVENUE AT",null,"REVENUE",null,"% OF"]
["LINE",null,"RATE",null,"PRESENT",null,"PROPOSED",null,"CHANGE",null,"REVENUE"]
[" NO.",null,"CLASSIFICATION",null,"RATES",null,"RATES",null,"(AMOUNT)",null,"CHANGE"]
[null,null,"(A)",null,"(B)",null,"(C)",null,"(D=C-B)",null,"(E=D / B)"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"(%)"]
[null,null,"RESIDENTIAL "]
[1,null,"RESIDENTIAL SERVICE  (RS)",null,{"$f":"'Rate RS'!AN79","v":176361567},null,{"$f":"'Rate RS'!R38","v":204845502},null,{"$f":"G21-E21","v":28483935},null,{"$f":"IF(E21=0,\"-\",ROUND(I21/E21,4))","v":0.1615}]
[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":176361567},null,{"$f":"G21+G22","v":204845502},null,{"$f":"G23-E23","v":28483935},null,{"$f":"IF(E23=0,\"-\",ROUND(I23/E23,4))","v":0.1615}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DISTRIBUTION SERVICE  (DS)",null,{"$f":"'Rate DS'!AO106","v":121283991},null,{"$f":"'Rate DS'!R50","v":134655504},null,{"$f":"G26-E26","v":13371513},null,{"$f":"IF(E26=0,\"-\",ROUND(I26/E26,4))","v":0.11020000000000001}]
[5,null,"DT PRIMARY TIME OF DAY (DT-PRI)",null,{"$f":"'Rate DT-Pri'!AO137","v":43494672},null,{"$f":"'Rate DT-Pri'!R65","v":48073739},null,4579067,null,0.1053]
[6,null,"DT SECONDARY TIME OF DAY  (DT-SEC)",null,{"$f":"'Rate DT-Sec'!AO133","v":55333014},null,{"$f":"'Rate DT-Sec'!R63","v":61289686},null,{"$f":"G28-E28","v":5956672},null,{"$f":"IF(E28=0,\"-\",ROUND(I28/E28,4))","v":0.1077}]
[7,null,"ELECTRIC SPACE HEATING  (EH)",null,{"$f":"'Rate EH'!AO91","v":1668917},null,{"$f":"'Rate EH'!R43","v":1850624},null,{"$f":"G29-E29","v":181707},null,0.1089]
[8,null,"SPORTS SERVICE  (SP)",null,{"$f":"'Rate SP GSFL'!AO101","v":26877},null,{"$f":"'Rate SP GSFL'!R38","v":29922},null,{"$f":"G30-E30","v":3045},null,0.1133]
[9,null,"SMALL FIXED LOADS  (GSFL)",null,{"$f":"'Rate SP GSFL'!AO120","v":802788},null,{"$f":"'Rate SP GSFL'!R57","v":893051},null,{"$f":"G31-E31","v":90263},null,0.1124]
[10,null,"PRIMARY VOLTAGE  (DP)",null,{"$f":"'Rate DP'!AO98","v":1307556},null,{"$f":"'Rate DP'!R46","v":1400706},null,93150,null,7.1199999999999999E-2]
[11,null,"  TOTAL DISTRIBUTION",null,{"$f":"SUM(E26:E32)","v":223917815},null,{"$f":"SUM(G26:G32)","v":248193232},null,{"$f":"SUM(I26:I32)","v":24275417},null,0.1084]
[]
[null,null,"TRANSMISSION"]
[12,null,"TIME OF DAY  (TT)",null,{"$f":"'Rate TT'!AO120","v":15022536},null,{"$f":"'Rate TT'!R56","v":15789713},null,{"$f":"G36-E36","v":767177},null,{"$f":"IF(E36=0,\"-\",ROUND(I36/E36,4))","v":5.11E-2}]
[13,null,"  TOTAL TRANSMISSION",null,{"$f":"SUM(E36)","v":15022536},null,{"$f":"SUM(G36)","v":15789713},null,{"$f":"SUM(I36)","v":767177},null,{"$f":"IF(E37=0,\"-\",ROUND(I37/E37,4))","v":5.11E-2}]
[]
[null,null,"REAL TIME PRICING"]
[14,null,"DT PRIMARY-REAL TIME PRICING  (DT-RTP PRI)",null,{"$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":346528},null,{"$f":"'Rate DT RTP-S'!R39","v":393430},null,{"$f":"G41-E41","v":46902},null,{"$f":"IF(E41=0,\"-\",ROUND(I41/E41,4))","v":0.1353}]
[16,null,"DS-REAL TIME PRICING  (DS-RTP)",null,{"$f":"'Rate DS RTP'!AO83","v":71131},null,{"$f":"'Rate DS RTP'!R39","v":78894},null,{"$f":"G42-E42","v":7763},null,{"$f":"IF(E42=0,\"-\",ROUND(I42/E42,4))","v":0.1091}]
[17,null,"TT-REAL TIME PRICING  (TT-RTP)",null,{"$f":"'Rate TT RTP'!AO85","v":762340},null,{"$f":"'Rate TT RTP'!R39","v":816228},null,{"$f":"G43-E43","v":53888},null,{"$f":"IF(E43=0,\"-\",ROUND(I43/E43,4))","v":7.0699999999999999E-2}]
[18,null," TOTAL REAL TIME PRICING",null,{"$f":"SUM(E40:E43)","v":1179999},null,{"$f":"SUM(G40:G43)","v":1288552},null,{"$f":"SUM(I40:I43)","v":108553},null,{"$f":"IF(E44=0,\"-\",ROUND(I44/E44,4))","v":9.1999999999999998E-2}]
["498,"]
[null,null,"LIGHTING"]
[19,null,"STREET LIGHTING  (SL)",null,{"$f":"'Rate SL'!AO429","v":1255341},null,{"$f":"'Rate SL'!R209","v":1552274},null,{"$f":"G47-E47","v":296933},null,{"$f":"IF(E47=0,\"-\",ROUND(I47/E47,4))","v":0.23649999999999999}]
[20,null,"TRAFFIC LIGHTING  (TL)",null,{"$f":"'Rate TL'!AO98","v":99885},null,{"$f":"'Rate TL'!R47","v":103504},null,3619,null,3.6200000000000003E-2]
[21,null,"UNMETERED OUTDOOR LIGHTING (UOLS)",null,{"$f":"'Rate UOLS'!AO63","v":406677},null,{"$f":"'Rate UOLS'!R28","v":514729},null,108052,null,0.26569999999999999]
[22,null,"NON STANDARD STREET LIGHTING  (NSU)",null,{"$f":"'Rate NSU'!AO95","v":76288},null,{"$f":"'Rate NSU'!R45","v":99262},null,22974,null,0.30109999999999998]
[23,null,"CUST OWNED STREET LIGHTING SERVICE  (SC)",null,{"$f":"'Rate SC'!AO145","v":5108},null,{"$f":"'Rate SC'!R72","v":6465},null,1357,null,0.26569999999999999]
[24,null,"OVERHEAD EQUIV STREET LIGHTING SERVICE  (SE)",null,{"$f":"'Rate SE'!AO108","v":233430},null,{"$f":"'Rate SE'!R52","v":303096},null,69666,null,0.2984]
[25,null,"LED OUTDOOR LIGHTING (LED)",null,{"$f":"'Rate LED'!AO467","v":19650},null,{"$f":"+'Rate LED'!R252","v":13387.609584},null,-6262.3904160000002,null,-0.31869999999999998]
[26,null,"  TOTAL LIGHTING",null,{"$f":"SUM(E47:E53)","v":2096379},null,{"$f":"SUM(G47:G53)","v":2592717.609584},null,{"$f":"SUM(I47:I53)","v":496338.60958400002},null,0.23680000000000001]
[]
[27,null,"INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!V57","v":71904},null,{"$f":"'SCH M-2.3'!R57","v":79080},null,{"$f":"G56-E56","v":7176},null,{"$f":"IF(E56=0,\"-\",ROUND(I56/E56,4))","v":9.98E-2}]
[28,null,"SPECIAL CONTRACTS",null,{"$f":"+'SCH M-2.2'!V63","v":912261},null,{"$f":"'SCH M-2.3'!R63","v":1067881},null,{"$f":"G57-E57","v":155620},null,{"$f":"IF(E57=0,\"-\",ROUND(I57/E57,4))","v":0.1706}]
[]
[29,null,"TOTAL RETAIL REVENUE",null,{"$f":"E54+E44+E37+E33+E23+E56+E57","v":419562461},null,{"$f":"G54+G44+G37+G33+G23+G56+G57","v":473856677.60958397},null,{"$f":"G59-E59","v":54294216.609583974},null,{"$f":"IF(E59=0,\"-\",ROUND(I59/E59,4))","v":0.12939999999999999}]
[]
[null,null,"OTHER MISCELLANEOUS REVENUE"]
[30,null,"PJM AND TRANSMISSION",null,{"$f":"'SCH M-2.2'!V58","v":169500},null,{"$f":"'SCH M-2.3'!R58","v":169500},null,{"$f":"G62-E62","v":0},null,{"$f":"IF(E62=0,\"-\",ROUND(I62/E62,4))","v":0}]
[31,null,"BAD CHECK CHARGES",null,{"$f":"'SCH M-2.2'!V59","v":43500},null,{"$f":"+'SCH M-2.3'!R59","v":43500},null,0,null,0]
[32,null,"RECONNECTION CHARGES",null,{"$f":"'SCH M-2.2'!V60","v":47135},null,{"$f":"+'SCH M-2.3'!R60","v":44369},null,-2766,null,-5.8700000000000002E-2]
[33,null,"POLE AND LINE ATTACHMENTS",null,{"$f":"'SCH M-2.2'!V61","v":217344},null,{"$f":"+'SCH M-2.3'!R61","v":217344},null,0,null,{"$f":"IF(E65=0,\"-\",ROUND(I65/E65,4))","v":0}]
[34,null,"RENTS",null,{"$f":"'SCH M-2.2'!V62","v":1299996},null,{"$f":"+'SCH M-2.3'!R62","v":1299996},null,0,null,0]
[35,null,"OTHER MISCELLANEOUS",null,{"$f":"'SCH M-2.2'!V64","v":137760},null,{"$f":"+'SCH M-2.3'!R64","v":137760},null,0,null,0]
[36,null,"  TOTAL MISCELLANEOUS REVENUE",null,{"$f":"SUM(E62:E67)","v":1915235},null,{"$f":"SUM(G62:G67)","v":1912469},null,{"$f":"SUM(I62:I67)","v":-2766},null,-1.4E-3]
[]
[37,null,"TOTAL REVENUE",null,{"$f":"E68+E59","v":421477696},null,{"$f":"G68+G59","v":475769146.60958397},null,{"$f":"I68+I59","v":54291450.609583974},null,{"$f":"IF(E70=0,\"-\",ROUND(I70/E70,4))","v":0.1288}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"KYPSC Approved Increase in Order"]
[null,null,null,null,null,null,null,null,null,null,null,null,47498000]

{"sheet":"SCH M-2.1","index":4,"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 - REHEARING"}]
["TEST PERIOD REVENUES AT CURRENT RATES"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.1"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  1  OF  1"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["TEST PERIOD REVENUES AT CURRENT RATES"]
[]
[null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,null,null,"% OF REV"]
[null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,null,null,"TO TOTAL",null,null,null,"TEST PERIOD"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FAC",null,"AVERAGE",null,"EXCLUSIVE OF ",null,"FAC",null,"REVENUE",null,"% OF REV"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"REVENUE",null,"RATE",null,"FAC",null,"REVENUE",null,"TOTAL",null,"TO TOTAL"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F=E/D)",null,"(G)",null,"(H)",null,"(I)",null,"(J)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($)",null,"(¢/KWH)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1620224},null,{"$f":"'Rate RS'!Z79","v":1492427084},null,{"$f":"'Rate RS'!AD79","v":167459239},null,{"$f":"IF(H20=0,\"-\",ROUND(J20/H20*100,6))","v":11.220598000000001},null,{"$f":"IF(ABS(J20/$J$49*100)<0.005,\"-   \",ROUND(J20/$J$49*100,2))","v":42.17},null,{"$f":"'Rate RS'!AL79","v":8902328},null,{"$f":"'Rate RS'!AN79","v":176361567},null,{"$f":"IF(ABS(R20/$R$49*100)<0.005,\"-    \",ROUND(R20/$R$49*100,2))","v":41.84}]
[2,null,"RS-TOU-CPP","RESIDENTIAL TOU CPP",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[3,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y106","v":160254},null,{"$f":"'Rate DS'!AA106","v":1175159240},null,{"$f":"'Rate DS'!AE106","v":114274166},null,9.7241429999999998,null,{"$f":"IF(ABS(J22/$J$49*100)<0.005,\"-   \",ROUND(J22/$J$49*100,2))","v":28.78},null,{"$f":"'Rate DS'!AM106","v":7009825},null,{"$f":"'Rate DS'!AO106","v":121283991},null,28.78]
[4,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":534},null,{"$f":"'Rate DT-Pri'!AA137","v":522954360},null,{"$f":"'Rate DT-Pri'!AE137","v":40375249},null,7.7206070000000002,null,10.17,null,{"$f":"'Rate DT-Pri'!AM137","v":3119423},null,{"$f":"'Rate DT-Pri'!AO137","v":43494672},null,10.32]
[5,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1476},null,{"$f":"'Rate DT-Sec'!AA133","v":633631181},null,{"$f":"'Rate DT-Sec'!AE133","v":51553404},null,8.1361849999999993,null,12.98,null,{"$f":"'Rate DT-Sec'!AM133","v":3779610},null,{"$f":"J24+P24","v":55333014},null,13.13]
[6,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":752},null,{"$f":"'Rate EH'!AA91","v":19740170},null,{"$f":"'Rate EH'!AE91","v":1551167},null,7.8579210000000002,null,0.39,null,{"$f":"'Rate EH'!AM91","v":117750},null,{"$f":"'Rate EH'!AO91","v":1668917},null,0.4]
[7,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":156},null,{"$f":"'Rate SP GSFL'!AA101","v":193786},null,{"$f":"'Rate SP GSFL'!AE101","v":25721},null,13.272888999999999,null,0.01,null,{"$f":"'Rate SP GSFL'!AM101","v":1156},null,{"$f":"'Rate SP GSFL'!AO101","v":26877},null,0.01]
[8,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":2520},null,{"$f":"'Rate SP GSFL'!AA120","v":6509014},null,{"$f":"'Rate SP GSFL'!AE120","v":763962},null,11.736985000000001,null,0.19,null,{"$f":"'Rate SP GSFL'!AM120","v":38826},null,{"$f":"J27+P27","v":802788},null,0.19]
[9,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":240},null,{"$f":"'Rate DP'!AA98","v":13846248},null,{"$f":"'Rate DP'!AE98","v":1224963},null,8.846895,null,0.31,null,{"$f":"'Rate DP'!AM98","v":82593},null,{"$f":"'Rate DP'!AO98","v":1307556},null,0.31]
[10,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":156},null,{"$f":"'Rate TT'!AA120","v":192515810},null,{"$f":"'Rate TT'!AE120","v":13874179},null,7.2067740000000002,null,3.49,null,{"$f":"'Rate TT'!AM120","v":1148357},null,{"$f":"'Rate TT'!AO120","v":15022536},null,3.56]
[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":3987977},null,{"$f":"'Rate DT RTP-S'!AE83","v":346528},null,8.6893180000000001,null,0.09,null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":346528},null,0.08]
[13,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":24},null,{"$f":"'Rate DS RTP'!AA83","v":536037},null,{"$f":"'Rate DS RTP'!AE83","v":71131},null,13.269793,null,0.02,null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":71131},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":13109567},null,{"$f":"'Rate TT RTP'!AE85","v":762340},null,5.8151419999999998,null,0.19,null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":762340},null,0.18]
[15,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":101040},null,{"$f":"'Rate SL'!AA429","v":7825127},null,{"$f":"'Rate SL'!AE429","v":1208666},null,15.445959999999999,null,0.3,null,{"$f":"'Rate SL'!AM429","v":46677},null,{"$f":"'Rate SL'!AO429","v":1255341},null,0.3]
[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,{"$f":"'Rate UOLS'!AA63","v":7267796},null,{"$f":"'Rate UOLS'!AE63","v":363325},null,4.9991079999999997,null,0.09,null,{"$f":"'Rate UOLS'!AM63","v":43352},null,{"$f":"'Rate UOLS'!AO63","v":406677},null,0.1]
[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,{"$f":"'Rate SE'!AE108","v":225029},null,15.973732999999999,null,0.06,null,{"$f":"'Rate SE'!AM108","v":8403},null,{"$f":"'Rate SE'!AO108","v":233430},null,0.06]
[21,null,"LED","LED OUTDOOR LIGHT",null,{"$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":828580},null,{"$f":"'SCH M-2.2'!L57","v":66962},null,8.0815370000000009,null,0.02,null,{"$f":"'SCH M-2.2'!T57","v":4942},null,{"$f":"'SCH M-2.2'!V57","v":71904},null,0.02]
[23,null,"IS","PJM AND TRANSMISSION ",null,{"$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":169500},null,{"$f":"IF(H42=0,\"-\",ROUND(J42/H42*100,6))","v":"-"},null,0.04,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"'SCH M-2.2'!V58","v":169500},null,0.04]
[24,null,null,"BAD CHECK CHARGES",null,{"$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":43500},null,"-",null,{"$f":"IF(ABS(J43/$J$49*100)<0.005,\"-   \",ROUND(J43/$J$49*100,2))","v":0.01},null,{"$f":"'SCH M-2.2'!T59","v":0},null,{"$f":"'SCH M-2.2'!V59","v":43500},null,0.01]
[25,null,null,"RECONNECTION CHGS",null,{"$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":47135},null,"-",null,0.01,null,{"$f":"'SCH M-2.2'!T60","v":0},null,{"$f":"'SCH M-2.2'!V60","v":47135},null,0.01]
[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,{"$f":"'SCH M-2.2'!L61","v":217344},null,{"$f":"IF(H45=0,\"-\",ROUND(J45/H45*100,6))","v":"-"},null,0.05,null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"'SCH M-2.2'!V61","v":217344},null,{"$f":"IF(ABS(R45/$R$49*100)<0.005,\"-    \",ROUND(R45/$R$49*100,2))","v":0.05}]
[27,null,null,"RENTS",null,{"$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":1299996},null,"-",null,0.33,null,{"$f":"'SCH M-2.2'!T62","v":0},null,{"$f":"'SCH M-2.2'!V62","v":1299996},null,{"$f":"IF(ABS(R46/$R$49*100)<0.005,\"-    \",ROUND(R46/$R$49*100,2))","v":0.31}]
[28,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":12},null,{"$f":"'SCH M-2.2'!H63","v":14493914},null,{"$f":"'SCH M-2.2'!L63","v":825805},null,5.6975980000000002,null,0.21,null,{"$f":"'SCH M-2.2'!T63","v":86456},null,{"$f":"'SCH M-2.2'!V63","v":912261},null,{"$f":"IF(ABS(R47/$R$49*100)<0.005,\"-    \",ROUND(R47/$R$49*100,2))","v":0.22}]
[29,null,null,"OTHER MISC",null,{"$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":137760},null,"-",null,0.03,null,{"$f":"'SCH M-2.2'!T64","v":0},null,{"$f":"'SCH M-2.2'!V64","v":137760},null,{"$f":"IF(ABS(R48/$R$49*100)<0.005,\"-    \",ROUND(R48/$R$49*100,2))","v":0.03}]
[30,null,"    TOTAL",null,null,{"$f":"SUM(F20:F48)","v":2138296},null,{"$f":"SUM(H20:H48)","v":4108395650},null,{"$f":"SUM(J20:J48)","v":397076304},null,9.6649969999999996,null,100,null,{"$f":"SUM(P20:P48)","v":24401396},null,{"$f":"SUM(R20:R48)","v":421477696},null,100]
[]
[null,null,"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 AND M-2.3."]

{"sheet":"SCH M-2.2","index":5,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[2,0,2,23],[3,0,3,23],[4,0,4,23],[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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE",null,"(K + H)",null,"(M / K1)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!X79","v":1620224},null,{"$f":"'Rate RS'!Z79","v":1492427084},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":11.220598000000001},null,{"$f":"'Rate RS'!AD79","v":167459239},null,{"$f":"ROUND((L21/L$23)*100,2)","v":100},null,{"$f":"'Rate RS'!AH79","v":28483935},null,{"$f":"ROUND((P21/L21)*100,1)","v":17},null,{"$f":"'Rate RS'!AL79","v":8902328},null,{"$f":"'Rate RS'!AN79","v":176361567},null,{"$f":"ROUND((P21/V21)*100,1)","v":16.2}]
[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,{"$f":"F21","v":1620224},null,{"$f":"H21","v":1492427084},null,{"$f":"IF(H23=0,\"-\",ROUND((L23/H23)*100,6))","v":11.220598000000001},null,{"$f":"L21","v":167459239},null,{"$f":"ROUND((L23/L$67)*100,2)","v":42.17},null,{"$f":"P21","v":28483935},null,{"$f":"ROUND((P23/L23)*100,1)","v":17},null,{"$f":"T21","v":8902328},null,{"$f":"V21","v":176361567},null,{"$f":"ROUND((P23/V23)*100,1)","v":16.2}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!Y106","v":160254},null,{"$f":"'Rate DS'!AA106","v":1175159240},null,{"$f":"IF(H26=0,\"-\",ROUND((L26/H26)*100,6))","v":9.7241429999999998},null,{"$f":"'Rate DS'!AE106","v":114274166},null,{"$f":"ROUND((L26/L$33)*100,2)","v":54.48},null,{"$f":"'Rate DS'!AI106","v":13371513},null,{"$f":"ROUND((P26/L26)*100,1)","v":11.7},null,{"$f":"'Rate DS'!AM106","v":7009825},null,{"$f":"'Rate DS'!AO106","v":121283991},null,{"$f":"ROUND((P26/V26)*100,1)","v":11}]
[5,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!Y137","v":534},null,{"$f":"'Rate DT-Pri'!AA137","v":522954360},null,7.7206070000000002,null,{"$f":"'Rate DT-Pri'!AE137","v":40375249},null,19.25,null,{"$f":"'Rate DT-Pri'!AI137","v":4579067},null,11.3,null,{"$f":"'Rate DT-Pri'!AM137","v":3119423},null,{"$f":"'Rate DT-Pri'!AO137","v":43494672},null,10.5]
[6,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!Y133","v":1476},null,{"$f":"'Rate DT-Sec'!AA133","v":633631181},null,8.1361849999999993,null,{"$f":"'Rate DT-Sec'!AE133","v":51553404},null,24.58,null,{"$f":"'Rate DT-Sec'!AI133","v":5956672},null,11.6,null,{"$f":"'Rate DT-Sec'!AM133","v":3779610},null,{"$f":"'Rate DT-Sec'!AO133","v":55333014},null,{"$f":"ROUND((P28/V28)*100,1)","v":10.8}]
[7,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!Y91","v":752},null,{"$f":"'Rate EH'!AA91","v":19740170},null,7.8579210000000002,null,{"$f":"'Rate EH'!AE91","v":1551167},null,0.74,null,{"$f":"'Rate EH'!AI91","v":181707},null,{"$f":"ROUND((P29/L29)*100,1)","v":11.7},null,{"$f":"'Rate EH'!AM91","v":117750},null,{"$f":"'Rate EH'!AO91","v":1668917},null,{"$f":"ROUND((P29/V29)*100,1)","v":10.9}]
[8,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!Y101","v":156},null,{"$f":"'Rate SP GSFL'!AA101","v":193786},null,13.272888999999999,null,{"$f":"'Rate SP GSFL'!AE101","v":25721},null,0.01,null,{"$f":"'Rate SP GSFL'!AI101","v":3045},null,{"$f":"ROUND((P30/L30)*100,1)","v":11.8},null,{"$f":"'Rate SP GSFL'!AM101","v":1156},null,{"$f":"'Rate SP GSFL'!AO101","v":26877},null,{"$f":"ROUND((P30/V30)*100,1)","v":11.3}]
[9,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!Y120","v":2520},null,{"$f":"'Rate SP GSFL'!AA120","v":6509014},null,11.736985000000001,null,{"$f":"'Rate SP GSFL'!AE120","v":763962},null,0.36,null,{"$f":"'Rate SP GSFL'!AI120","v":90263},null,{"$f":"ROUND((P31/L31)*100,1)","v":11.8},null,{"$f":"'Rate SP GSFL'!AM120","v":38826},null,{"$f":"'Rate SP GSFL'!AO120","v":802788},null,{"$f":"ROUND((P31/V31)*100,1)","v":11.2}]
[10,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!Y98","v":240},null,{"$f":"'Rate DP'!AA98","v":13846248},null,8.846895,null,{"$f":"'Rate DP'!AE98","v":1224963},null,{"$f":"ROUND((L32/L$33)*100,2)","v":0.57999999999999996},null,{"$f":"'Rate DP'!AI98","v":93150},null,7.6,null,{"$f":"'Rate DP'!AM98","v":82593},null,{"$f":"'Rate DP'!AO98","v":1307556},null,7.1]
[11,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F26:F32)","v":165932},null,{"$f":"SUM(H26:H32)","v":2372033999},null,{"$f":"IF(H33=0,\"-\",ROUND((L33/H33)*100,6))","v":8.8434069999999991},null,{"$f":"SUM(L26:L32)","v":209768632},null,{"$f":"ROUND((L33/L$67)*100,2)","v":52.83},null,{"$f":"SUM(P26:P32)","v":24275417},null,{"$f":"ROUND((P33/L33)*100,1)","v":11.6},null,{"$f":"SUM(T26:T32)","v":14149183},null,{"$f":"SUM(V26:V32)","v":223917815},null,{"$f":"ROUND((P33/V33)*100,1)","v":10.8}]
[]
[null,null,"TRANSMISSION"]
[12,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!Y120","v":156},null,{"$f":"'Rate TT'!AA120","v":192515810},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":7.2067740000000002},null,{"$f":"'Rate TT'!AE120","v":13874179},null,{"$f":"ROUND((L36/L$37)*100,2)","v":100},null,{"$f":"'Rate TT'!AI120","v":767177},null,{"$f":"ROUND((P36/L36)*100,1)","v":5.5},null,{"$f":"'Rate TT'!AM120","v":1148357},null,{"$f":"'Rate TT'!AO120","v":15022536},null,{"$f":"'Rate TT'!AQ120","v":5.0999999999999996}]
[13,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F36","v":156},null,{"$f":"H36","v":192515810},null,{"$f":"IF(H37=0,\"-\",ROUND((L37/H37)*100,6))","v":7.2067740000000002},null,{"$f":"L36","v":13874179},null,{"$f":"ROUND((L37/L$67)*100,2)","v":3.49},null,{"$f":"P36","v":767177},null,{"$f":"ROUND((P37/L37)*100,1)","v":5.5},null,{"$f":"T36","v":1148357},null,{"$f":"V36","v":15022536},null,{"$f":"ROUND((P37/V37)*100,1)","v":5.0999999999999996}]
[]
[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":3987977},null,8.6893180000000001,null,{"$f":"'Rate DT RTP-S'!AE83","v":346528},null,{"$f":"ROUND((L41/L$44)*100,2)","v":29.37},null,{"$f":"'Rate DT RTP-S'!AI83","v":46902},null,{"$f":"ROUND((P41/L41)*100,1)","v":13.5},null,{"$f":"'Rate DT RTP-S'!AM83","v":0},null,{"$f":"'Rate DT RTP-S'!AO83","v":346528},null,{"$f":"ROUND((P41/V41)*100,1)","v":13.5}]
[16,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!Y83","v":24},null,{"$f":"'Rate DS RTP'!AA83","v":536037},null,13.269793,null,{"$f":"'Rate DS RTP'!AE83","v":71131},null,{"$f":"ROUND((L42/L$44)*100,2)","v":6.03},null,{"$f":"'Rate DS RTP'!AI83","v":7763},null,{"$f":"ROUND((P42/L42)*100,1)","v":10.9},null,{"$f":"'Rate DS RTP'!AM83","v":0},null,{"$f":"'Rate DS RTP'!AO83","v":71131},null,{"$f":"ROUND((P42/V42)*100,1)","v":10.9}]
[17,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!Y85","v":24},null,{"$f":"'Rate TT RTP'!AA85","v":13109567},null,5.8151419999999998,null,{"$f":"'Rate TT RTP'!AE85","v":762340},null,{"$f":"ROUND((L43/L$44)*100,2)","v":64.61},null,{"$f":"'Rate TT RTP'!AI85","v":53888},null,{"$f":"ROUND((P43/L43)*100,1)","v":7.1},null,{"$f":"'Rate TT RTP'!AM85","v":0},null,{"$f":"'Rate TT RTP'!AO85","v":762340},null,{"$f":"ROUND((P43/V43)*100,1)","v":7.1}]
[18,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F40:F43)","v":60},null,{"$f":"SUM(H40:H43)","v":17633581},null,{"$f":"IF(H44=0,\"-\",ROUND((L44/H44)*100,6))","v":6.6917720000000003},null,{"$f":"SUM(L40:L43)","v":1179999},null,{"$f":"ROUND((L44/L$67)*100,2)","v":0.3},null,{"$f":"SUM(P40:P43)","v":108553},null,{"$f":"ROUND((P44/L44)*100,1)","v":9.1999999999999993},null,{"$f":"SUM(T40:T43)","v":0},null,{"$f":"SUM(V40:V43)","v":1179999},null,{"$f":"ROUND((P44/V44)*100,1)","v":9.1999999999999993}]
[]
[null,null,"LIGHTING"]
[19,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!Y429","v":101040},null,{"$f":"'Rate SL'!AA429","v":7825127},null,{"$f":"IF(H47=0,\"-\",ROUND((L47/H47)*100,6))","v":15.445959999999999},null,{"$f":"'Rate SL'!AE429","v":1208666},null,{"$f":"ROUND((L47/L$54)*100,2)","v":60.85},null,{"$f":"'Rate SL'!AI429","v":296933},null,{"$f":"ROUND((P47/L47)*100,1)","v":24.6},null,{"$f":"'Rate SL'!AM429","v":46677},null,{"$f":"'Rate SL'!AO429","v":1255341},null,{"$f":"ROUND((P47/V47)*100,1)","v":23.7}]
[20,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!Y98","v":106140},null,{"$f":"'Rate TL'!AA98","v":1442664},null,6.3271839999999999,null,{"$f":"'Rate TL'!AE98","v":91280},null,4.5999999999999996,null,{"$f":"'Rate TL'!AI98","v":3619},null,4,null,{"$f":"'Rate TL'!AM98","v":8605},null,{"$f":"'Rate TL'!AO98","v":99885},null,3.6]
[21,null,"UOLS","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!Y63","v":109668},null,{"$f":"'Rate UOLS'!AA63","v":7267796},null,4.9991079999999997,null,{"$f":"'Rate UOLS'!AE63","v":363325},null,18.29,null,{"$f":"'Rate UOLS'!AI63","v":108052},null,{"$f":"IF(L49=0,\"0.0 \",ROUND((P49/L49)*100,1))","v":29.7},null,{"$f":"'Rate UOLS'!AM63","v":43352},null,{"$f":"'Rate UOLS'!AO63","v":406677},null,{"$f":"IF(V49=0,\"0.0 \",ROUND((P49/V49)*100,1))","v":26.6}]
[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,{"$f":"'Rate NSU'!AE95","v":73903},null,3.72,null,{"$f":"'Rate NSU'!AI95","v":22974},null,31.1,null,{"$f":"'Rate NSU'!AM95","v":2385},null,{"$f":"'Rate NSU'!AO95","v":76288},null,30.1]
[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,{"$f":"'Rate SC'!AE145","v":4563},null,0.23,null,{"$f":"'Rate SC'!AI145","v":1357},null,29.7,null,{"$f":"'Rate SC'!AM145","v":545},null,{"$f":"'Rate SC'!AO145","v":5108},null,26.6]
[24,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!Y108","v":23664},null,{"$f":"'Rate SE'!AA108","v":1408744},null,15.973732999999999,null,{"$f":"'Rate SE'!AE108","v":225029},null,11.33,null,{"$f":"'Rate SE'!AI108","v":69665},null,31,null,{"$f":"'Rate SE'!AM108","v":8403},null,{"$f":"'Rate SE'!AO108","v":233430},null,29.8]
[25,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!Y467","v":1152},null,{"$f":"'Rate LED'!AA467","v":27312},null,71.349590000000006,null,{"$f":"'Rate LED'!AE467","v":19487},null,0.98,null,{"$f":"'Rate LED'!AI467","v":-6262.3904160000002},null,{"$f":"IFERROR(ROUND((P53/L53)*100,1),0)","v":-32.1},null,{"$f":"'Rate LED'!AM467","v":163},null,{"$f":"'Rate LED'!AO467","v":19650},null,{"$f":"IFERROR(ROUND((P53/V53)*100,1),0)","v":-31.9}]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F47:F53)","v":351900},null,{"$f":"SUM(H47:H53)","v":18462682},null,{"$f":"IF(H54=0,\"-\",ROUND((L54/H54)*100,6))","v":10.758203999999999},null,{"$f":"SUM(L47:L53)","v":1986253},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.5},null,{"$f":"SUM(P47:P53)","v":496337.60958400002},null,25,null,{"$f":"SUM(T47:T53)","v":110130},null,{"$f":"SUM(V47:V53)","v":2096379},null,23.7]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,12,null,828580,null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,6))","v":8.0815370000000009},null,{"$f":"V57-T57","v":66962},null,{"$f":"ROUND((L57/L$65)*100,2)","v":2.38},null,{"$f":"'SCH M-2.3'!L57-'SCH M-2.2'!L57","v":7176},null,{"$f":"ROUND((P57/L57)*100,1)","v":10.7},null,{"$f":"ROUND(H57*CUR_FAC,0)","v":4942},null,71904,null,{"$f":"ROUND((P57/V57)*100,1)","v":10}]
[28,null,null,"PJM AND TRANSMISSION ",null,0,null,0,null,{"$f":"IF(H58=0,\"-\",ROUND((L58/H58)*100,6))","v":"-"},null,169500,null,{"$f":"ROUND((L58/L$65)*100,2)","v":6.04},null,{"$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":169500},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,43500,null,1.55,null,{"$f":"'SCH M-2.3'!L59-'SCH M-2.2'!L59","v":0},null,0,null,0,null,43500,null,0]
[30,null,null,"RECONNECTION CHGS",null,0,null,0,null,"-",null,{"$f":"58092-10957","v":47135},null,1.68,null,{"$f":"'SCH M-2.3'!L60-'SCH M-2.2'!L60","v":-2766},null,-5.9,null,0,null,47135,null,-5.9]
[31,null,null,"POLE AND LINE ATTACHMENTS",null,0,null,0,null,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,6))","v":"-"},null,217344,null,{"$f":"ROUND((L61/L$65)*100,2)","v":7.74},null,{"$f":"'SCH M-2.3'!L61-'SCH M-2.2'!L61","v":0},null,{"$f":"ROUND((P61/L61)*100,1)","v":0},null,0,null,{"$f":"L61+T61","v":217344},null,{"$f":"ROUND((P61/V61)*100,1)","v":0}]
[32,null,null,"RENTS",null,0,null,0,null,"-",null,1299996,null,46.3,null,{"$f":"'SCH M-2.3'!L62-'SCH M-2.2'!L62","v":0},null,0,null,0,null,1299996,null,0]
[33,null,"WS","SPECIAL CONTRACTS",null,12,null,14493914,null,{"$f":"IF(H63=0,\"-\",ROUND((L63/H63)*100,6))","v":5.6975980000000002},null,{"$f":"IF(INPUT!$C$29>0,ROUND($H$63*(INPUT!$C$204-CUR_FAC),0),ROUND($H$63*(INPUT!$C$204-CUR_FAC),0)-ROUND($H$63*(INPUT!$F$30+INPUT!$F$34),0))","v":825805},null,29.41,null,{"$f":"'SCH M-2.3'!L63-'SCH M-2.2'!L63","v":155620},null,18.8,null,{"$f":"ROUND(H63*CUR_FAC,0)","v":86456},null,912261,null,17.100000000000001]
[34,null,null,"OTHER MISC",null,0,null,0,null,{"$f":"IF(H64=0,\"-\",ROUND((L64/H64)*100,6))","v":"-"},null,{"$f":"148404-10644","v":137760},null,{"$f":"ROUND((L64/L$65)*100,2)","v":4.91},null,{"$f":"'SCH M-2.3'!L64-'SCH M-2.2'!L64","v":0},null,0,null,0,null,137760,null,0]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":24},null,{"$f":"SUM(H57:H64)","v":15322494},null,null,null,{"$f":"SUM(L57:L64)","v":2808002},null,{"$f":"ROUND((L65/L$67)*100,2)","v":0.71},null,{"$f":"SUM(P57:P64)","v":160030},null,5.7,null,{"$f":"SUM(T57:T64)","v":91398},null,{"$f":"SUM(V57:V64)","v":2899400},null,5.5]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F44+F37+F33+F23","v":2138296},null,{"$f":"H65+H54+H44+H37+H33+H23","v":4108395650},null,{"$f":"IF(H67=0,\"-\",ROUND((L67/H67)*100,6))","v":9.6649969999999996},null,{"$f":"L65+L54+L44+L37+L33+L23","v":397076304},null,100,null,{"$f":"P65+P54+P44+P37+P33+P23","v":54291449.609584004},null,{"$f":"ROUND((P67/L67)*100,1)","v":13.7},null,{"$f":"T65+T54+T44+T37+T33+T23","v":24401396},null,{"$f":"V65+V54+V44+V37+V33+V23","v":421477696},null,{"$f":"ROUND((P67/V67)*100,1)","v":12.9}]
[]
[null,null,{"$f":"\"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH \"&TEXT(Page_Num_2.2,\"00\")&\".\"","v":"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.2 PAGES 2 THROUGH 23."}]

{"sheet":"SCH M-2.3","index":6,"n_rows":68,"n_cols":21,"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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"(¢/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[null,null,"RESIDENTIAL"]
[1,null,"RS","RESIDENTIAL SERV",null,{"$f":"'Rate RS'!F38","v":1620224},null,{"$f":"'Rate RS'!H38","v":1492427084},null,{"$f":"IF(H21=0,\"-\",ROUND((L21/H21)*100,6))","v":13.129162000000001},null,{"$f":"'Rate RS'!L38","v":195943174},null,{"$f":"ROUND((L21/L$23)*100,2)","v":100},null,{"$f":"'Rate RS'!P38","v":8902328},null,{"$f":"'Rate RS'!R38","v":204845502}]
[2,null,"RS-TOU-CPP","RESIDENTIAL TOU CPP",null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[3,null,"  TOTAL RESIDENTIAL",null,null,{"$f":"F21","v":1620224},null,{"$f":"H21","v":1492427084},null,{"$f":"IF(H23=0,\"-\",ROUND((L23/H23)*100,6))","v":13.129162000000001},null,{"$f":"L21","v":195943174},null,{"$f":"ROUND((L23/L$67)*100,2)","v":43.41},null,{"$f":"P21","v":8902328},null,{"$f":"R21","v":204845502}]
[]
[null,null,"DISTRIBUTION"]
[4,null,"DS","DISTRIBUTION SERV",null,{"$f":"'Rate DS'!F50","v":160254},null,{"$f":"'Rate DS'!H50","v":1175159240},null,{"$f":"IF(H26=0,\"-\",ROUND((L26/H26)*100,6))","v":10.86199},null,{"$f":"'Rate DS'!L50","v":127645679},null,{"$f":"ROUND((L26/L$33)*100,2)","v":54.54},null,{"$f":"'Rate DS'!P50","v":7009825},null,{"$f":"'Rate DS'!R50","v":134655504}]
[5,null,"DT-PRI","TIME OF DAY",null,{"$f":"'Rate DT-Pri'!F65","v":534},null,{"$f":"'Rate DT-Pri'!H65","v":522954360},null,8.5962219999999991,null,{"$f":"'Rate DT-Pri'!L65","v":44954316},null,19.21,null,{"$f":"'Rate DT-Pri'!P65","v":3119423},null,{"$f":"'Rate DT-Pri'!R65","v":48073739}]
[6,null,"DT-SEC","TIME OF DAY",null,{"$f":"'Rate DT-Sec'!F63","v":1476},null,{"$f":"'Rate DT-Sec'!H63","v":633631181},null,9.0762699999999992,null,{"$f":"'Rate DT-Sec'!L63","v":57510076},null,24.57,null,{"$f":"'Rate DT-Sec'!P63","v":3779610},null,{"$f":"'Rate DT-Sec'!R63","v":61289686}]
[7,null,"EH","ELEC SPACE HEATING",null,{"$f":"'Rate EH'!F43","v":752},null,{"$f":"'Rate EH'!H43","v":19740170},null,8.7784150000000007,null,{"$f":"'Rate EH'!L43","v":1732874},null,0.74,null,{"$f":"'Rate EH'!P43","v":117750},null,{"$f":"'Rate EH'!R43","v":1850624}]
[8,null,"SP","SPORTS SERV",null,{"$f":"'Rate SP GSFL'!F38","v":156},null,{"$f":"'Rate SP GSFL'!H38","v":193786},null,14.84421,null,{"$f":"'Rate SP GSFL'!L38","v":28766},null,0.01,null,{"$f":"'Rate SP GSFL'!P38","v":1156},null,{"$f":"'Rate SP GSFL'!R38","v":29922}]
[9,null,"GSFL","SMALL FIXED LOADS",null,{"$f":"'Rate SP GSFL'!F57","v":2520},null,{"$f":"'Rate SP GSFL'!H57","v":6509014},null,13.123723999999999,null,{"$f":"'Rate SP GSFL'!L57","v":854225},null,0.36,null,{"$f":"'Rate SP GSFL'!P57","v":38826},null,{"$f":"'Rate SP GSFL'!R57","v":893051}]
[10,null,"DP","PRIMARY VOLTAGE",null,{"$f":"'Rate DP'!F46","v":240},null,{"$f":"'Rate DP'!H46","v":13846248},null,9.5196400000000008,null,{"$f":"'Rate DP'!L46","v":1318113},null,{"$f":"ROUND((L32/L$33)*100,2)","v":0.56000000000000005},null,{"$f":"'Rate DP'!P46","v":82593},null,{"$f":"'Rate DP'!R46","v":1400706}]
[11,null,"  TOTAL DISTRIBUTION",null,null,{"$f":"SUM(F26:F32)","v":165932},null,{"$f":"SUM(H26:H32)","v":2372033999},null,9.8668080000000007,null,{"$f":"SUM(L26:L32)","v":234044049},null,{"$f":"ROUND((L33/L$67)*100,2)+0.01","v":51.86},null,{"$f":"SUM(P26:P32)","v":14149183},null,{"$f":"SUM(R26:R32)","v":248193232}]
[]
[null,null,"TRANSMISSION"]
[12,null,"TT","TIME OF DAY",null,{"$f":"'Rate TT'!F56","v":156},null,{"$f":"'Rate TT'!H56","v":192515810},null,{"$f":"IF(H36=0,\"-\",ROUND((L36/H36)*100,6))","v":7.6052749999999998},null,{"$f":"'Rate TT'!L56","v":14641356},null,{"$f":"ROUND((L36/L$37)*100,2)","v":100},null,{"$f":"'Rate TT'!P56","v":1148357},null,{"$f":"'Rate TT'!R56","v":15789713}]
[13,null,"  TOTAL TRANSMISSION",null,null,{"$f":"F36","v":156},null,{"$f":"H36","v":192515810},null,7.6052749999999998,null,{"$f":"L36","v":14641356},null,{"$f":"ROUND((L37/L$67)*100,2)","v":3.24},null,{"$f":"P36","v":1148357},null,{"$f":"R36","v":15789713}]
[]
[null,null,"REAL TIME PRICING"]
[14,null,"DT-RTP PRI","REAL TIME PRICING",null,{"$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,{"$f":"'Rate DT RTP-S'!H39","v":3987977},null,9.8654030000000006,null,{"$f":"'Rate DT RTP-S'!L39","v":393430},null,{"$f":"IFERROR(ROUND((L41/L$44)*100,2),0)","v":30.53},null,{"$f":"'Rate DT RTP-S'!P39","v":0},null,{"$f":"'Rate DT RTP-S'!R39","v":393430}]
[16,null,"DS-RTP","REAL TIME PRICING",null,{"$f":"'Rate DS RTP'!F39","v":24},null,{"$f":"'Rate DS RTP'!H39","v":536037},null,14.718014,null,{"$f":"'Rate DS RTP'!L39","v":78894},null,6.12,null,{"$f":"'Rate DS RTP'!P39","v":0},null,{"$f":"'Rate DS RTP'!R39","v":78894}]
[17,null,"TT-RTP","REAL TIME PRICING",null,{"$f":"'Rate TT RTP'!F39","v":24},null,{"$f":"'Rate TT RTP'!H39","v":13109567},null,6.2262009999999997,null,{"$f":"'Rate TT RTP'!L39","v":816228},null,63.34,null,{"$f":"'Rate TT RTP'!P39","v":0},null,{"$f":"'Rate TT RTP'!R39","v":816228}]
[18,null,"  TOTAL REAL TIME PRICING",null,null,{"$f":"SUM(F40:F43)","v":60},null,{"$f":"SUM(H40:H43)","v":17633581},null,7.3073759999999996,null,{"$f":"SUM(L40:L43)","v":1288552},null,{"$f":"ROUND((L44/L$67)*100,2)","v":0.28999999999999998},null,{"$f":"SUM(P40:P43)","v":0},null,{"$f":"SUM(R40:R43)","v":1288552}]
[]
[null,null,"LIGHTING"]
[19,null,"SL","STREET LIGHTING",null,{"$f":"'Rate SL'!F209","v":101040},null,{"$f":"'Rate SL'!H209","v":7825127},null,{"$f":"IF(H47=0,\"-\",ROUND((L47/H47)*100,6))","v":19.240570000000002},null,{"$f":"'Rate SL'!L209","v":1505599},null,{"$f":"ROUND((L47/L$54)*100,2)","v":60.65},null,{"$f":"'Rate SL'!P209","v":46677},null,{"$f":"'Rate SL'!R209","v":1552274}]
[20,null,"TL","TRAFFIC LIGHTING",null,{"$f":"'Rate TL'!F47","v":106140},null,{"$f":"'Rate TL'!H47","v":1442664},null,6.5780390000000004,null,{"$f":"'Rate TL'!L47","v":94899},null,3.82,null,{"$f":"'Rate TL'!P47","v":8605},null,{"$f":"'Rate TL'!R47","v":103504}]
[21,null,"UOLS ","UNMTRD OUTDR LIGHT",null,{"$f":"'Rate UOLS'!F28","v":109668},null,{"$f":"'Rate UOLS'!H28","v":7267796},null,6.4858310000000001,null,{"$f":"'Rate UOLS'!L28","v":471377},null,18.989999999999998,null,{"$f":"'Rate UOLS'!P28","v":43352},null,{"$f":"'Rate UOLS'!R28","v":514729}]
[22,null,"NSU","NON STD STREET LIGHT",null,{"$f":"'Rate NSU'!F45","v":8172},null,{"$f":"'Rate NSU'!H45","v":399755},null,24.234093000000001,null,{"$f":"'Rate NSU'!L45","v":96877},null,3.9,null,{"$f":"'Rate NSU'!P45","v":2385},null,{"$f":"'Rate NSU'!R45","v":99262}]
[23,null,"SC","CUST OWNED STREET LIGHTING ",null,{"$f":"'Rate SC'!F72","v":2064},null,{"$f":"'Rate SC'!H72","v":91284},null,6.4852550000000004,null,{"$f":"'Rate SC'!L72","v":5920},null,0.24,null,{"$f":"'Rate SC'!P72","v":545},null,{"$f":"'Rate SC'!R72","v":6465}]
[24,null,"SE","OVR HD EQUIV STREET LIGHTING",null,{"$f":"'Rate SE'!F52","v":23664},null,{"$f":"'Rate SE'!H52","v":1408744},null,20.918918000000001,null,{"$f":"'Rate SE'!L52","v":294694},null,11.87,null,{"$f":"'Rate SE'!P52","v":8403},null,{"$f":"'Rate SE'!R52","v":303096}]
[25,null,"LED","LED OUTDOOR LIGHT",null,{"$f":"'Rate LED'!F252","v":1152},null,{"$f":"'Rate LED'!H252","v":27312},null,48.42051,null,{"$f":"'Rate LED'!L252","v":13224.609584},null,0.53,null,{"$f":"'Rate LED'!P252","v":163},null,{"$f":"'Rate LED'!R252","v":13387.609584}]
[26,null,"  TOTAL LIGHTING",null,null,{"$f":"SUM(F47:F53)","v":351900},null,{"$f":"SUM(H47:H53)","v":18462682},null,13.446533000000001,null,{"$f":"SUM(L47:L53)","v":2482590.609584},null,{"$f":"ROUND((L54/L$67)*100,2)","v":0.55000000000000004},null,{"$f":"SUM(P47:P53)","v":110130},null,{"$f":"SUM(R47:R53)","v":2592717.609584}]
[]
[null,null,"OTHER MISC REVENUE"]
[27,null,"ID01","INTERDEPARTMENTAL",null,{"$f":"'SCH M-2.2'!F57","v":12},null,{"$f":"'SCH M-2.2'!H57","v":828580},null,{"$f":"IF(H57=0,\"-\",ROUND((L57/H57)*100,2))","v":8.9499999999999993},null,{"$f":"'Revenue Requirements'!I39-P57","v":74138},null,{"$f":"ROUND((L57/L$65)*100,2)","v":2.5},null,{"$f":"'SCH M-2.2'!T57","v":4942},null,{"$f":"L57+P57","v":79080}]
[28,null,null,"PJM AND TRANSMISSION ",null,{"$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":169500},null,5.71,null,{"$f":"'SCH M-2.2'!T58","v":0},null,{"$f":"L58+P58","v":169500}]
[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,{"$f":"'SCH M-2.2'!L59","v":43500},null,1.47,null,{"$f":"'SCH M-2.2'!T59","v":0},null,43500]
[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,{"$f":"55326-10957","v":44369},null,1.49,null,{"$f":"'SCH M-2.2'!T60","v":0},null,44369]
[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,{"$f":"IF(H61=0,\"-\",ROUND((L61/H61)*100,2))","v":"-"},null,{"$f":"'SCH M-2.2'!L61","v":217344},null,{"$f":"ROUND((L61/L$65)*100,2)","v":7.32},null,{"$f":"'SCH M-2.2'!T61","v":0},null,{"$f":"L61+P61","v":217344},null,null,255263]
[32,null,null,"RENTS",null,{"$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":1299996},null,43.8,null,{"$f":"'SCH M-2.2'!T62","v":0},null,1299996]
[33,null,"WS","SPECIAL CONTRACTS",null,{"$f":"'SCH M-2.2'!F63","v":12},null,{"$f":"'SCH M-2.2'!H63","v":14493914},null,6.77,null,{"$f":"IF(DSM_RES>0,'Revenue Requirements'!I24-P63+ROUND($H$63*(INPUT!$F$30+INPUT!$F$34),0),'Revenue Requirements'!I24-P63)","v":981425},null,33.07,null,{"$f":"'SCH M-2.2'!T63","v":86456},null,1067881]
[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,{"$f":"'SCH M-2.2'!L64","v":137760},null,{"$f":"ROUND((L64/L$65)*100,2)","v":4.6399999999999997},null,{"$f":"'SCH M-2.2'!T64","v":0},null,137760]
[35,null,"  TOTAL MISC REVENUE",null,null,{"$f":"SUM(F57:F64)","v":24},null,{"$f":"SUM(H57:H64)","v":15322494},null,null,null,{"$f":"SUM(L57:L64)","v":2968032},null,{"$f":"ROUND((L65/L$67)*100,2)","v":0.66},null,{"$f":"SUM(P57:P64)","v":91398},null,{"$f":"SUM(R57:R64)","v":3059430}]
[]
[36,null,"    TOTAL",null,null,{"$f":"F65+F54+F44+F37+F33+F23","v":2138296},null,{"$f":"H65+H54+H44+H37+H33+H23","v":4108395650},null,10.99,null,{"$f":"L65+L54+L44+L37+L33+L23","v":451367753.60958397},null,100,null,{"$f":"P65+P54+P44+P37+P33+P23","v":24401396},null,{"$f":"R65+R54+R44+R37+R33+R23","v":475769146.60958397}]
[null,null,{"$f":"\"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH \"&TEXT(Page_Num_2.3,\"00\")&\".\"","v":"NOTE: DETAIL CONTAINED ON SCHEDULES M-2.3 PAGES 2 THROUGH 24."}]

{"sheet":"Rate RS","index":7,"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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"RS","RESIDENTIAL"]
[]
[2,null,"CUSTOMER CHARGE:"]
[3,null,"BILLS",null,null,1620224,null,null,null,13,null,{"$f":"ROUND(F23*J23,0)-P23","v":21062912},null,{"$f":"ROUND((L23/$L$38)*100,1)","v":10.7},null,null,null,{"$f":"L23+P23","v":21062912},null,null,null,null,{"$f":"J23/AB64","v":1.0317460317460319}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"ALL KWH",null,null,null,null,1492427084,null,9.9654000000000006E-2,null,{"$f":"ROUND(H26*J26,0)-P26","v":148726329},null,{"$f":"ROUND((L26/$L$38)*100,1)","v":75.900000000000006},null,null,null,{"$f":"L26+P26","v":148726329},null,null,null,null,{"$f":"J26/AB67","v":1.2303722452003212},{"$f":"J26-AB67","v":1.8659000000000009E-2}]
[]
[6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,null,{"$f":"F23","v":1620224},null,{"$f":"H26","v":1492427084},null,null,null,{"$f":"SUM(L23:L26)","v":169789241},null,{"$f":"ROUND((L28/$L$38)*100,1)","v":86.7},null,null,null,{"$f":"SUM(R23:R26)","v":169789241}]
[]
[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,{"$f":"ROUND(F23*J31,0)","v":486067},null,{"$f":"ROUND((L31/$L$38)*100,1)","v":0.2},null,null,null,{"$f":"L31+P31","v":486067}]
[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,{"$f":"ROUND(H26*J32,0)","v":10409679},null,5.3,null,null,null,{"$f":"L32+P32","v":10409679}]
[10,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":4.1717861179296808E-2},null,{"$f":"ROUND((R28+R31+R32+R34+R35)*J33,0)","v":8203484},null,4.2,null,null,null,{"$f":"L33+P33","v":8203484}]
[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$26*PRO_FAC,0)","v":8902328},null,{"$f":"L34+P34","v":8902328}]
[12,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H26*J35,0)","v":7054703},null,3.6,null,null,null,{"$f":"L35+P35","v":7054703}]
[13,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L31:L35)","v":26153933},null,13.3,null,{"$f":"SUM(P31:P35)","v":8902328},null,{"$f":"SUM(R31:R35)","v":35056261}]
[]
[14,null,"  TOTAL RATE RS INCLUDING RIDERS",null,null,{"$f":"F23","v":1620224},null,{"$f":"H26","v":1492427084},null,null,null,{"$f":"L28+L36","v":195943174},null,100,null,{"$f":"P36+P28","v":8902328},null,{"$f":"R28+R36","v":204845502}]
[]
[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 $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /","CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION","BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"RS","RESIDENTIAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"BILLS",null,{"$f":"F23","v":1620224},null,null,null,{"$f":"INPUT!C43","v":12.6},null,{"$f":"ROUND(X64*AB64,0)","v":20414822},null,{"$f":"ROUND((AD64/$AD$79)*100,1)","v":12.2},null,{"$f":"L23-AD64","v":648090},null,{"$f":"ROUND((AH64/AD64)*100,1)","v":3.2},null,null,null,{"$f":"AD64+AL64","v":20414822},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":1492427084},null,{"$f":"INPUT!C44","v":8.0994999999999998E-2},null,{"$f":"ROUND((Z67*AB67),0)-AL67","v":120879132},null,{"$f":"ROUND((AD67/$AD$79)*100,1)","v":72.2},null,{"$f":"L26-AD67","v":27847197},null,{"$f":"ROUND((AH67/AD67)*100,1)","v":23},null,null,null,{"$f":"AD67+AL67","v":120879132},null,{"$f":"ROUND((AH67/AN67)*100,1)","v":23}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE RS EXCLUDING RIDERS",null,{"$f":"X64","v":1620224},null,{"$f":"Z67","v":1492427084},null,null,null,{"$f":"SUM(AD64:AD67)","v":141293954},null,{"$f":"ROUND((AD69/$AD$79)*100,1)","v":84.4},null,{"$f":"SUM(AH64:AH67)","v":28495287},null,{"$f":"ROUND((AH69/AD69)*100,1)","v":20.2},null,null,null,{"$f":"SUM(AN64:AN67)","v":141293954},null,{"$f":"ROUND((AH69/AN69)*100,1)","v":20.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(X64*AB72,0)","v":486067},null,{"$f":"ROUND((AD72/$AD$79)*100,1)","v":0.3},null,{"$f":"L31-AD72","v":0},null,{"$f":"IFERROR(ROUND((AH72/AD72)*100,1),0)","v":0},null,null,null,{"$f":"AD72+AL72","v":486067},null,{"$f":"IFERROR(ROUND((AH72/AN72)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":9},null,{"$f":"C32","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,{"$f":"DSM_RES","v":6.9750000000000003E-3},null,{"$f":"ROUND(Z67*AB73,0)","v":10409679},null,{"$f":"ROUND((AD73/$AD$79)*100,1)","v":6.2},null,{"$f":"L32-AD73","v":0},null,0,null,null,null,10409679,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":10},null,{"$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":8214836},null,{"$f":"ROUND((AD74/$AD$79)*100,1)","v":4.9000000000000004},null,{"$f":"L33-AD74","v":-11352},null,{"$f":"IFERROR(ROUND((AH74/AD74)*100,1),0)","v":-0.1},null,null,null,8214836,null,{"$f":"IFERROR(ROUND((AH74/AN74)*100,1),0)","v":-0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":11},null,{"$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":8902328},null,8902328,null,{"$f":"IFERROR(ROUND((AH75/AN75)*100,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,{"$f":"C35","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(Z67*AB76,0)","v":7054703},null,{"$f":"ROUND((AD76/$AD$79)*100,1)","v":4.2},null,{"$f":"L35-AD76","v":0},null,{"$f":"IFERROR(ROUND((AH76/AD76)*100,1),0)","v":0},null,null,null,7054703,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,{"$f":"SUM(AD72:AD76)","v":26165285},null,{"$f":"ROUND((AD77/$AD$79)*100,1)","v":15.6},null,{"$f":"SUM(AH72:AH76)","v":-11352},null,0,null,{"$f":"SUM(AL72:AL76)","v":8902328},null,{"$f":"SUM(AN72:AN76)","v":35067613},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,{"$f":"X64","v":1620224},null,{"$f":"Z67","v":1492427084},null,null,null,{"$f":"AD69+AD77","v":167459239},null,100,null,{"$f":"AH69+AH77","v":28483935},null,{"$f":"ROUND((AH79/AD79)*100,1)","v":17},null,{"$f":"AL69+AL77","v":8902328},null,{"$f":"AN69+AN77","v":176361567},null,{"$f":"ROUND((AH79/AN79)*100,1)","v":16.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[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 DS","index":8,"n_rows":110,"n_cols":46,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE(4)",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/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,1787,null,null,null,5,null,{"$f":"ROUND(F24*J24,0)","v":8935},null,{"$f":"ROUND((L24/L$50)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":8935}]
[5,null,"  SINGLE PHASE",null,null,86360,null,null,null,15,null,{"$f":"ROUND(F25*J25,0)","v":1295400},null,{"$f":"ROUND((L25/L$50)*100,1)","v":1},null,null,null,{"$f":"L25+P25","v":1295400}]
[6,null,"  THREE PHASE",null,null,73894,null,null,null,30,null,{"$f":"ROUND(F26*J26,0)","v":2216820},null,{"$f":"ROUND((L26/L$50)*100,1)","v":1.7},null,null,null,{"$f":"L26+P26","v":2216820}]
[7,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F25:F26)","v":160254},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":3521155},null,{"$f":"ROUND((L27/L$50)*100,1)","v":2.8},null,null,null,{"$f":"SUM(R24:R26)","v":3521155}]
[]
[8,null,"DEMAND CHARGE:"]
[9,null,"  FIRST 15 KW",null,null,null,null,1447562,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,2481303,null,10.210000000000001,null,{"$f":"ROUND((H31+W31)*J31,0)","v":25334379},null,{"$f":"ROUND((L31/L$50)*100,1)","v":19.8},null,null,null,{"$f":"L31+P31","v":25334379},null,null,null,null,27]
[11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H30:H31)","v":3928865},null,null,null,{"$f":"SUM(L30:L31)","v":25334379},null,{"$f":"ROUND((L32/L$50)*100,1)","v":19.8},null,null,null,{"$f":"SUM(R30:R31)","v":25334379}]
[]
[12,null,"ENERGY CHARGE (3):"]
[13,null,"  FIRST  6000 KWH",null,null,null,null,385605955,null,0.101188,null,{"$f":"ROUND(H35*J35,0)-P35","v":39018695},null,{"$f":"ROUND((L35/L$50)*100,1)","v":30.6},null,null,null,{"$f":"L35+P35","v":39018695}]
[14,null,"  NEXT 300KWH/KW",null,null,null,null,654811184,null,6.2800999999999996E-2,null,{"$f":"ROUND(H36*J36,0)-P36","v":41122797},null,32.200000000000003,null,null,null,41122797]
[15,null,"  ADDITIONAL KWH",null,null,null,null,134079661,null,5.1750999999999998E-2,null,{"$f":"ROUND(H37*J37,0)-P37","v":6938757},null,5.4,null,null,null,6938757]
[16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,396117,null,0.29367300000000002,null,116329,null,0.1,null,null,null,116329]
[17,null,"  CHURCH CAP RATE",null,null,null,null,266323,null,0.180289,null,48015,null,0,null,null,null,48015]
[18,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H35:H39)","v":1175159240},null,null,null,{"$f":"SUM(L35:L39)","v":87244593},null,68.3,null,null,null,{"$f":"SUM(R35:R39)","v":87244593}]
[19,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"F27","v":160254},null,{"$f":"H40","v":1175159240},null,null,null,{"$f":"L27+L32+L40","v":116100127},null,91,null,null,null,{"$f":"R27+R32+R40","v":116100127}]
[]
[20,null,"RIDERS:"]
[21,null,{"$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$41*J44,0)","v":-843764},null,{"$f":"ROUND((L44/L$50)*100,1)","v":-0.7},null,null,null,{"$f":"L44+P44","v":-843764}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R41-(PRO_BASE_FUEL*H41)+R44+R47)*J45,0)","v":6834338},null,{"$f":"ROUND((L45/L$50)*100,1)","v":5.4},null,null,null,6834338]
[23,null,{"$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":7009825},null,7009825]
[24,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H41*J47,0)","v":5554978},null,{"$f":"ROUND((L47/L$50)*100,1)","v":4.4000000000000004},null,null,null,5554978]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L44:L47)","v":11545552},null,{"$f":"ROUND((L48/L$50)*100,1)","v":9},null,{"$f":"SUM(P44:P47)","v":7009825},null,{"$f":"SUM(R44:R47)","v":18555377}]
[]
[26,null," TOTAL RATE DS INCLUDING RIDERS",null,null,{"$f":"F41","v":160254},null,{"$f":"H41","v":1175159240},null,null,null,{"$f":"L41+L48","v":127645679},null,100,null,{"$f":"P41+P48","v":7009825},null,{"$f":"R41+R48","v":134655504}]
[]
[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 $0.025401  PER KWH."}]
[null,null,{"$f":"\"(4) REFLECTS REVENUE ADDED FOR RIDER LM PROVISION\"","v":"(4) REFLECTS REVENUE ADDED FOR RIDER LM PROVISION"}]
[]
[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 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DS","SERVICE AT",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":2},null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":3},null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A24","v":4},null,"  LOAD MANAGEMENT RIDER",null,null,{"$f":"F24","v":1787},null,null,null,{"$f":"INPUT!C63","v":5},null,{"$f":"ROUND(Y80*AC80,0)","v":8935},null,{"$f":"ROUND((AE80/AE$106)*100,1)","v":0},null,{"$f":"L24-AE80","v":0},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":0},null,null,null,{"$f":"AE80+AM80","v":8935},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":"A25","v":5},null,"  SINGLE PHASE",null,null,{"$f":"F25","v":86360},null,null,null,{"$f":"INPUT!C48","v":15},null,{"$f":"ROUND(Y81*AC81,0)","v":1295400},null,{"$f":"ROUND((AE81/AE$106)*100,1)","v":1.1000000000000001},null,{"$f":"L25-AE81","v":0},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":0},null,null,null,{"$f":"AE81+AM81","v":1295400},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":"A26","v":6},null,"  THREE PHASE",null,null,{"$f":"F26","v":73894},null,null,null,{"$f":"INPUT!C49","v":30},null,{"$f":"ROUND(Y82*AC82,0)","v":2216820},null,{"$f":"ROUND((AE82/AE$106)*100,1)","v":1.9},null,{"$f":"L26-AE82","v":0},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":0},null,null,null,{"$f":"AE82+AM82","v":2216820},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A27","v":7},null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F27","v":160254},null,null,null,null,null,{"$f":"SUM(AE80:AE82)","v":3521155},null,{"$f":"ROUND((AE83/AE$106)*100,1)","v":3.1},null,{"$f":"SUM(AI80:AI82)","v":0},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":0},null,null,null,{"$f":"SUM(AO80:AO82)","v":3521155},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":8},null,"DEMAND CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":9},null,"  FIRST 15 KW",null,null,null,null,{"$f":"H30","v":1447562},null,{"$f":"INPUT!C55","v":0},null,{"$f":"ROUND(AA86*AC86,0)","v":0},null,{"$f":"ROUND((AE86/AE$106)*100,1)","v":0},null,{"$f":"L30-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,{"$f":"A31","v":10},null,"  ADDITIONAL KW",null,null,null,null,{"$f":"H31","v":2481303},null,{"$f":"INPUT!C56","v":9},null,{"$f":"ROUND(AA87*AC87,0)","v":22331727},null,{"$f":"ROUND((AE87/AE$106)*100,1)","v":19.5},null,{"$f":"L31-AE87","v":3002652},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":13.4},null,null,null,{"$f":"AE87+AM87","v":22331727},null,{"$f":"IF(AO87=0,\"0.0 \",ROUND((AI87/AO87)*100,1))","v":13.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":11},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H32","v":3928865},null,null,null,{"$f":"SUM(AE86:AE87)","v":22331727},null,{"$f":"ROUND((AE88/AE$106)*100,1)","v":19.5},null,{"$f":"SUM(AI86:AI87)","v":3002652},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":13.4},null,null,null,{"$f":"SUM(AO86:AO87)","v":22331727},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":13.4},null,null,{"$f":"1-AT96","v":0.22508607742741249}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":12},null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  FIRST  6000 KWH",null,null,null,null,{"$f":"H35","v":385605955},null,{"$f":"INPUT!C51","v":8.9169999999999999E-2},null,{"$f":"ROUND((AA91*AC91),0)-AM91","v":34384483},null,{"$f":"ROUND((AE91/AE$106)*100,1)","v":30.1},null,{"$f":"L35-AE91","v":4634212},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":13.5},null,null,null,{"$f":"AE91+AM91","v":34384483},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":13.5},null,null,{"$f":"AO91/SUM($AO$91:$AO$95)","v":0.44723456151630575}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  NEXT 300KWH/KW",null,null,null,null,654811184,null,{"$f":"INPUT!C52","v":5.5342000000000002E-2},null,{"$f":"ROUND((AA92*AC92),0)-AM92","v":36238561},null,31.7,null,{"$f":"L36-AE92","v":4884236},null,13.5,null,null,null,{"$f":"AE92+AM92","v":36238561},null,13.5,null,null,{"$f":"AO92/SUM($AO$91:$AO$95)","v":0.47135031632777197}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  ADDITIONAL KWH",null,null,null,null,134079661,null,{"$f":"INPUT!C53","v":4.5603999999999999E-2},null,6114569,null,5.4,null,{"$f":"L37-AE93","v":824188},null,13.5,null,null,null,{"$f":"AE93+AM93","v":6114569},null,13.5,null,null,{"$f":"AO93/SUM($AO$91:$AO$95)","v":7.9531414957618993E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  NON-CHURCH \"CAP\" RATE",null,null,null,null,396117,null,{"$f":"INPUT!C58","v":0.25879200000000002},null,102512,null,0.1,null,{"$f":"L38-AE94","v":13817},null,13.5,null,null,null,{"$f":"AE94+AM94","v":102512},null,13.5,null,null,{"$f":"AO94/SUM($AO$91:$AO$95)","v":1.3333604396541176E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  CHURCH CAP RATE",null,null,null,null,266323,null,{"$f":"INPUT!C59","v":0.15887599999999999},null,42312,null,0,null,{"$f":"L39-AE95","v":5703},null,13.5,null,null,null,{"$f":"AE95+AM95","v":42312},null,13.5,null,null,{"$f":"AO95/SUM($AO$91:$AO$95)","v":5.5034675864918281E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"TOTAL ENERGY",null,null,null,null,1175159240,null,null,null,{"$f":"SUM(AE91:AE95)","v":76882437},null,67.3,null,{"$f":"SUM(AI91:AI95)","v":10362156},null,13.5,null,null,null,{"$f":"SUM(AO91:AO95)","v":76882437},null,13.5,null,null,{"$f":"AO96/(AO96+AO88)","v":0.77491392257258751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"TOTAL RATE DS EXCLUDING RIDERS",null,null,{"$f":"Y83","v":160254},null,{"$f":"AA96","v":1175159240},null,null,null,{"$f":"AE83+AE88+AE96","v":102735319},null,89.9,null,{"$f":"L41-AE97","v":13364808},null,13,null,null,null,{"$f":"AO83+AO88+AO96","v":102735319},null,13]
[]
[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$96*AC100,0)","v":-843764},null,{"$f":"ROUND((AE100/AE$106)*100,1)","v":-0.7},null,{"$f":"L44-AE100","v":0},null,{"$f":"IFERROR(ROUND((AI100/AE100)*100,1),0)","v":0},null,null,null,{"$f":"AE100+AM100","v":-843764},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,{"$f":"ROUND((AO97-(CUR_BASE_FUEL*AA97)+AO100+AO103)*AC101,0)","v":6827633},null,{"$f":"ROUND((AE101/AE$106)*100,1)","v":6},null,{"$f":"L45-AE101","v":6705},null,{"$f":"IFERROR(ROUND((AI101/AE101)*100,1),0)","v":0.1},null,null,null,6827633,null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":0.1}]
[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,{"$f":"ROUND(AA96*CUR_FAC,0)","v":7009825},null,7009825,null,{"$f":"IF(AO102=0,\"0.0 \",ROUND(((R46-AO102)/AO102)*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,{"$f":"ROUND(AA96*AC103,0)","v":5554978},null,{"$f":"ROUND((AE103/AE$106)*100,1)","v":4.9000000000000004},null,{"$f":"L47-AE103","v":0},null,{"$f":"IFERROR(ROUND((AI103/AE103)*100,1),0)","v":0},null,null,null,5554978,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE100:AE103)","v":11538847},null,{"$f":"ROUND((AE104/AE$106)*100,1)","v":10.1},null,{"$f":"SUM(AI100:AI103)","v":6705},null,0,null,{"$f":"AM102","v":7009825},null,{"$f":"SUM(AO100:AO103)","v":18548672},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":160254},null,{"$f":"H50","v":1175159240},null,null,null,{"$f":"AE97+AE104","v":114274166},null,100,null,{"$f":"AI97+AI104","v":13371513},null,{"$f":"ROUND((AI106/AE106)*100,1)","v":11.7},null,{"$f":"AM97+AM104","v":7009825},null,{"$f":"AO97+AO104","v":121283991},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":11}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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-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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  PRIMARY VOLTAGE",null,null,183,null,null,null,{"$f":"INPUT!D70","v":138},null,{"$f":"ROUND(+F23*J23,0)","v":25254},null,{"$f":"ROUND((+L23/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L23+P23","v":25254}]
[5,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F23)","v":183},null,null,null,null,null,{"$f":"SUM(L23:L23)","v":25254},null,{"$f":"ROUND((+L24/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R23:R23)","v":25254}]
[6,null,"DEMAND CHARGE:"]
[7,null,"  ON PEAK KW",null,null,null,null,366078,null,14.02,null,{"$f":"ROUND(+H26*J26,0)","v":5132414},null,{"$f":"ROUND((+L26/$L$65)*100,1)","v":11.4},null,null,null,{"$f":"L26+P26","v":5132414}]
[8,null,"  OFF PEAK KW",null,null,null,null,6891,null,1.26,null,{"$f":"ROUND(+H27*J27,0)","v":8683},null,{"$f":"ROUND((+L27/$L$65)*100,1)","v":0},null,null,null,{"$f":"L27+P27","v":8683}]
[9,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H26+H27","v":372969},null,6.23,null,{"$f":"ROUND(+H28*J28,0)","v":2323597},null,{"$f":"ROUND((+L28/$L$65)*100,1)","v":5.2},null,null,null,{"$f":"L28+P28","v":2323597}]
[10,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H26:H27)","v":372969},null,null,null,{"$f":"SUM(L26:L28)","v":7464694},null,{"$f":"ROUND((+L29/$L$65)*100,1)","v":16.600000000000001},null,null,null,{"$f":"SUM(R26:R28)","v":7464694}]
[11,null,"PRIMARY SERV. DIS."]
[12,null,"FIRST 1000 KW",null,null,null,null,129981,null,-0.71,null,{"$f":"ROUND(+H31*J31,0)","v":-92287},null,{"$f":"ROUND((+L31/$L$65)*100,1)","v":-0.2},null,null,null,{"$f":"L31+P31","v":-92287}]
[13,null,"ADDITIONAL KW",null,null,null,null,242988,null,-0.55000000000000004,null,{"$f":"ROUND(+H32*J32,0)","v":-133643},null,{"$f":"ROUND((+L32/$L$65)*100,1)","v":-0.3},null,null,null,{"$f":"L32+P32","v":-133643}]
[14,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H31:H32)","v":372969},null,null,null,{"$f":"L29+L31+L32","v":7238764},null,{"$f":"ROUND((+L33/$L$65)*100,1)","v":16.100000000000001},null,null,null,{"$f":"R29+R31+R32","v":7238764}]
[15,null,"ENERGY CHARGE (3):"]
[16,null,"  ON PEAK KWH",null,null,null,null,52912808,null,4.5678999999999997E-2,null,{"$f":"ROUND((+H35*J35),0)-P35","v":2417004},null,{"$f":"ROUND((+L35/$L$65)*100,1)","v":5.4},null,null,null,{"$f":"L35+P35","v":2417004}]
[17,null,"  OFF PEAK KWH",null,null,null,null,136580203,null,3.7671000000000003E-2,null,{"$f":"ROUND((+H36*J36),0)-P36","v":5145113},null,{"$f":"ROUND((+L36/$L$65)*100,1)","v":11.4},null,null,null,{"$f":"L36+P36","v":5145113}]
[18,null,"TOTAL SUMMER",null,null,{"$f":"F24","v":183},null,{"$f":"H35+H36","v":189493011},null,null,null,{"$f":"L24+L33+L35+L36","v":14826135},null,{"$f":"ROUND((+L37/$L$65)*100,1)","v":33},null,null,null,{"$f":"R24+R33+R35+R36","v":14826135}]
[]
[19,null,"WINTER:",null,null,null,null,{"$f":"185857814-185857934","v":-120}]
[20,null,"CUSTOMER CHARGE:"]
[21,null,"  PRIMARY VOLTAGE",null,null,351,null,null,null,{"$f":"J23","v":138},null,{"$f":"ROUND(+F41*J41,0)","v":48438},null,{"$f":"ROUND((+L41/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L41+P41","v":48438}]
[22,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F41:F41)","v":351},null,null,null,null,null,{"$f":"SUM(L41:L41)","v":48438},null,{"$f":"ROUND((+L42/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R41:R41)","v":48438}]
[23,null,"DEMAND CHARGE:"]
[24,null,"  ON PEAK KW",null,null,null,null,663146,null,13.26,null,{"$f":"ROUND(+H44*J44,0)","v":8793316},null,{"$f":"ROUND((+L44/$L$65)*100,1)","v":19.600000000000001},null,null,null,{"$f":"L44+P44","v":8793316}]
[25,null,"  OFF PEAK KW",null,null,null,null,19916,null,1.26,null,{"$f":"ROUND(+H45*J45,0)","v":25094},null,{"$f":"ROUND((+L45/$L$65)*100,1)","v":0.1},null,null,null,{"$f":"L45+P45","v":25094}]
[26,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H44+H45","v":683062},null,6.23,null,{"$f":"ROUND(+H46*J46,0)","v":4255476},null,{"$f":"ROUND((+L46/$L$65)*100,1)","v":9.5},null,null,null,{"$f":"L46+P46","v":4255476}]
[27,null,"SUB-TOTAL",null,null,null,null,{"$f":"SUM(H44:H45)","v":683062},null,null,null,{"$f":"SUM(L44:L46)","v":13073886},null,{"$f":"ROUND((+L47/$L$65)*100,1)+0.1","v":29.200000000000003},null,null,null,{"$f":"SUM(R44:R46)","v":13073886}]
[28,null,"PRIMARY SERV. DIS."]
[29,null,"FIRST 1000 KW",null,null,null,null,234290,null,{"$f":"J31","v":-0.71},null,{"$f":"ROUND(+H49*J49,0)","v":-166346},null,{"$f":"ROUND((+L49/$L$65)*100,1)","v":-0.4},null,null,null,{"$f":"L49+P49","v":-166346}]
[30,null,"ADDITIONAL KW",null,null,null,null,448773,null,{"$f":"J32","v":-0.55000000000000004},null,{"$f":"ROUND(+H50*J50,0)","v":-246825},null,{"$f":"ROUND((+L50/$L$65)*100,1)","v":-0.5},null,null,null,{"$f":"L50+P50","v":-246825}]
[31,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H49:H50)","v":683063},null,null,null,{"$f":"L47+L49+L50","v":12660715},null,{"$f":"ROUND((+L51/$L$65)*100,1)","v":28.2},null,null,null,{"$f":"R47+R49+R50","v":12660715}]
[32,null,"ENERGY CHARGE (3):"]
[33,null,"  ON PEAK KWH",null,null,null,null,91264180,null,4.3668999999999999E-2,null,{"$f":"ROUND((+H53*J53),0)-P53","v":3985415},null,{"$f":"ROUND((+L53/$L$65)*100,1)","v":8.9},null,null,null,{"$f":"L53+P53","v":3985415}]
[34,null,"  OFF PEAK KWH",null,null,null,null,242197169,null,{"$f":"J36","v":3.7671000000000003E-2},null,{"$f":"ROUND((+H54*J54),0)-P54","v":9123810},null,{"$f":"ROUND((+L54/$L$65)*100,1)-0.1","v":20.2},null,null,null,{"$f":"L54+P54","v":9123810}]
[35,null,"TOTAL WINTER",null,null,{"$f":"F42","v":351},null,{"$f":"H53+H54","v":333461349},null,null,null,{"$f":"L42+L51+L53+L54","v":25818378},null,{"$f":"ROUND((+L55/$L$65)*100,1)","v":57.4},null,null,null,{"$f":"R42+R51+R53+R54","v":25818378}]
[36,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"F37+F55","v":534},null,{"$f":"H37+H55","v":522954360},null,null,null,{"$f":"L37+L55","v":40644513},null,{"$f":"ROUND((+L56/$L$65)*100,1)","v":90.4},null,null,null,{"$f":"L56+P56","v":40644513}]
[]
[37,null,"RIDERS:"]
[38,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$56*J59,0)","v":-375481},null,{"$f":"ROUND((+L59/$L$65)*100,1)","v":-0.8},null,null,null,{"$f":"L59+P59","v":-375481}]
[39,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R56-(PRO_BASE_FUEL*H56)+R59+R62)*J60,0)","v":2213279},null,{"$f":"ROUND((+L60/$L$65)*100,1)","v":4.9000000000000004},null,null,null,2213279]
[40,null,{"$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":3119423},null,3119423]
[41,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H56*PRO_PSM,0)","v":2472005},null,{"$f":"ROUND((+L62/$L$65)*100,1)","v":5.5},null,null,null,2472005]
[42,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L59:L62)","v":4309803},null,{"$f":"ROUND((+L63/$L$65)*100,1)","v":9.6},null,{"$f":"SUM(P59:P62)","v":3119423},null,{"$f":"SUM(R59:R62)","v":7429226}]
[]
[43,null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F56","v":534},null,{"$f":"H56","v":522954360},null,null,null,{"$f":"L56+L63","v":44954316},null,100,null,{"$f":"P56+P63","v":3119423},null,{"$f":"R56+R63","v":48073739}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DT-PRI","TIME OF DAY PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  PRIMARY VOLTAGE",null,null,{"$f":"F23","v":183},null,null,null,{"$f":"INPUT!C70","v":138},null,{"$f":"ROUND(+Y95*AC95,0)","v":25254},null,{"$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":25254},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":183},null,null,null,null,null,{"$f":"SUM(AE95:AE95)","v":25254},null,{"$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":25254},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":366078},null,{"$f":"INPUT!C76","v":14.85},null,{"$f":"ROUND(+AA98*AC98,0)","v":5436258},null,{"$f":"ROUND((+AE98/$AE$137)*100,1)","v":13.5},null,{"$f":"L26-AE98","v":-303844},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":-5.6},null,null,null,{"$f":"AE98+AM98","v":5436258},null,{"$f":"ROUND((+AI98/AO98)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H27","v":6891},null,{"$f":"INPUT!C77","v":1.34},null,{"$f":"ROUND(+AA99*AC99,0)","v":9234},null,{"$f":"ROUND((+AE99/$AE$137)*100,1)","v":0},null,{"$f":"L27-AE99","v":-551},null,-6,null,null,null,{"$f":"AE99+AM99","v":9234},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":-6}]
[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,{"$f":"AA98+AA99","v":372969},null,0,null,{"$f":"ROUND(+AA100*AC100,0)","v":0},null,{"$f":"ROUND((+AE100/$AE$137)*100,1)","v":0},null,{"$f":"L28-AE100","v":2323597},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,{"$f":"H29","v":372969},null,null,null,{"$f":"SUM(AE98:AE100)","v":5445492},null,{"$f":"ROUND((+AE101/$AE$137)*100,1)","v":13.5},null,{"$f":"SUM(AI98:AI100)","v":2019202},null,37.1,null,null,null,{"$f":"SUM(AO98:AO100)","v":5445492},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":37.1}]
[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,{"$f":"H31","v":129981},null,{"$f":"INPUT!C80","v":-0.75},null,{"$f":"ROUND(+AA103*AC103,0)","v":-97486},null,{"$f":"ROUND((+AE103/$AE$137)*100,1)","v":-0.2},null,{"$f":"L31-AE103","v":5199},null,-5.3,null,null,null,{"$f":"AE103+AM103","v":-97486},null,{"$f":"ROUND((+AI103/AO103)*100,1)","v":-5.3}]
[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,{"$f":"H32","v":242988},null,{"$f":"INPUT!C81","v":-0.57999999999999996},null,{"$f":"ROUND(+AA104*AC104,0)","v":-140933},null,{"$f":"ROUND((+AE104/$AE$137)*100,1)","v":-0.3},null,{"$f":"L32-AE104","v":7290},null,-5.2,null,null,null,{"$f":"AE104+AM104","v":-140933},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":-5.2}]
[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,{"$f":"H33","v":372969},null,null,null,{"$f":"AE101+AE103+AE104","v":5207073},null,{"$f":"ROUND((+AE105/$AE$137)*100,1)","v":12.9},null,{"$f":"AI101+AI103+AI104","v":2031691},null,39,null,null,null,{"$f":"AO101+AO103+AO104","v":5207073},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":39}]
[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,{"$f":"H35","v":52912808},null,{"$f":"INPUT!C72","v":4.8389000000000001E-2},null,{"$f":"ROUND((+AA107*AC107),0)-AM107","v":2560398},null,{"$f":"ROUND((+AE107/$AE$137)*100,1)","v":6.3},null,{"$f":"L35-AE107","v":-143394},null,{"$f":"IF(AE107=0,0,ROUND((AI107/AE107)*100,1))","v":-5.6},null,null,null,{"$f":"AE107+AM107","v":2560398},null,{"$f":"ROUND((+AI107/AO107)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H36","v":136580203},null,{"$f":"INPUT!C74","v":3.9909E-2},null,{"$f":"ROUND((+AA108*AC108),0)-AM108","v":5450779},null,{"$f":"ROUND((+AE108/$AE$137)*100,1)","v":13.5},null,{"$f":"L36-AE108","v":-305666},null,-5.6,null,null,null,{"$f":"AE108+AM108","v":5450779},null,{"$f":"ROUND((+AI108/AO108)*100,1)","v":-5.6}]
[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,{"$f":"F37","v":183},null,{"$f":"H37","v":189493011},null,null,null,{"$f":"AE96+AE105+AE107+AE108","v":13243504},null,{"$f":"ROUND((+AE109/$AE$137)*100,1)","v":32.799999999999997},null,{"$f":"AI96+AI105+AI107+AI108","v":1582631},null,12,null,null,null,{"$f":"AO96+AO105+AO107+AO108","v":13243504},null,{"$f":"ROUND((+AI109/AO109)*100,1)","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"F41","v":351},null,null,null,{"$f":"AC95","v":138},null,{"$f":"ROUND(+Y113*AC113,0)","v":48438},null,{"$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":48438},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":351},null,null,null,null,null,{"$f":"SUM(AE113:AE113)","v":48438},null,{"$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":48438},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":663146},null,{"$f":"INPUT!C78","v":14.05},null,{"$f":"ROUND(+AA116*AC116,0)","v":9317201},null,{"$f":"ROUND((+AE116/$AE$137)*100,1)","v":23.1},null,{"$f":"L44-AE116","v":-523885},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":-5.6},null,null,null,{"$f":"AE116+AM116","v":9317201},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"  OFF PEAK KW",null,null,null,null,{"$f":"H45","v":19916},null,{"$f":"INPUT!C79","v":1.34},null,{"$f":"ROUND(+AA117*AC117,0)","v":26687},null,{"$f":"ROUND((+AE117/$AE$137)*100,1)","v":0.1},null,{"$f":"L45-AE117","v":-1593},null,{"$f":"IF(AE117=0,0,ROUND((AI117/AE117)*100,1))","v":-6},null,null,null,{"$f":"AE117+AM117","v":26687},null,{"$f":"ROUND((+AI117/AO117)*100,1)","v":-6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA116+AA117","v":683062},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":4255476},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,26,null,"SUB-TOTAL",null,null,null,null,{"$f":"H47","v":683062},null,null,null,{"$f":"SUM(AE116:AE117)","v":9343888},null,{"$f":"ROUND((+AE119/$AE$137)*100,1)","v":23.1},null,{"$f":"SUM(AI116:AI118)","v":3729998},null,{"$f":"IF(AE119=0,0,ROUND((AI119/AE119)*100,1))","v":39.9},null,null,null,{"$f":"SUM(AO116:AO118)","v":9343888},null,{"$f":"ROUND((+AI119/AO119)*100,1)","v":39.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"PRIMARY SERV. DIS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"FIRST 1000 KW",null,null,null,null,{"$f":"H49","v":234290},null,{"$f":"AC103","v":-0.75},null,{"$f":"ROUND(+AA121*AC121,0)","v":-175718},null,{"$f":"ROUND((+AE121/$AE$137)*100,1)","v":-0.4},null,{"$f":"L49-AE121","v":9372},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":-5.3},null,null,null,{"$f":"AE121+AM121","v":-175718},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":-5.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"ADDITIONAL KW",null,null,null,null,{"$f":"H50","v":448773},null,{"$f":"AC104","v":-0.57999999999999996},null,{"$f":"ROUND(+AA122*AC122,0)","v":-260288},null,{"$f":"ROUND((+AE122/$AE$137)*100,1)","v":-0.6},null,{"$f":"L50-AE122","v":13463},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":-5.2},null,null,null,{"$f":"AE122+AM122","v":-260288},null,{"$f":"ROUND((+AI122/AO122)*100,1)","v":-5.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H51","v":683063},null,null,null,{"$f":"AE119+AE121+AE122","v":8907882},null,{"$f":"ROUND((+AE123/$AE$137)*100,1)","v":22.1},null,{"$f":"AI119+AI121+AI122","v":3752833},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":42.1},null,null,null,{"$f":"AO119+AO121+AO122","v":8907882},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":42.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"  ON PEAK KWH",null,null,null,null,{"$f":"H53","v":91264180},null,{"$f":"INPUT!C73","v":4.6261999999999998E-2},null,{"$f":"ROUND((+AA125*AC125),0)-AM125","v":4222063},null,{"$f":"ROUND((+AE125/$AE$137)*100,1)","v":10.5},null,{"$f":"L53-AE125","v":-236648},null,{"$f":"IF(AE125=0,0,ROUND((AI125/AE125)*100,1))","v":-5.6},null,null,null,{"$f":"AE125+AM125","v":4222063},null,{"$f":"ROUND((+AI125/AO125)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H54","v":242197169},null,{"$f":"AC108","v":3.9909E-2},null,{"$f":"ROUND((+AA126*AC126),0)-AM126","v":9665847},null,{"$f":"ROUND((+AE126/$AE$137)*100,1)","v":23.9},null,{"$f":"L54-AE126","v":-542037},null,{"$f":"IF(AE126=0,0,ROUND((AI126/AE126)*100,1))","v":-5.6},null,null,null,{"$f":"AE126+AM126","v":9665847},null,{"$f":"ROUND((+AI126/AO126)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"TOTAL WINTER",null,null,{"$f":"F55","v":351},null,{"$f":"H55","v":333461349},null,null,null,{"$f":"AE114+AE123+AE125+AE126","v":22844230},null,{"$f":"ROUND((+AE127/$AE$137)*100,1)","v":56.6},null,{"$f":"AI114+AI123+AI125+AI126","v":2974148},null,{"$f":"IF(AE127=0,0,ROUND((AI127/AE127)*100,1))","v":13},null,null,null,{"$f":"AO114+AO123+AO125+AO126","v":22844230},null,{"$f":"ROUND((+AI127/AO127)*100,1)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"  TOTAL RATE DT PRIMARY EXCLUDING RIDERS",null,null,{"$f":"Y109+Y127","v":534},null,{"$f":"AA109+AA127","v":522954360},null,null,null,{"$f":"AE127+AE109","v":36087734},null,{"$f":"ROUND((+AE128/$AE$137)*100,1)","v":89.4},null,{"$f":"AI127+AI109","v":4556779},null,{"$f":"IF(AE128=0,0,ROUND((AI128/AE128)*100,1))","v":12.6},null,null,null,{"$f":"AO127+AO109","v":36087734},null,{"$f":"ROUND((+AI128/AO128)*100,1)","v":12.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A58","v":37},null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,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$128*AC131,0)","v":-375481},null,{"$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":-375481},null,{"$f":"IF(AO131=0,0,ROUND((+AI131/AO131)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,{"$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":2190991},null,{"$f":"ROUND((+AE132/$AE$137)*100,1)","v":5.4},null,{"$f":"L60-AE132","v":22288},null,1,null,null,null,2190991,null,{"$f":"IF(AO132=0,0,ROUND((+AI132/AO132)*100,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,{"$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":3119423},null,3119423,null,{"$f":"IF(AO133=0,0,ROUND((+AI133/AO133)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,{"$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":2472005},null,{"$f":"ROUND((+AE134/$AE$137)*100,1)","v":6.1},null,{"$f":"L62-AE134","v":0},null,0,null,null,null,2472005,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE131:AE134)","v":4287515},null,{"$f":"ROUND((+AE135/$AE$137)*100,1)","v":10.6},null,{"$f":"SUM(AI131:AI134)","v":22288},null,0.5,null,{"$f":"AM133","v":3119423},null,{"$f":"SUM(AO131:AO134)","v":7406938},null,{"$f":"ROUND((+AI135/AO135)*100,1)","v":0.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A65","v":43},null,"  TOTAL RATE DT PRIMARY INCLUDING RIDERS",null,null,{"$f":"F65","v":534},null,{"$f":"H65","v":522954360},null,null,null,{"$f":"AE128+AE135","v":40375249},null,100,null,{"$f":"AI128+AI135","v":4579067},null,{"$f":"IF(AE137=0,0,ROUND((AI137/AE137)*100,1))","v":11.3},null,{"$f":"AM128+AM135","v":3119423},null,{"$f":"AO128+AO135","v":43494672},null,{"$f":"ROUND((+AI137/AO137)*100,1)","v":10.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT-SEC","TIME OF DAY SECONDARY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,0,null,null,null,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,478,null,null,null,127,null,{"$f":"ROUND(+F24*J24,0)","v":60706},null,{"$f":"ROUND((+L24/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"L24+P24","v":60706}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F23:F24)","v":478},null,null,null,null,null,{"$f":"SUM(L23:L24)","v":60706},null,{"$f":"ROUND((+L25/$L$63)*100,1)","v":0.1},null,null,null,{"$f":"SUM(R23:R24)","v":60706}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ON PEAK KW",null,null,null,null,457787,null,{"$f":"PRO_DT_SUM_PEAK","v":14.02},null,{"$f":"ROUND(+H28*J28,0)","v":6418174},null,{"$f":"ROUND((+L28/$L$63)*100,1)","v":11.2},null,null,null,{"$f":"L28+P28","v":6418174}]
[9,null,"  OFF PEAK KW",null,null,null,null,4876,null,{"$f":"PRO_DT_SUM_PK_OFF","v":1.26},null,{"$f":"ROUND(+H29*J29,0)","v":6144},null,{"$f":"ROUND((+L29/$L$63)*100,1)","v":0},null,null,null,{"$f":"L29+P29","v":6144}]
[10,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H28+H29","v":462663},null,6.23,null,{"$f":"ROUND(+H30*J30,0)","v":2882390},null,{"$f":"ROUND((+L30/$L$63)*100,1)","v":5},null,null,null,{"$f":"L30+P30","v":2882390}]
[11,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H28:H29)","v":462663},null,null,null,{"$f":"SUM(L28:L30)","v":9306708},null,{"$f":"ROUND((+L31/$L$63)*100,1)","v":16.2},null,null,null,{"$f":"SUM(R28:R30)","v":9306708}]
[]
[12,null,"ENERGY CHARGE (3):"]
[13,null,"  ON PEAK KWH",null,null,null,null,66388722,null,{"$f":"PRO_DT_SUM_E_ON","v":4.5678999999999997E-2},null,{"$f":"ROUND((+H34*J34),0)-P34","v":3032570},null,{"$f":"ROUND((+L34/$L$63)*100,1)","v":5.3},null,null,null,{"$f":"L34+P34","v":3032570}]
[14,null,"  OFF PEAK KWH",null,null,null,null,157372939,null,{"$f":"PRO_DT_SUM_E_OFF","v":3.7671000000000003E-2},null,{"$f":"ROUND((+H35*J35),0)-P35","v":5928396},null,{"$f":"ROUND((+L35/$L$63)*100,1)","v":10.3},null,null,null,{"$f":"L35+P35","v":5928396}]
[15,null,"TOTAL SUMMER",null,null,{"$f":"F25","v":478},null,{"$f":"H34+H35","v":223761661},null,null,null,{"$f":"L25+L31+L34+L35","v":18328380},null,{"$f":"ROUND((+L36/$L$63)*100,1)","v":31.9},null,null,null,{"$f":"R25+R31+R34+R35","v":18328380}]
[]
[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,998,null,null,null,{"$f":"J24","v":127},null,{"$f":"ROUND(+F41*J41,0)","v":126746},null,{"$f":"ROUND((+L41/$L$63)*100,1)","v":0.2},null,null,null,{"$f":"L41+P41","v":126746}]
[20,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"SUM(F40:F41)","v":998},null,null,null,null,null,{"$f":"SUM(L40:L41)","v":126746},null,{"$f":"ROUND((+L42/$L$63)*100,1)","v":0.2},null,null,null,{"$f":"SUM(R40:R41)","v":126746}]
[]
[21,null,"DEMAND CHARGE:"]
[22,null,"  ON PEAK KW",null,null,null,null,891009,null,13.26,null,{"$f":"ROUND(+H45*J45,0)","v":11814779},null,{"$f":"ROUND((+L45/$L$63)*100,1)-0.1","v":20.399999999999999},null,null,null,{"$f":"L45+P45","v":11814779}]
[23,null,"  OFF PEAK KW",null,null,null,null,11912,null,1.26,null,{"$f":"ROUND(+H46*J46,0)","v":15009},null,{"$f":"ROUND((+L46/$L$63)*100,1)","v":0},null,null,null,{"$f":"L46+P46","v":15009}]
[24,null,"  DISTRIBUTION",null,null,null,null,{"$f":"H45+H46","v":902921},null,6.23,null,{"$f":"ROUND(+H47*J47,0)","v":5625198},null,{"$f":"ROUND((+L47/$L$63)*100,1)","v":9.8000000000000007},null,null,null,{"$f":"L47+P47","v":5625198}]
[25,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H45:H46)","v":902921},null,null,null,{"$f":"SUM(L45:L47)","v":17454986},null,{"$f":"ROUND((+L48/$L$63)*100,1)","v":30.4},null,null,null,{"$f":"SUM(R45:R47)","v":17454986}]
[]
[26,null,"ENERGY CHARGE (3):"]
[27,null,"  ON PEAK KWH",null,null,null,null,120920253,null,{"$f":"PRO_DT_WIN_E_ON","v":4.3668999999999999E-2},null,{"$f":"ROUND((+H51*J51),0)-P51","v":5280467},null,{"$f":"ROUND((+L51/$L$63)*100,1)","v":9.1999999999999993},null,null,null,{"$f":"L51+P51","v":5280467}]
[28,null,"  OFF PEAK KWH",null,null,null,null,288949267,null,{"$f":"PRO_DT_WIN_E_OFF","v":3.7671000000000003E-2},null,{"$f":"ROUND((+H52*J52),0)-P52","v":10885008},null,{"$f":"ROUND((+L52/$L$63)*100,1)","v":18.899999999999999},null,null,null,{"$f":"L52+P52","v":10885008}]
[29,null,"TOTAL WINTER",null,null,{"$f":"F42","v":998},null,{"$f":"H51+H52","v":409869520},null,null,null,{"$f":"L42+L48+L51+L52","v":33747207},null,{"$f":"ROUND((+L53/$L$63)*100,1)","v":58.7},null,null,null,{"$f":"R42+R48+R51+R52","v":33747207}]
[30,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F36+F53","v":1476},null,{"$f":"H53+H36","v":633631181},null,null,null,{"$f":"L36+L53","v":52075587},null,{"$f":"ROUND((+L54/$L$63)*100,1)","v":90.6},null,null,null,{"$f":"R36+R53","v":52075587}]
[]
[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$54*J57,0)","v":-454947},null,{"$f":"ROUND((+L57/$L$63)*100,1)","v":-0.8},null,null,null,{"$f":"L57+P57","v":-454947}]
[33,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R54-(PRO_BASE_FUEL*H54)+R57+R60)*J58,0)","v":2894261},null,{"$f":"ROUND((+L58/$L$63)*100,1)","v":5},null,null,null,2894261]
[34,null,{"$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":3779610},null,3779610]
[35,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H54*PRO_PSM,0)","v":2995175},null,{"$f":"ROUND((+L60/$L$63)*100,1)","v":5.2},null,null,null,2995175]
[36,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L57:L60)","v":5434489},null,{"$f":"ROUND((+L61/$L$63)*100,1)","v":9.4},null,{"$f":"SUM(P57:P60)","v":3779610},null,{"$f":"SUM(R57:R60)","v":9214099}]
[]
[37,null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"F36+F53","v":1476},null,{"$f":"H36+H53","v":633631181},null,null,null,{"$f":"L61+L54","v":57510076},null,100,null,{"$f":"P61+P54","v":3779610},null,{"$f":"R61+R54","v":61289686}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"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,{"$f":"F24","v":478},null,null,null,{"$f":"INPUT!C69","v":127},null,{"$f":"ROUND(+Y94*AC94,0)","v":60706},null,{"$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":60706},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":478},null,null,null,null,null,{"$f":"SUM(AE93:AE94)","v":60706},null,{"$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":60706},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,{"$f":"H28","v":457787},null,{"$f":"CUR_DT_SUM_PEAK_ON","v":14.85},null,{"$f":"ROUND(+AA98*AC98,0)","v":6798137},null,{"$f":"ROUND((+AE98/$AE$133)*100,1)","v":13.2},null,{"$f":"L28-AE98","v":-379963},null,{"$f":"IF(AE98=0,0,ROUND((AI98/AE98)*100,1))","v":-5.6},null,null,null,{"$f":"AE98+AM98","v":6798137},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,{"$f":"H29","v":4876},null,{"$f":"CUR_DT_SUM_PK_OFF","v":1.34},null,{"$f":"ROUND(+AA99*AC99,0)","v":6534},null,{"$f":"ROUND((+AE99/$AE$133)*100,1)","v":0},null,{"$f":"L29-AE99","v":-390},null,{"$f":"IF(AE99=0,0,ROUND((AI99/AE99)*100,1))","v":-6},null,null,null,{"$f":"AE99+AM99","v":6534},null,{"$f":"ROUND((+AI99/AO99)*100,1)","v":-6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA98+AA99","v":462663},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":2882390},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,{"$f":"H31","v":462663},null,null,null,{"$f":"SUM(AE98:AE100)","v":6804671},null,{"$f":"ROUND((+AE101/$AE$133)*100,1)","v":13.2},null,{"$f":"SUM(AI98:AI100)","v":2502037},null,{"$f":"IF(AE101=0,0,ROUND((AI101/AE101)*100,1))","v":36.799999999999997},null,null,null,{"$f":"SUM(AO98:AO99)","v":6804671},null,{"$f":"ROUND((+AI101/AO101)*100,1)","v":36.799999999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"H34","v":66388722},null,{"$f":"CUR_DT_SUM_E_ON","v":4.8389000000000001E-2},null,{"$f":"ROUND((+AA104*AC104),0)-AM104","v":3212484},null,{"$f":"ROUND((+AE104/$AE$133)*100,1)","v":6.2},null,{"$f":"L34-AE104","v":-179914},null,{"$f":"IF(AE104=0,0,ROUND((AI104/AE104)*100,1))","v":-5.6},null,null,null,{"$f":"AE104+AM104","v":3212484},null,{"$f":"ROUND((+AI104/AO104)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H35","v":157372939},null,{"$f":"CUR_DT_SUM_E_OFF","v":3.9909E-2},null,{"$f":"ROUND((+AA105*AC105),0)-AM105","v":6280597},null,{"$f":"ROUND((+AE105/$AE$133)*100,1)","v":12.2},null,{"$f":"L35-AE105","v":-352201},null,{"$f":"IF(AE105=0,0,ROUND((AI105/AE105)*100,1))","v":-5.6},null,null,null,{"$f":"AE105+AM105","v":6280597},null,{"$f":"ROUND((+AI105/AO105)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"TOTAL SUMMER",null,null,{"$f":"F36","v":478},null,{"$f":"H36","v":223761661},null,null,null,{"$f":"AE95+AE101+AE104+AE105","v":16358458},null,{"$f":"ROUND((+AE106/$AE$133)*100,1)","v":31.7},null,{"$f":"AI95+AI101+AI104+AI105","v":1969922},null,{"$f":"IF(AE106=0,0,ROUND((AI106/AE106)*100,1))","v":12},null,null,null,{"$f":"AO95+AO101+AO104+AO105","v":16358458},null,{"$f":"ROUND((+AI106/AO106)*100,1)","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"F41","v":998},null,null,null,{"$f":"AC94","v":127},null,{"$f":"ROUND(+Y111*AC111,0)","v":126746},null,{"$f":"ROUND((+AE111/$AE$133)*100,1)","v":0.2},null,{"$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":126746},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":998},null,null,null,null,null,{"$f":"SUM(AE110:AE111)","v":126746},null,{"$f":"ROUND((+AE112/$AE$133)*100,1)","v":0.2},null,{"$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":126746},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,{"$f":"H45","v":891009},null,{"$f":"CUR_DT_WIN_PEAK_ON","v":14.05},null,{"$f":"ROUND(+AA115*AC115,0)","v":12518676},null,{"$f":"ROUND((+AE115/$AE$133)*100,1)","v":24.3},null,{"$f":"L45-AE115","v":-703897},null,{"$f":"IF(AE115=0,0,ROUND((AI115/AE115)*100,1))","v":-5.6},null,null,null,{"$f":"AE115+AM115","v":12518676},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,{"$f":"H46","v":11912},null,{"$f":"CUR_DT_WIN_PK_OFF","v":1.34},null,{"$f":"ROUND(+AA116*AC116,0)","v":15962},null,{"$f":"ROUND((+AE116/$AE$133)*100,1)","v":0},null,{"$f":"L46-AE116","v":-953},null,{"$f":"IF(AE116=0,0,ROUND((AI116/AE116)*100,1))","v":-6},null,null,null,{"$f":"AE116+AM116","v":15962},null,{"$f":"ROUND((+AI116/AO116)*100,1)","v":-6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  DISTRIBUTION",null,null,null,null,{"$f":"AA115+AA116","v":902921},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":5625198},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":902921},null,null,null,{"$f":"SUM(AE115:AE117)","v":12534638},null,{"$f":"ROUND((+AE118/$AE$133)*100,1)","v":24.3},null,{"$f":"SUM(AI115:AI117)","v":4920348},null,{"$f":"IF(AE118=0,0,ROUND((AI118/AE118)*100,1))","v":39.299999999999997},null,null,null,{"$f":"SUM(AO115:AO116)","v":12534638},null,{"$f":"ROUND((+AI118/AO118)*100,1)","v":39.299999999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"H51","v":120920253},null,{"$f":"CUR_DT_WIN_E_ON","v":4.6261999999999998E-2},null,{"$f":"ROUND((+AA121*AC121),0)-AM121","v":5594013},null,{"$f":"ROUND((+AE121/$AE$133)*100,1)","v":10.9},null,{"$f":"L51-AE121","v":-313546},null,{"$f":"IF(AE121=0,0,ROUND((AI121/AE121)*100,1))","v":-5.6},null,null,null,{"$f":"AE121+AM121","v":5594013},null,{"$f":"ROUND((+AI121/AO121)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H52","v":288949267},null,{"$f":"'Rate DT-Pri'!AC126","v":3.9909E-2},null,{"$f":"ROUND((+AA122*AC122),0)-AM122","v":11531676},null,{"$f":"ROUND((+AE122/$AE$133)*100,1)","v":22.4},null,{"$f":"L52-AE122","v":-646668},null,{"$f":"IF(AE122=0,0,ROUND((AI122/AE122)*100,1))","v":-5.6},null,null,null,{"$f":"AE122+AM122","v":11531676},null,{"$f":"ROUND((+AI122/AO122)*100,1)","v":-5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"TOTAL WINTER",null,null,{"$f":"F53","v":998},null,{"$f":"H53","v":409869520},null,null,null,{"$f":"AE112+AE118+AE121+AE122","v":29787073},null,{"$f":"ROUND((+AE123/$AE$133)*100,1)","v":57.8},null,{"$f":"AI112+AI118+AI121+AI122","v":3960134},null,{"$f":"IF(AE123=0,0,ROUND((AI123/AE123)*100,1))","v":13.3},null,null,null,{"$f":"AO112+AO118+AO121+AO122","v":29787073},null,{"$f":"ROUND((+AI123/AO123)*100,1)","v":13.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"  TOTAL RATE DT SECONDARY EXCLUDING RIDERS",null,null,{"$f":"Y106+Y123","v":1476},null,{"$f":"AA123+AA106","v":633631181},null,null,null,{"$f":"AE123+AE106","v":46145531},null,{"$f":"ROUND((+AE124/$AE$133)*100,1)","v":89.5},null,{"$f":"AI123+AI106","v":5930056},null,{"$f":"IF(AE124=0,0,ROUND((AI124/AE124)*100,1))","v":12.9},null,null,null,{"$f":"AO123+AO106","v":46145531},null,{"$f":"ROUND((+AI124/AO124)*100,1)","v":12.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$124*AC127,0)","v":-454947},null,{"$f":"ROUND((+AE127/$AE$133)*100,1)+0.1","v":-0.8},null,{"$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":-454947},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":2867645},null,{"$f":"ROUND((+AE128/$AE$133)*100,1)","v":5.6},null,{"$f":"L58-AE128","v":26616},null,0.9,null,null,null,{"$f":"AE128+AM128","v":2867645},null,{"$f":"IF(AO128=0,0,ROUND((+AI128/AO128)*100,1))","v":0.9}]
[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,{"$f":"ROUND(AA124*CUR_FAC,0)","v":3779610},null,3779610,null,{"$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,{"$f":"ROUND(AA124*RS_PSM,0)","v":2995175},null,{"$f":"ROUND((+AE130/$AE$133)*100,1)","v":5.8},null,{"$f":"L60-AE130","v":0},null,0,null,null,null,2995175,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":5407873},null,{"$f":"ROUND((+AE131/$AE$133)*100,1)","v":10.5},null,{"$f":"SUM(AI127:AI130)","v":26616},null,0.5,null,{"$f":"SUM(AM127:AM130)","v":3779610},null,{"$f":"SUM(AO127:AO130)","v":9187483},null,{"$f":"ROUND((+AI131/AO131)*100,1)","v":0.3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":37},null,"  TOTAL RATE DT SECONDARY INCLUDING RIDERS",null,null,{"$f":"Y124","v":1476},null,{"$f":"AA124","v":633631181},null,null,null,{"$f":"AE131+AE124","v":51553404},null,100,null,{"$f":"AI131+AI124","v":5956672},null,{"$f":"IF(AE133=0,0,ROUND((AI133/AE133)*100,1))","v":11.6},null,{"$f":"AM131+AM124","v":3779610},null,{"$f":"AO131+AO124","v":55333014},null,{"$f":"ROUND((+AI133/AO133)*100,1)","v":10.8}]
[]
[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 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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[2,null,null,"ELEC. SPACE HEATING"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  SINGLE PHASE",null,null,186,null,null,null,15,null,{"$f":"ROUND(F24*J24,0)","v":2790},null,{"$f":"ROUND((L24/L$43)*100,1)","v":0.2},null,null,null,{"$f":"L24+P24","v":2790}]
[5,null,"  THREE PHASE",null,null,566,null,null,null,30,null,{"$f":"ROUND(F25*J25,0)","v":16980},null,{"$f":"ROUND((L25/L$43)*100,1)","v":1},null,null,null,{"$f":"L25+P25","v":16980}]
[6,null,"  PRIMARY VOLTAGE",null,null,0,null,null,null,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,{"$f":"SUM(F24:F26)","v":752},null,null,null,null,null,{"$f":"SUM(L24:L26)","v":19770},null,{"$f":"ROUND((L27/L$43)*100,1)","v":1.1000000000000001},null,null,null,{"$f":"SUM(R24:R26)","v":19770}]
[]
[8,null,"DEMAND CHARGE:"]
[9]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  ALL KWH",null,null,null,null,19740170,null,7.8413999999999998E-2,null,{"$f":"ROUND((H33*J33),0)","v":1547906},null,{"$f":"ROUND((L33/L$43)*100,1)","v":89.3},null,null,null,{"$f":"L33+P33","v":1547906}]
[12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"F27","v":752},null,{"$f":"H33","v":19740170},null,null,null,{"$f":"L27+L30+L33","v":1567676},null,{"$f":"ROUND((L34/L$43)*100,1)","v":90.5},null,null,null,{"$f":"R33+R30+R27","v":1567676}]
[]
[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$34*J37,0)","v":-14173},null,{"$f":"ROUND((L37/L$43)*100,1)","v":-0.8},null,null,null,{"$f":"L37+P37","v":-14173}]
[15,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R34-(PRO_BASE_FUEL*H34)+R37+R40)*J38,0)","v":86059},null,{"$f":"ROUND((L38/L$43)*100,1)","v":5},null,null,null,86059]
[16,null,{"$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":117750},null,117750]
[17,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H34*PRO_PSM,0)","v":93312},null,{"$f":"ROUND((L40/L$43)*100,1)","v":5.4},null,null,null,93312]
[18,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L40)","v":165198},null,{"$f":"ROUND((L41/L$43)*100,1)","v":9.5},null,{"$f":"SUM(P37:P40)","v":117750},null,{"$f":"SUM(R37:R40)","v":282948}]
[]
[19,null,"    TOTAL RATE EH INCLUDING RIDERS",null,null,{"$f":"F34","v":752},null,{"$f":"H34","v":19740170},null,null,null,{"$f":"L34+L41","v":1732874},null,100,null,{"$f":"P41+P34","v":117750},null,{"$f":"R41+R34","v":1850624}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"EH","OPTIONAL RATE FOR",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"ELEC. SPACE HEATING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  SINGLE PHASE",null,null,{"$f":"F24","v":186},null,null,null,{"$f":"INPUT!C86","v":15},null,{"$f":"ROUND(Y72*AC72,0)","v":2790},null,{"$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":2790},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":566},null,null,null,{"$f":"INPUT!C87","v":30},null,{"$f":"ROUND(Y73*AC73,0)","v":16980},null,{"$f":"ROUND((AE73/AE$91)*100,1)+0.1","v":1.2000000000000002},null,{"$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":16980},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":752},null,null,null,null,null,{"$f":"SUM(AE72:AE74)","v":19770},null,{"$f":"ROUND((AE75/AE$91)*100,1)","v":1.3},null,{"$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":19770},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":19740170},null,{"$f":"INPUT!C90","v":6.9267999999999996E-2},null,{"$f":"ROUND((AA81*AC81),0)","v":1367362},null,{"$f":"ROUND((AE81/AE$91)*100,1)","v":88.2},null,{"$f":"L33-AE81","v":180544},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":13.2},null,null,null,{"$f":"AE81+AM81","v":1367362},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":13.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  TOTAL RATE EH EXCLUDING RIDERS",null,null,{"$f":"Y75","v":752},null,{"$f":"AA81","v":19740170},null,null,null,{"$f":"AE75+AE78+AE81","v":1387132},null,{"$f":"ROUND((AE82/AE$91)*100,1)","v":89.4},null,{"$f":"AI75+AI78+AI81","v":180544},null,{"$f":"IF(AE82=0,\"0.0 \",ROUND((AI82/AE82)*100,1))","v":13},null,null,null,{"$f":"AO75+AO78+AO81","v":1387132},null,{"$f":"IF(AO82=0,\"0.0 \",ROUND((AI82/AO82)*100,1))","v":13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$82*AC85,0)","v":-14173},null,{"$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":-14173},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":84896},null,{"$f":"ROUND((AE86/AE$91)*100,1)","v":5.5},null,{"$f":"L38-AE86","v":1163},null,1.4,null,null,null,{"$f":"AE86+AM86","v":84896},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":1.4}]
[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,{"$f":"ROUND(AA82*CUR_FAC,0)","v":117750},null,117750,null,{"$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,{"$f":"ROUND(AA82*RS_PSM,0)","v":93312},null,{"$f":"ROUND((AE88/AE$91)*100,1)","v":6},null,{"$f":"L40-AE88","v":0},null,0,null,null,null,93312,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,{"$f":"SUM(AE85:AE88)","v":164035},null,{"$f":"ROUND((AE89/AE$91)*100,1)","v":10.6},null,{"$f":"SUM(AI85:AI88)","v":1163},null,0.7,null,{"$f":"SUM(AM85:AM88)","v":117750},null,{"$f":"SUM(AO85:AO88)","v":281785},null,0.4]
[]
[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":752},null,{"$f":"AA82","v":19740170},null,null,null,{"$f":"AE89+AE82","v":1551167},null,100,null,{"$f":"AI89+AI82","v":181707},null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":11.7},null,{"$f":"AM89+AM82","v":117750},null,{"$f":"AO89+AO82","v":1668917},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":10.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[]
[1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[2,null,"MINIMUM BILLS (4)",null,null,0,null,null,null,null,null,0,null,{"$f":"ROUND((L23/L$38)*100,1)","v":0},null,null,null,{"$f":"L23+P23","v":0}]
[]
[3,null,"CUSTOMER CHARGE",null,null,156,null,null,null,15,null,{"$f":"ROUND(F25*J25,0)","v":2340},null,{"$f":"ROUND((L25/L$38)*100,1)","v":8.1},null,null,null,{"$f":"L25+P25","v":2340}]
[]
[4,null,"ENERGY CHARGE (3):"]
[5,null,"    ALL CONSUMPTION",null,null,null,null,193786,null,0.12376,null,{"$f":"ROUND((H28*(J28)),0)","v":23983},null,{"$f":"ROUND((L28/L$38)*100,1)","v":83.4},null,null,null,{"$f":"L28+P28","v":23983}]
[6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"F25","v":156},null,{"$f":"H28","v":193786},null,null,null,{"$f":"L23+L25+L28","v":26323},null,{"$f":"ROUND((L29/L$38)*100,1)","v":91.5},null,null,null,{"$f":"R23+R25+R28","v":26323}]
[]
[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$29*J32,0)","v":-139},null,{"$f":"ROUND((L32/L$38)*100,1)+0.1","v":-0.4},null,null,null,{"$f":"L32+P32","v":-139}]
[9,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R29-(PRO_BASE_FUEL*H29)+R32+R35)*J33,0)","v":1666},null,{"$f":"ROUND((L33/L$38)*100,1)","v":5.8},null,null,null,{"$f":"L33+P33","v":1666}]
[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,{"$f":"ROUND(H29*PRO_FAC,0)","v":1156},null,1156]
[11,null,{"$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":916},null,{"$f":"ROUND((L35/L$38)*100,1)","v":3.2},null,null,null,916]
[12,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L35)","v":2443},null,{"$f":"ROUND((L36/L$38)*100,1)","v":8.5},null,{"$f":"SUM(P32:P35)","v":1156},null,{"$f":"SUM(R32:R35)","v":3599}]
[]
[13,null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F23+F25","v":156},null,{"$f":"H28","v":193786},null,null,null,{"$f":"L29+L36","v":28766},null,100,null,{"$f":"P36+P29","v":1156},null,{"$f":"R29+R36","v":29922}]
[]
[]
[14,null,"GS-FL","SMALL FIXED LOADS"]
[]
[15,null,"MINIMUM BILLS",null,null,2520,null,null,null,3.65,null,{"$f":"ROUND(F43*J43,0)","v":9198},null,{"$f":"ROUND((L43/L$57)*100,1)","v":1.1000000000000001},null,null,null,{"$f":"L43+P43","v":9198}]
[]
[16,null,"BASE RATE (3):"]
[17,null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,12724,null,0.103034,null,{"$f":"ROUND((H46*J46),0)","v":1311},null,{"$f":"ROUND((L46/L$57)*100,1)","v":0.2},null,null,null,{"$f":"L46+P46","v":1311}]
[18,null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,6496290,null,0.118449,null,{"$f":"ROUND((H47*J47),0)","v":769479},null,{"$f":"ROUND((L47/L$57)*100,1)","v":90.1},null,null,null,{"$f":"L47+P47","v":769479}]
[19,null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":2520},null,{"$f":"SUM(H46:H47)","v":6509014},null,null,null,{"$f":"SUM(L43:L47)","v":779988},null,{"$f":"ROUND((L48/L$57)*100,1)","v":91.3},null,null,null,{"$f":"SUM(R43:R47)","v":779988}]
[]
[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$48*J51,0)","v":-4673},null,{"$f":"ROUND((L51/L$57)*100,1)-0.1","v":-0.6},null,null,null,{"$f":"L51+P51","v":-4673}]
[22,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R48-(PRO_BASE_FUEL*H48)+R51+R54)*J52,0)","v":48142},null,{"$f":"ROUND((L52/L$57)*100,1)","v":5.6},null,null,null,{"$f":"L52+P52","v":48142}]
[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,{"$f":"ROUND(H48*PRO_FAC,0)","v":38826},null,38826]
[24,null,{"$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$48*J54,0)","v":30768},null,{"$f":"ROUND((L54/L$57)*100,1)","v":3.6},null,null,null,30768]
[25,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L51:L54)","v":74237},null,{"$f":"ROUND((L55/L$57)*100,1)","v":8.6999999999999993},null,{"$f":"SUM(P51:P54)","v":38826},null,{"$f":"SUM(R51:R54)","v":113063}]
[]
[26,null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"SUM(F43:F47)","v":2520},null,{"$f":"SUM(H43:H47)","v":6509014},null,null,null,{"$f":"L48+L55","v":854225},null,100,null,{"$f":"P48+P55","v":38826},null,{"$f":"R48+R55","v":893051}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SP","SEASONAL SPORTS SERVICE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"MINIMUM BILLS (4)",null,null,{"$f":"F23","v":0},null,null,null,null,null,{"$f":"L23","v":0},null,{"$f":"ROUND((AE86/AE$101)*100,1)","v":0},null,{"$f":"L23-AE86","v":0},null,0,null,null,null,{"$f":"AE86+AM86","v":0},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":"0.0 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE",null,null,{"$f":"F25","v":156},null,null,null,{"$f":"INPUT!C96","v":15},null,{"$f":"ROUND(Y88*AC88,0)","v":2340},null,{"$f":"ROUND((AE88/AE$101)*100,1)","v":9.1},null,{"$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":193786},null,{"$f":"INPUT!C98","v":0.10796500000000001},null,{"$f":"ROUND((AA91*AC91),0)","v":20922},null,{"$f":"ROUND((AE91/AE$101)*100,1)-0.1","v":81.2},null,{"$f":"L28-AE91","v":3061},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":14.6},null,null,null,{"$f":"AE91+AM91","v":20922},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":14.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"  TOTAL RATE SP EXCLUDING RIDERS",null,null,{"$f":"Y88","v":156},null,{"$f":"AA91","v":193786},null,null,null,{"$f":"SUM(AE86:AE91)","v":23262},null,{"$f":"ROUND((AE92/AE$101)*100,1)","v":90.4},null,{"$f":"SUM(AI86:AI91)","v":3061},null,{"$f":"ROUND((AI92/AE92)*100,1)","v":13.2},null,null,null,{"$f":"SUM(AO86:AO91)","v":23262},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":13.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"RIDERS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(AA92*AC95,0)","v":-139},null,{"$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":-139},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,{"$f":"ROUND((AO92-(CUR_BASE_FUEL*AA92)+AO95+AO98)*AC96,0)","v":1682},null,{"$f":"ROUND((AE96/AE$101)*100,1)","v":6.5},null,{"$f":"L33-AE96","v":-16},null,{"$f":"IF(AE96=0,0,ROUND((AI96/AE96)*100,1))","v":-1},null,null,null,{"$f":"AE96+AM96","v":1682},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(AA92*CUR_FAC,0)","v":1156},null,1156,null,{"$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":916},null,{"$f":"ROUND((AE98/AE$101)*100,1)","v":3.6},null,{"$f":"L35-AE98","v":0},null,0,null,null,null,916,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":2459},null,{"$f":"ROUND((AE99/AE$101)*100,1)","v":9.6},null,{"$f":"SUM(AI95:AI98)","v":-16},null,{"$f":"ROUND((AI99/AE99)*100,1)","v":-0.7},null,{"$f":"SUM(AM95:AM98)","v":1156},null,{"$f":"SUM(AO95:AO98)","v":3615},null,-0.4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A38","v":13},null,"TOTAL RATE SP INCLUDING RIDERS",null,null,{"$f":"F38","v":156},null,{"$f":"H38","v":193786},null,null,null,{"$f":"AE92+AE99","v":25721},null,100,null,{"$f":"AI92+AI99","v":3045},null,{"$f":"ROUND((AI101/AE101)*100,1)","v":11.8},null,{"$f":"AM99+AM92","v":1156},null,{"$f":"AO99+AO92","v":26877},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":11.3}]
[]
[]
[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,{"$f":"F43","v":2520},null,null,null,{"$f":"INPUT!C104","v":3.23},null,{"$f":"ROUND(Y106*AC106,0)","v":8140},null,{"$f":"ROUND((AE106/AE$120)*100,1)","v":1.1000000000000001},null,{"$f":"L43-AE106","v":1058},null,{"$f":"IF(AE106=0,\"0.0 \",ROUND((AI106/AE106)*100,1))","v":13},null,null,null,{"$f":"AE106+AM106","v":8140},null,{"$f":"IF(AO106=0,\"0.0 \",ROUND((AI106/AO106)*100,1))","v":13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":16},null,"BASE RATE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A46","v":17},null,"  LOAD RANGE 540 TO 720 HRS",null,null,null,null,{"$f":"H46","v":12724},null,{"$f":"INPUT!C106","v":9.1068999999999997E-2},null,{"$f":"ROUND((AA109*AC109),0)","v":1159},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":0.2},null,{"$f":"L46-AE109","v":152},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":13.1},null,null,null,{"$f":"AE109+AM109","v":1159},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":13.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":18},null,"  LOAD RANGE LESS THAN 540 HRS",null,null,null,null,{"$f":"H47","v":6496290},null,{"$f":"INPUT!C107","v":0.104699},null,{"$f":"ROUND((AA110*AC110),0)","v":680155},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":89},null,{"$f":"L47-AE110","v":89324},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":13.1},null,null,null,{"$f":"AE110+AM110","v":680155},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":13.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A48","v":19},null,"  TOTAL RATE GS-FL EXCLUDING RIDERS",null,null,{"$f":"SUM(Y106:Y110)","v":2520},null,{"$f":"SUM(AA106:AA110)","v":6509014},null,null,null,{"$f":"SUM(AE106:AE110)","v":689454},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":90.2},null,{"$f":"SUM(AI106:AI110)","v":90534},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":13.1},null,null,null,{"$f":"SUM(AO106:AO110)","v":689454},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":13.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$111*AC114,0)","v":-4673},null,{"$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":-4673},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":48413},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":6.3},null,{"$f":"L52-AE115","v":-271},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":-0.6},null,null,null,{"$f":"AE115+AM115","v":48413},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":-0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$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":38826},null,38826,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":30768},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":4},null,{"$f":"L54-AE117","v":0},null,0,null,null,null,30768,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,{"$f":"SUM(AE114:AE117)","v":74508},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":9.8000000000000007},null,{"$f":"SUM(AI114:AI117)","v":-271},null,{"$f":"IF(AE118=0,\"0.0 \",ROUND((AI118/AE118)*100,1))","v":-0.4},null,{"$f":"SUM(AM114:AM117)","v":38826},null,{"$f":"SUM(AO114:AO117)","v":113334},null,-0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A57","v":26},null,"TOTAL RATE GS-FL INCLUDING RIDERS",null,null,{"$f":"F57","v":2520},null,{"$f":"H57","v":6509014},null,null,null,{"$f":"AE111+AE118","v":763962},null,100,null,{"$f":"AI111+AI118","v":90263},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":11.8},null,{"$f":"AM111+AM118","v":38826},null,{"$f":"AO111+AO118","v":802788},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":11.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  LOAD MANAGEMENT RIDER",null,null,41,null,null,null,5,null,{"$f":"ROUND(F24*J24,0)","v":205},null,{"$f":"ROUND((L24/$L$46)*100,1)","v":0},null,null,null,{"$f":"L24+P24","v":205}]
[5,null,"  PRIMARY VOLTAGE",null,null,240,null,null,null,117,null,{"$f":"ROUND(F25*J25,0)","v":28080},null,{"$f":"ROUND((L25/$L$46)*100,1)","v":2.1},null,null,null,{"$f":"L25+P25","v":28080}]
[6,null,"TOTAL CUSTOMER CHARGE",null,null,{"$f":"F25","v":240},null,null,null,null,null,{"$f":"SUM(L24:L25)","v":28285},null,{"$f":"ROUND((L26/$L$46)*100,1)","v":2.1},null,null,null,{"$f":"SUM(R24:R25)","v":28285}]
[]
[7,null,"DEMAND CHARGE:"]
[8,null,"  ALL KW",null,null,null,null,36838,null,9.3699999999999992,null,{"$f":"ROUND(H29*J29,0)","v":345172},null,{"$f":"ROUND((L29/$L$46)*100,1)","v":26.2},null,null,null,{"$f":"L29+P29","v":345172}]
[9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H29)","v":36838},null,null,null,{"$f":"SUM(L29)","v":345172},null,{"$f":"ROUND((L30/$L$46)*100,1)","v":26.2},null,null,null,{"$f":"SUM(R29)","v":345172}]
[]
[10,null,"ENERGY CHARGE (3):"]
[11,null,"  FIRST 300KWH/KW",null,null,null,null,9619598,null,6.2177999999999997E-2,null,{"$f":"ROUND((H33*J33),0)","v":598127},null,{"$f":"ROUND((L33/$L$46)*100,1)","v":45.4},null,null,null,{"$f":"L33+P33","v":598127}]
[12,null,"  ADDITIONAL KWH",null,null,null,null,4226650,null,5.2874999999999998E-2,null,{"$f":"ROUND((H34*J34),0)","v":223484},null,{"$f":"ROUND((L34/$L$46)*100,1)","v":17},null,null,null,{"$f":"L34+P34","v":223484}]
[13,null,"  CAP RATE KWH",null,null,null,null,0,null,0.28566200000000003,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,{"$f":"SUM(H33:H35)","v":13846248},null,null,null,{"$f":"SUM(L33:L35)","v":821611},null,{"$f":"ROUND((L36/$L$46)*100,1)","v":62.3},null,null,null,{"$f":"L36+P36","v":821611}]
[15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"F26","v":240},null,{"$f":"H36","v":13846248},null,null,null,{"$f":"L36+L30+L26","v":1195068},null,{"$f":"ROUND((L37/$L$46)*100,1)","v":90.7},null,null,null,{"$f":"R26+R30+R36","v":1195068}]
[]
[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$37*J40,0)","v":-9942},null,{"$f":"ROUND((L40/$L$46)*100,1)","v":-0.8},null,null,null,{"$f":"L40+P40","v":-9942}]
[18,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R37-(PRO_BASE_FUEL*H37)+R40+R43)*J41,0)","v":67536},null,{"$f":"ROUND((L41/$L$46)*100,1)","v":5.0999999999999996},null,null,null,{"$f":"L41+P41","v":67536}]
[19,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,{"$f":"ROUND(H37*PRO_FAC,0)","v":82593},null,82593]
[20,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H37*PRO_PSM,0)","v":65451},null,{"$f":"ROUND((L43/$L$46)*100,1)","v":5},null,null,null,65451]
[21,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L43)","v":123045},null,{"$f":"ROUND((L44/$L$46)*100,1)","v":9.3000000000000007},null,{"$f":"SUM(P40:P43)","v":82593},null,{"$f":"SUM(R40:R43)","v":205638}]
[]
[22,null," TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F26","v":240},null,{"$f":"H36","v":13846248},null,null,null,{"$f":"L37+L44","v":1318113},null,100,null,{"$f":"P44+P37","v":82593},null,{"$f":"R44+R37","v":1400706}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"DP","SERVICE AT PRIMARY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  LOAD MANAGEMENT RIDER",null,null,{"$f":"F24","v":41},null,null,null,{"$f":"INPUT!C64","v":5},null,{"$f":"ROUND(Y76*AC76,0)","v":205},null,{"$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":205},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":240},null,null,null,{"$f":"INPUT!C113","v":117},null,{"$f":"ROUND(Y77*AC77,0)","v":28080},null,{"$f":"ROUND((AE77/$AE$98)*100,1)","v":2.2999999999999998},null,{"$f":"L25-AE77","v":0},null,{"$f":"ROUND((AI77/AE77)*100,1)","v":0},null,null,null,{"$f":"AE77+AM77","v":28080},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":240},null,null,null,null,null,{"$f":"SUM(AE76:AE77)","v":28285},null,{"$f":"ROUND((AE78/$AE$98)*100,1)+0.1","v":2.4},null,{"$f":"SUM(AI76:AI77)","v":0},null,{"$f":"SUM(AK76:AK77)","v":0},null,null,null,{"$f":"SUM(AO76:AO77)","v":28285},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":36838},null,{"$f":"INPUT!C119","v":8.6},null,{"$f":"ROUND(AA81*AC81,0)","v":316807},null,{"$f":"ROUND((AE81/$AE$98)*100,1)","v":25.9},null,{"$f":"L29-AE81","v":28365},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":9},null,null,null,{"$f":"AE81+AM81","v":316807},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"TOTAL DEMAND",null,null,null,null,{"$f":"H30","v":36838},null,null,null,{"$f":"SUM(AE81)","v":316807},null,{"$f":"ROUND((AE82/$AE$98)*100,1)","v":25.9},null,{"$f":"SUM(AI81)","v":28365},null,{"$f":"ROUND((AI82/AE82)*100,1)","v":9},null,null,null,{"$f":"SUM(AO81)","v":316807},null,{"$f":"ROUND((AI82/AO82)*100,1)","v":9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"ENERGY CHARGE (3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  FIRST 300KWH/KW",null,null,null,null,{"$f":"H33","v":9619598},null,{"$f":"INPUT!C115","v":5.7053E-2},null,{"$f":"ROUND((AA85*AC85),0)","v":548827},null,{"$f":"ROUND((AE85/$AE$98)*100,1)","v":44.8},null,{"$f":"L33-AE85","v":49300},null,{"$f":"ROUND((AI85/AE85)*100,1)","v":9},null,null,null,{"$f":"AE85+AM85","v":548827},null,{"$f":"ROUND((AI85/AO85)*100,1)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"  ADDITIONAL KWH",null,null,null,null,{"$f":"H34","v":4226650},null,{"$f":"INPUT!C116","v":4.8481000000000003E-2},null,{"$f":"ROUND((AA86*AC86),0)","v":204912},null,{"$f":"ROUND((AE86/$AE$98)*100,1)","v":16.7},null,{"$f":"L34-AE86","v":18572},null,{"$f":"ROUND((AI86/AE86)*100,1)","v":9.1},null,null,null,{"$f":"AE86+AM86","v":204912},null,{"$f":"ROUND((AI86/AO86)*100,1)","v":9.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"  CAP RATE KWH",null,null,null,null,{"$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,{"$f":"IF(AE87=0,0,ROUND((AI87/AE87)*100,1))","v":0},null,null,null,{"$f":"AE87+AM87","v":0},null,{"$f":"IF(AO87=0,0,ROUND((AI87/AO87)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H36","v":13846248},null,null,null,{"$f":"SUM(AE85:AE87)","v":753739},null,{"$f":"ROUND((AE88/$AE$98)*100,1)","v":61.5},null,{"$f":"SUM(AI85:AI87)","v":67872},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":9},null,null,null,{"$f":"SUM(AO85:AO87)","v":753739},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"  TOTAL RATE DP EXCLUDING RIDERS",null,null,{"$f":"Y78","v":240},null,{"$f":"AA88","v":13846248},null,null,null,{"$f":"AE78+AE82+AE88","v":1098831},null,{"$f":"ROUND((AE89/$AE$98)*100,1)","v":89.7},null,{"$f":"AI78+AI82+AI88","v":96237},null,{"$f":"ROUND((AI89/AE89)*100,1)","v":8.8000000000000007},null,null,null,{"$f":"AO78+AO82+AO88","v":1098831},null,{"$f":"ROUND((AI89/AO89)*100,1)","v":8.8000000000000007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$89*AC92,0)","v":-9942},null,{"$f":"ROUND((AE92/$AE$98)*100,1)-0.1","v":-0.9},null,{"$f":"L40-AE92","v":0},null,{"$f":"IF(AE92=0,0,ROUND((AI92/AE92)*100,1))","v":0},null,null,null,{"$f":"AE92+AM92","v":-9942},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":70623},null,{"$f":"ROUND((AE93/$AE$98)*100,1)","v":5.8},null,{"$f":"L41-AE93","v":-3087},null,{"$f":"IF(AE93=0,0,ROUND((AI93/AE93)*100,1))","v":-4.4000000000000004},null,null,null,{"$f":"AE93+AM93","v":70623},null,{"$f":"IF(AO93=0,0,ROUND((AI93/AO93)*100,1))","v":-4.4000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,{"$f":"C42","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"CUR_FAC","v":5.9649999999999998E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA89*CUR_FAC,0)","v":82593},null,82593,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,{"$f":"C43","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA89*RS_PSM,0)","v":65451},null,{"$f":"ROUND((AE95/$AE$98)*100,1)","v":5.3},null,{"$f":"L43-AE95","v":0},null,{"$f":"IF(AE95=0,0,ROUND((AI95/AE95)*100,1))","v":0},null,null,null,65451,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE92:AE95)","v":126132},null,{"$f":"ROUND((AE96/$AE$98)*100,1)","v":10.3},null,{"$f":"SUM(AI92:AI95)","v":-3087},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":-2.4},null,{"$f":"SUM(AM92:AM95)","v":82593},null,{"$f":"SUM(AO92:AO95)","v":208725},null,-1.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A46","v":22},null,"TOTAL RATE DP INCLUDING RIDERS",null,null,{"$f":"F46","v":240},null,{"$f":"H46","v":13846248},null,null,null,{"$f":"AE96+AE89","v":1224963},null,100,null,{"$f":"AI96+AI89","v":93150},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":7.6},null,{"$f":"AM96+AM89","v":82593},null,{"$f":"AO96+AO89","v":1307556},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":7.1}]
[]
[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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE",null,null,52,null,null,null,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,140312,null,9.08,null,{"$f":"ROUND(H24*J24,0)","v":1274033},null,{"$f":"ROUND((L24/$L$56)*100,1)","v":8.6999999999999993},null,null,null,{"$f":"L24+P24","v":1274033}]
[6,null,"  OFF PEAK KW",null,null,null,null,7242,null,1.38,null,{"$f":"ROUND(H25*J25,0)","v":9994},null,{"$f":"ROUND((L25/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L25+P25","v":9994}]
[7,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H24:H25)","v":147554},null,null,null,{"$f":"SUM(L24:L25)","v":1284027},null,{"$f":"ROUND((L26/$L$56)*100,1)+0.1","v":8.9},null,null,null,{"$f":"SUM(R24:R25)","v":1284027}]
[]
[8,null,"ENERGY CHARGE (3):"]
[9,null,"  ON PEAK KWH",null,null,null,null,22811341,null,5.6863999999999998E-2,null,{"$f":"ROUND((H29*J29),0)","v":1297144},null,{"$f":"ROUND((L29/$L$56)*100,1)","v":8.9},null,null,null,{"$f":"L29+P29","v":1297144}]
[10,null,"  OFF PEAK KWH",null,null,null,null,43646828,null,4.6869000000000001E-2,null,{"$f":"ROUND((H30*J30),0)","v":2045683},null,{"$f":"ROUND((L30/$L$56)*100,1)","v":14},null,null,null,{"$f":"L30+P30","v":2045683}]
[11,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H29:H30)","v":66458169},null,null,null,{"$f":"SUM(L29:L30)","v":3342827},null,{"$f":"ROUND((L31/$L$56)*100,1)+0.1","v":22.900000000000002},null,null,null,{"$f":"SUM(R29:R30)","v":3342827}]
[12,null,"TOTAL SUMMER",null,null,{"$f":"F21","v":52},null,{"$f":"H31","v":66458169},null,null,null,{"$f":"L21+L26+L31","v":4652854},null,{"$f":"ROUND((L32/$L$56)*100,1)-0.1","v":31.7},null,null,null,{"$f":"R21+R26+R31","v":4652854}]
[]
[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,279897,null,7.45,null,{"$f":"ROUND(H38*J38,0)","v":2085233},null,{"$f":"ROUND((L38/$L$56)*100,1)","v":14.2},null,null,null,{"$f":"L38+P38","v":2085233}]
[17,null,"  OFF PEAK KW",null,null,null,null,8289,null,1.38,null,{"$f":"ROUND(H39*J39,0)","v":11439},null,{"$f":"ROUND((L39/$L$56)*100,1)","v":0.1},null,null,null,{"$f":"L39+P39","v":11439}]
[18,null,"TOTAL DEMAND",null,null,null,null,{"$f":"SUM(H38:H39)","v":288186},null,null,null,{"$f":"L38+L39","v":2096672},null,{"$f":"ROUND((L40/$L$56)*100,1)","v":14.3},null,null,null,{"$f":"L40+P40","v":2096672}]
[]
[19,null,"ENERGY CHARGE (3):"]
[20,null,"  ON PEAK KWH",null,null,null,null,43712385,null,5.4359999999999999E-2,null,{"$f":"ROUND((H43*J43),0)","v":2376205},null,{"$f":"ROUND((L43/$L$56)*100,1)","v":16.2},null,null,null,{"$f":"L43+P43","v":2376205}]
[21,null,"  OFF PEAK KWH",null,null,null,null,82345256,null,4.6869000000000001E-2,null,{"$f":"ROUND((H44*J44),0)","v":3859440},null,{"$f":"ROUND((L44/$L$56)*100,1)","v":26.4},null,null,null,{"$f":"L44+P44","v":3859440}]
[22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"SUM(H43:H44)","v":126057641},null,null,null,{"$f":"SUM(L43:L44)","v":6235645},null,{"$f":"ROUND((L45/$L$56)*100,1)","v":42.6},null,null,null,{"$f":"SUM(R43:R44)","v":6235645}]
[23,null,"TOTAL WINTER",null,null,{"$f":"F35","v":104},null,{"$f":"H45","v":126057641},null,null,null,{"$f":"L35+L40+L45","v":8384317},null,{"$f":"ROUND((L46/$L$56)*100,1)","v":57.3},null,null,null,{"$f":"R35+R40+R45","v":8384317}]
[24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H46+H32","v":192515810},null,null,null,{"$f":"L46+L32","v":13037171},null,{"$f":"ROUND((L47/L$56)*100,1)","v":89},null,null,null,{"$f":"R46+R32","v":13037171}]
[]
[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$47*J50,0)","v":12706},null,{"$f":"ROUND((L50/L$56)*100,1)","v":0.1},null,null,null,{"$f":"L50+P50","v":12706}]
[27,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R47-(PRO_BASE_FUEL*H47)+R50+R53)*J51,0)","v":681457},null,{"$f":"ROUND((L51/L$56)*100,1)","v":4.7},null,null,null,{"$f":"L51+P51","v":681457}]
[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,{"$f":"ROUND(H47*PRO_FAC,0)","v":1148357},null,{"$f":"L52+P52","v":1148357}]
[29,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H47*PRO_PSM,0)","v":910022},null,{"$f":"ROUND((L53/L$56)*100,1)","v":6.2},null,null,null,910022]
[30,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L53)","v":1604185},null,{"$f":"ROUND((L54/L$56)*100,1)","v":11},null,{"$f":"SUM(P50:P53)","v":1148357},null,{"$f":"SUM(R50:R53)","v":2752542}]
[]
[31,null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"F32+F46","v":156},null,{"$f":"H32+H46","v":192515810},null,null,null,{"$f":"L54+L47","v":14641356},null,100,null,{"$f":"P54+P47","v":1148357},null,{"$f":"R54+R47","v":15789713}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KW/KWH)",null,"($/KWH)/",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A19","v":1},null,"TT","TIME OF DAY",null,null,null,null,null,"($/KW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":2},null,"SUMMER:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":3},null,"CUSTOMER CHARGE",null,null,{"$f":"F21","v":52},null,null,null,{"$f":"INPUT!C123","v":500},null,{"$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":140312},null,{"$f":"INPUT!C129","v":8.51},null,{"$f":"ROUND(AA88*AC88,0)","v":1194055},null,{"$f":"ROUND((AE88/AE$120)*100,1)","v":8.6},null,{"$f":"L24-AE88","v":79978},null,{"$f":"IF(AE88=0,\"0.0 \",ROUND((AI88/AE88)*100,1))","v":6.7},null,null,null,{"$f":"AE88+AM88","v":1194055},null,{"$f":"IF(AO88=0,\"0.0 \",ROUND((AI88/AO88)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":6},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H25","v":7242},null,{"$f":"INPUT!C130","v":1.29},null,{"$f":"ROUND(AA89*AC89,0)","v":9342},null,{"$f":"ROUND((AE89/AE$120)*100,1)","v":0.1},null,{"$f":"L25-AE89","v":652},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":7},null,null,null,{"$f":"AE89+AM89","v":9342},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A26","v":7},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H26","v":147554},null,null,null,{"$f":"AE88+AE89","v":1203397},null,{"$f":"ROUND((AE90/AE$120)*100,1)+0.1","v":8.7999999999999989},null,{"$f":"SUM(AI88:AI89)","v":80630},null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":6.7},null,null,null,{"$f":"AO88+AO89","v":1203397},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":6.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":22811341},null,{"$f":"CUR_SUM_TT_ON_KWH","v":5.3305999999999999E-2},null,{"$f":"ROUND((AA93*AC93),0)","v":1215981},null,{"$f":"ROUND((AE93/AE$120)*100,1)","v":8.8000000000000007},null,{"$f":"L29-AE93","v":81163},null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":6.7},null,null,null,{"$f":"AE93+AM93","v":1215981},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":10},null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H30","v":43646828},null,{"$f":"CUR_TT_OFF","v":4.3936000000000003E-2},null,{"$f":"ROUND((AA94*AC94),0)","v":1917667},null,{"$f":"ROUND((AE94/AE$120)*100,1)","v":13.8},null,{"$f":"L30-AE94","v":128016},null,{"$f":"IF(AE94=0,\"0.0 \",ROUND((AI94/AE94)*100,1))","v":6.7},null,null,null,{"$f":"AE94+AM94","v":1917667},null,{"$f":"IF(AO94=0,\"0.0 \",ROUND((AI94/AO94)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":11},null,"TOTAL ENERGY",null,null,null,null,{"$f":"H31","v":66458169},null,null,null,{"$f":"AE93+AE94","v":3133648},null,{"$f":"ROUND((AE95/AE$120)*100,1)","v":22.6},null,{"$f":"SUM(AI93:AI94)","v":209179},null,{"$f":"IF(AE95=0,\"0.0 \",ROUND((AI95/AE95)*100,1))","v":6.7},null,null,null,{"$f":"AO93+AO94","v":3133648},null,{"$f":"IF(AO95=0,\"0.0 \",ROUND((AI95/AO95)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":12},null,"TOTAL SUMMER",null,null,{"$f":"F32","v":52},null,{"$f":"H32","v":66458169},null,null,null,{"$f":"AE85+AE90+AE95","v":4363045},null,{"$f":"ROUND((AE96/AE$120)*100,1)","v":31.4},null,{"$f":"AI85+AI90+AI95","v":289809},null,{"$f":"IF(AE96=0,\"0.0 \",ROUND((AI96/AE96)*100,1))","v":6.6},null,null,null,{"$f":"AO85+AO90+AO95","v":4363045},null,{"$f":"IF(AO96=0,\"0.0 \",ROUND((AI96/AO96)*100,1))","v":6.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":279897},null,{"$f":"INPUT!C131","v":6.98},null,{"$f":"ROUND(AA102*AC102,0)","v":1953681},null,{"$f":"ROUND((AE102/AE$120)*100,1)","v":14.1},null,{"$f":"L38-AE102","v":131552},null,{"$f":"IF(AE102=0,\"0.0 \",ROUND((AI102/AE102)*100,1))","v":6.7},null,null,null,{"$f":"AE102+AM102","v":1953681},null,{"$f":"IF(AO102=0,\"0.0 \",ROUND((AI102/AO102)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":17},null,"  OFF PEAK KW",null,null,null,null,{"$f":"H39","v":8289},null,{"$f":"INPUT!C132","v":1.29},null,{"$f":"ROUND(AA103*AC103,0)","v":10693},null,{"$f":"ROUND((AE103/AE$120)*100,1)","v":0.1},null,{"$f":"L39-AE103","v":746},null,{"$f":"IF(AE103=0,\"0.0 \",ROUND((AI103/AE103)*100,1))","v":7},null,null,null,{"$f":"AE103+AM103","v":10693},null,{"$f":"IF(AO103=0,\"0.0 \",ROUND((AI103/AO103)*100,1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":18},null,"TOTAL DEMAND",null,null,null,null,{"$f":"H40","v":288186},null,null,null,{"$f":"AE102+AE103","v":1964374},null,{"$f":"ROUND((AE104/AE$120)*100,1)","v":14.2},null,{"$f":"SUM(AI102:AI103)","v":132298},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":6.7},null,null,null,{"$f":"AO102+AO103","v":1964374},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":6.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"H43","v":43712385},null,{"$f":"CUR_WIN_TT_ON_KWH","v":5.0958999999999997E-2},null,{"$f":"ROUND((AA107*AC107),0)","v":2227539},null,{"$f":"ROUND((AE107/AE$120)*100,1)","v":16.100000000000001},null,{"$f":"L43-AE107","v":148666},null,{"$f":"IF(AE107=0,\"0.0 \",ROUND((AI107/AE107)*100,1))","v":6.7},null,null,null,{"$f":"AE107+AM107","v":2227539},null,{"$f":"IF(AO107=0,\"0.0 \",ROUND((AI107/AO107)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"  OFF PEAK KWH",null,null,null,null,{"$f":"H44","v":82345256},null,{"$f":"CUR_TT_OFF","v":4.3936000000000003E-2},null,{"$f":"ROUND((AA108*AC108),0)","v":3617921},null,{"$f":"ROUND((AE108/AE$120)*100,1)-0.1","v":26},null,{"$f":"L44-AE108","v":241519},null,{"$f":"IF(AE108=0,\"0.0 \",ROUND((AI108/AE108)*100,1))","v":6.7},null,null,null,{"$f":"AE108+AM108","v":3617921},null,{"$f":"IF(AO108=0,\"0.0 \",ROUND((AI108/AO108)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H45","v":126057641},null,null,null,{"$f":"AE107+AE108","v":5845460},null,{"$f":"ROUND((AE109/AE$120)*100,1)","v":42.1},null,{"$f":"SUM(AI107:AI108)","v":390185},null,{"$f":"IF(AE109=0,\"0.0 \",ROUND((AI109/AE109)*100,1))","v":6.7},null,null,null,{"$f":"AO107+AO108","v":5845460},null,{"$f":"IF(AO109=0,\"0.0 \",ROUND((AI109/AO109)*100,1))","v":6.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"TOTAL WINTER",null,null,{"$f":"F46","v":104},null,{"$f":"H46","v":126057641},null,null,null,{"$f":"AE99+AE104+AE109","v":7861834},null,{"$f":"ROUND((AE110/AE$120)*100,1)","v":56.7},null,{"$f":"AI99+AI104+AI109","v":522483},null,{"$f":"IF(AE110=0,\"0.0 \",ROUND((AI110/AE110)*100,1))","v":6.6},null,null,null,{"$f":"AO99+AO104+AO109","v":7861834},null,{"$f":"IF(AO110=0,\"0.0 \",ROUND((AI110/AO110)*100,1))","v":6.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"  TOTAL RATE TT EXCLUDING RIDERS",null,null,{"$f":"Y96+Y110","v":156},null,{"$f":"AA96+AA110","v":192515810},null,null,null,{"$f":"AE96+AE110","v":12224879},null,{"$f":"ROUND((AE111/AE$120)*100,1)","v":88.1},null,{"$f":"AI110+AI96","v":812292},null,{"$f":"IF(AE111=0,\"0.0 \",ROUND((AI111/AE111)*100,1))","v":6.6},null,null,null,{"$f":"AO110+AO96","v":12224879},null,{"$f":"IF(AO111=0,\"0.0 \",ROUND((AI111/AO111)*100,1))","v":6.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$111*AC114,0)","v":12706},null,{"$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":12706},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":726572},null,{"$f":"ROUND((AE115/AE$120)*100,1)","v":5.2},null,{"$f":"L51-AE115","v":-45115},null,{"$f":"IF(AE115=0,\"0.0 \",ROUND((AI115/AE115)*100,1))","v":-6.2},null,null,null,{"$f":"AE115+AM115","v":726572},null,{"$f":"IF(AO115=0,\"0.0 \",ROUND((AI115/AO115)*100,1))","v":-6.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,{"$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":1148357},null,1148357,null,{"$f":"IF(AO116=0,\"0.0 \",ROUND(((R52-AO116)/AO116)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,{"$f":"C53","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"RS_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(AA111*RS_PSM,0)","v":910022},null,{"$f":"ROUND((AE117/AE$120)*100,1)","v":6.6},null,{"$f":"L53-AE117","v":0},null,0,null,null,null,910022,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(AE114:AE117)","v":1649300},null,{"$f":"ROUND((AE118/AE$120)*100,1)","v":11.9},null,{"$f":"SUM(AI114:AI117)","v":-45115},null,-2.7,null,{"$f":"SUM(AM114:AM117)","v":1148357},null,{"$f":"SUM(AO114:AO117)","v":2797657},null,-1.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A56","v":31},null,"  TOTAL RATE TT INCLUDING RIDERS",null,null,{"$f":"Y111","v":156},null,{"$f":"AA111","v":192515810},null,null,null,{"$f":"AE111+AE118","v":13874179},null,100,null,{"$f":"AI111+AI118","v":767177},null,{"$f":"IF(AE120=0,\"0.0 \",ROUND((AI120/AE120)*100,1))","v":5.5},null,{"$f":"AM111+AM118","v":1148357},null,{"$f":"AO111+AO118","v":15022536},null,{"$f":"IF(AO120=0,\"0.0 \",ROUND((AI120/AO120)*100,1))","v":5.0999999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE  xx  OF  20"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,0,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$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,{"$f":"SUM(R24:R24)","v":0}]
[]
[6,null,"ENERGY CHARGE (3):"]
[7,null,"  ALL  KWH",null,null,null,null,0,null,2.0898E-2,null,{"$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 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"PAGE  xx  OF  20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DT  RTP","TIME OF DAY SERVICE AT PRIMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":0},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$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,{"$f":"A38","v":15},null,"  TOTAL RATE  DT RTP PRIMARY INCLUDING RIDERS",null,null,{"$f":"F38","v":0},null,{"$f":"H38","v":0},null,null,null,{"$f":"AE80+AE75","v":0},null,100,null,{"$f":"AI80+AI75","v":0},null,{"$f":"IF(AE82=0,0,ROUND((AI82/AE82)*100,1))","v":0},null,{"$f":"AM80+AM75","v":0},null,{"$f":"AO69+AO74","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]

{"sheet":"Rate DT RTP-S","index":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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DT RTP ","TIME OF DAY SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,12,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$f":"ROUND(F24*J24,0)","v":2196},null,{"$f":"ROUND((L24/$L$39)*100,1)","v":0.6},null,null,null,{"$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$39)*100,1)","v":0.6},null,null,null,{"$f":"SUM(R24)","v":2196}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,3987977,null,2.4809000000000001E-2,null,{"$f":"ROUND((H28*J28),0)","v":98938},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":25.1},null,null,null,{"$f":"L28+P28","v":98938}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":3987977},null,{"$f":"INPUT!D161","v":6.4166000000000001E-2},null,{"$f":"ROUND((H29*J29),0)","v":255893},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":65},null,0,null,{"$f":"L29+P29","v":255893}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":3987977},null,null,null,{"$f":"SUM(L28:L29)","v":354831},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":90.2},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":354831}]
[10,null,"  TOTAL RATE DT RTP SECONDARY EXCLUDING RIDERS",null,null,{"$f":"F24","v":12},null,{"$f":"H30","v":3987977},null,null,null,{"$f":"L30+L25","v":357027},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":90.7},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":357027}]
[]
[11,null,"RIDERS:"]
[12,null,{"$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":-2863},{"$f":"ROUND((K34/$L$39)*100,1)","v":0},{"$f":"ROUND((L34/$L$39)*100,1)","v":-0.7},null,null,{"$f":"K34+O34","v":0},{"$f":"L34+P34","v":-2863}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R31-(PRO_BASE_FUEL*H31)+R34+R36)*J35,0)","v":20415},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":5.2},null,null,null,20415]
[14,null,{"$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":18851},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":4.8},null,null,null,18851]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":36403},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":9.3000000000000007},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":36403}]
[]
[16,null," TOTAL RATE DT RTP SECONDARY INCLUDING RIDERS",null,null,{"$f":"F31","v":12},null,{"$f":"H31","v":3987977},null,null,null,{"$f":"L37+L31","v":393430},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":393430}]
[]
[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 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DT  RTP","TIME OF DAY SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":12},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":2196},null,{"$f":"ROUND((AE68/$AE$83)*100,1)","v":0.6},null,{"$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$83)*100,1)","v":0.6},null,{"$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":3987977},null,{"$f":"INPUT!C156","v":1.8119E-2},null,{"$f":"ROUND((AA72*AC72),0)","v":72258},null,{"$f":"ROUND((AE72/$AE$83)*100,1)","v":20.9},null,{"$f":"L28-AE72","v":26680},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":36.9},null,null,null,{"$f":"AE72+AM72","v":72258},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":3987977},null,{"$f":"INPUT!C161","v":6.4166000000000001E-2},null,{"$f":"ROUND((AA73*AC73),0)","v":255893},null,{"$f":"ROUND((AE73/$AE$83)*100,1)","v":73.8},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":0},null,0,null,{"$f":"AE73+AM73","v":255893},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":3987977},null,null,null,{"$f":"SUM(AE72:AE73)","v":328151},null,{"$f":"ROUND((AE74/$AE$83)*100,1)","v":94.7},null,{"$f":"SUM(AI72:AI73)","v":26680},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":8.1},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":328151},null,{"$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":3987977},null,null,null,{"$f":"AE74+AE69","v":330347},null,{"$f":"ROUND((AE75/$AE$83)*100,1)","v":95.3},null,{"$f":"AI74+AI69","v":26680},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":8.1},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":330347},null,{"$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,{"$f":"ROUND(AA75*DSM_DIST,0)","v":-2863},null,{"$f":"ROUND((AE78/$AE$83)*100,1)","v":-0.8},null,{"$f":"L34-AE78","v":0},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":0},null,null,null,{"$f":"AE78+AM78","v":-2863},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":13},null,{"$f":"C35","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"CUR_ESM_NonRes","v":8.7989146285674072E-2},null,{"$f":"ROUND(AO69*AC79,0)","v":193},null,{"$f":"ROUND((AE79/$AE$83)*100,1)","v":0.1},null,{"$f":"L35-AE79","v":20222},null,{"$f":"IF(AE79=0,0,ROUND((AI79/AE79)*100,1))","v":10477.700000000001},null,null,null,{"$f":"AE79+AM79","v":193},null,{"$f":"IF(AO79=0,0,ROUND((AI79/AO79)*100,1))","v":10477.700000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(AA75*RS_PSM,0)","v":18851},null,{"$f":"ROUND((AE80/$AE$83)*100,1)","v":5.4},null,{"$f":"L36-AE80","v":0},null,0,null,null,null,18851,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":16181},null,{"$f":"ROUND((AE81/$AE$83)*100,1)","v":4.7},null,{"$f":"SUM(AI78:AI80)","v":20222},null,125,null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":16181},null,125]
[]
[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,{"$f":"H39","v":3987977},null,null,null,{"$f":"AE81+AE75","v":346528},null,100,null,{"$f":"AI81+AI75","v":46902},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":13.5},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":346528},null,{"$f":"ROUND((AI83/AO83)*100,1)","v":13.5}]
[]
[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 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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"DS RTP","SERVICE AT SECONDARY"]
[2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!D154","v":183},null,{"$f":"ROUND(F24*J24,0)","v":4392},null,{"$f":"ROUND((L24/L$39)*100,1)","v":5.6},null,null,null,{"$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$39)*100,1)","v":5.6},null,null,null,{"$f":"SUM(R24:R24)","v":4392}]
[]
[6,null,"ENERGY CHARGE:"]
[7,null,"  ALL  KWH",null,null,null,null,536037,null,2.4809000000000001E-2,null,{"$f":"ROUND((H28*J28),0)","v":13299},null,{"$f":"ROUND((L28/L$39)*100,1)","v":16.899999999999999},null,null,null,{"$f":"L28+P28","v":13299}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":536037},null,{"$f":"INPUT!D160","v":0.101658},null,{"$f":"ROUND((H29*J29),0)","v":54492},null,{"$f":"ROUND((L29/L$39)*100,1)","v":69.099999999999994},null,0,null,{"$f":"L29+P29","v":54492}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":536037},null,null,null,{"$f":"SUM(L28:L29)","v":67791},null,{"$f":"ROUND((L30/L$39)*100,1)","v":85.9},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":67791}]
[10,null,"  TOTAL RATE DS RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":536037},null,null,null,{"$f":"L30+L25","v":72183},null,{"$f":"ROUND((L31/L$39)*100,1)-0.1","v":91.4},null,{"$f":"P30+P25","v":0},null,{"$f":"R30+R25","v":72183}]
[]
[11,null,"RIDERS:"]
[12,null,{"$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$31*J34,0)","v":-385},null,{"$f":"ROUND((L34/L$39)*100,1)","v":-0.5},null,null,null,{"$f":"L34+P34","v":-385}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R31-(PRO_BASE_FUEL*H31)+R34+R36)*J35,0)","v":4562},null,{"$f":"ROUND((L35/L$39)*100,1)","v":5.8},null,null,null,{"$f":"L35+P35","v":4562}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":2534},null,{"$f":"ROUND((L36/L$39)*100,1)","v":3.2},null,null,null,2534]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":6711},null,{"$f":"ROUND((L37/L$39)*100,1)+0.1","v":8.6},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":6711}]
[]
[16,null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":536037},null,null,null,{"$f":"L37+L31","v":78894},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":78894}]
[]
[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 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"INPUT!B5","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"DS  RTP","SERVICE AT SECONDARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"DISTRIBUTION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$f":"ROUND(Y68*AC68,0)","v":4392},null,{"$f":"ROUND((AE68/AE$83)*100,1)","v":6.2},null,{"$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$83)*100,1)","v":6.2},null,{"$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":536037},null,{"$f":"INPUT!C156","v":1.8119E-2},null,{"$f":"ROUND((AA72*AC72),0)","v":9712},null,{"$f":"ROUND((AE72/AE$83)*100,1)","v":13.7},null,{"$f":"L28-AE72","v":3587},null,{"$f":"ROUND((AI72/AE72)*100,1)","v":36.9},null,null,null,{"$f":"AE72+AM72","v":9712},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":536037},null,{"$f":"INPUT!C160","v":0.101658},null,{"$f":"ROUND((AA73*AC73),0)","v":54492},null,{"$f":"ROUND((AE73/AE$83)*100,1)","v":76.599999999999994},null,{"$f":"L29-AE73","v":0},null,{"$f":"ROUND((AI73/AE73)*100,1)","v":0},null,0,null,{"$f":"AE73+AM73","v":54492},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":536037},null,null,null,{"$f":"SUM(AE72:AE73)","v":64204},null,{"$f":"ROUND((AE74/AE$83)*100,1)","v":90.3},null,{"$f":"SUM(AI72:AI73)","v":3587},null,{"$f":"ROUND((AI74/AE74)*100,1)","v":5.6},null,{"$f":"AM73","v":0},null,{"$f":"SUM(AO72:AO73)","v":64204},null,{"$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":536037},null,null,null,{"$f":"AE74+AE69","v":68596},null,{"$f":"ROUND((AE75/AE$83)*100,1)","v":96.4},null,{"$f":"AI74+AI69","v":3587},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":5.2},null,{"$f":"AM74+AM69","v":0},null,{"$f":"AO74+AO69","v":68596},null,{"$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$75*AC78,0)","v":-385},null,{"$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":-385},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,{"$f":"ROUND(AO69*AC79,0)","v":386},null,{"$f":"ROUND((AE79/AE$83)*100,1)","v":0.5},null,{"$f":"L35-AE79","v":4176},null,{"$f":"IF(AE79=0,0,ROUND((AI79/AE79)*100,1))","v":1081.9000000000001},null,null,null,{"$f":"AE79+AM79","v":386},null,1081.9000000000001]
[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":2534},null,{"$f":"ROUND((AE80/AE$83)*100,1)","v":3.6},null,{"$f":"L36-AE80","v":0},null,0,null,null,null,2534,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":2535},null,{"$f":"ROUND((AE81/AE$83)*100,1)","v":3.6},null,{"$f":"SUM(AI78:AI80)","v":4176},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":164.7},null,{"$f":"SUM(AM78:AM80)","v":0},null,{"$f":"SUM(AO78:AO80)","v":2535},null,164.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  DS RTP INCLUDING RIDERS",null,null,{"$f":"Y75","v":24},null,{"$f":"AA75","v":536037},null,null,null,{"$f":"AE81+AE75","v":71131},null,100,null,{"$f":"AI81+AI75","v":7763},null,{"$f":"ROUND((AI83/AE83)*100,1)","v":10.9},null,{"$f":"AM81+AM75","v":0},null,{"$f":"AO81+AO75","v":71131},null,{"$f":"IF(AO83=0,\"0.0 \",ROUND((AI83/AO83)*100,1))","v":10.9}]
[]
[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."]

{"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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TT  RTP","TIME OF DAY SERVICE AT"]
[2,null,null,"TRANSMISSION VOLTAGE"]
[]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS  (Real-Time Pricing)",null,null,24,null,null,null,{"$f":"INPUT!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,13109567,null,8.1390000000000004E-3,null,{"$f":"ROUND((H28*J28),0)","v":106699},null,{"$f":"ROUND((L28/$L$39)*100,1)","v":13.1},null,null,null,{"$f":"L28+P28","v":106699}]
[8,null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H28","v":13109567},null,{"$f":"INPUT!D162","v":4.6419000000000002E-2},null,{"$f":"ROUND((H29*J29),0)","v":608533},null,{"$f":"ROUND((L29/$L$39)*100,1)","v":74.599999999999994},null,0,null,{"$f":"L29+P29","v":608533}]
[9,null,"TOTAL ENERGY",null,null,null,null,{"$f":"H28","v":13109567},null,null,null,{"$f":"SUM(L28:L29)","v":715232},null,{"$f":"ROUND((L30/$L$39)*100,1)","v":87.6},null,{"$f":"P29","v":0},null,{"$f":"SUM(R28:R29)","v":715232}]
[10,null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"F24","v":24},null,{"$f":"H30","v":13109567},null,null,null,{"$f":"L30+L25","v":719624},null,{"$f":"ROUND((L31/$L$39)*100,1)","v":88.2},null,{"$f":"SUM(P30+P25)","v":0},null,{"$f":"R30+R25","v":719624}]
[]
[11,null,"RIDERS:"]
[12,null,{"$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$31*J34,0)","v":865},null,{"$f":"ROUND((L34/$L$39)*100,1)","v":0.1},null,null,null,{"$f":"L34+P34","v":865}]
[13,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R31-(PRO_BASE_FUEL*H31)+R34+R36)*J35,0)","v":33770},null,{"$f":"ROUND((L35/$L$39)*100,1)","v":4.0999999999999996},null,null,null,{"$f":"L35+P35","v":33770}]
[14,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":4.7270000000000003E-3},null,{"$f":"ROUND(H31*PRO_PSM,0)","v":61969},null,{"$f":"ROUND((L36/$L$39)*100,1)","v":7.6},null,null,null,61969]
[15,null,"  TOTAL RIDERS",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":96604},null,{"$f":"ROUND((L37/$L$39)*100,1)","v":11.8},null,null,null,{"$f":"SUM(R34:R36)","v":96604}]
[]
[16,null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"F31","v":24},null,{"$f":"H31","v":13109567},null,null,null,{"$f":"L37+L31","v":816228},null,100,null,{"$f":"P37+P31","v":0},null,{"$f":"R37+R31","v":816228}]
[]
[null,null,"(1) BILLS THAT TERMINATE IN RESPECTIVE RATE STEPS."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE ",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A20","v":1},null,"TT  RTP","TIME OF DAY SERVICE AT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":2},null,null,"TRANSMISSION VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":3},null,"CUSTOMER CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A24","v":4},null,"  BILLS  (Real-Time Pricing)",null,null,{"$f":"F24","v":24},null,null,null,{"$f":"INPUT!C154","v":183},null,{"$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,{"$f":"IF(AO70=0,\"0.0 \",ROUND((AI70/AO70)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":5},null,"TOTAL CUSTOMER CHARGE",null,null,null,null,null,null,null,null,{"$f":"SUM(AE70)","v":4392},null,{"$f":"ROUND((AE71/AE$85)*100,1)","v":0.6},null,{"$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,{"$f":"IF(AO71=0,\"0.0 \",ROUND((AI71/AO71)*100,1))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A27","v":6},null,"ENERGY CHARGE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":7},null,"  ALL  KWH",null,null,null,null,{"$f":"H28","v":13109567},null,{"$f":"INPUT!C158","v":6.5750000000000001E-3},null,{"$f":"ROUND((AA74*AC74),0)","v":86195},null,{"$f":"ROUND((AE74/AE$85)*100,1)","v":11.3},null,{"$f":"L28-AE74","v":20504},null,{"$f":"IF(AE74=0,\"0.0 \",ROUND((AI74/AE74)*100,1))","v":23.8},null,null,null,{"$f":"AE74+AM74","v":86195},null,{"$f":"IF(AO74=0,\"0.0 \",ROUND((AI74/AO74)*100,1))","v":23.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":8},null,"  COMMODITY CHARGES",null,null,null,null,{"$f":"H29","v":13109567},null,{"$f":"INPUT!C162","v":4.6419000000000002E-2},null,{"$f":"ROUND((AA75*AC75),0)","v":608533},null,{"$f":"ROUND((AE75/AE$85)*100,1)","v":79.8},null,{"$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":608533},null,{"$f":"IF(AO75=0,\"0.0 \",ROUND((AI75/AO75)*100,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":9},null,"TOTAL ENERGY",null,null,null,null,{"$f":"H30","v":13109567},null,null,null,{"$f":"SUM(AE74:AE75)","v":694728},null,{"$f":"ROUND((AE76/AE$85)*100,1)","v":91.1},null,{"$f":"SUM(AI74:AI75)","v":20504},null,{"$f":"IF(AE76=0,\"0.0 \",ROUND((AI76/AE76)*100,1))","v":3},null,{"$f":"AM75","v":0},null,{"$f":"SUM(AO74:AO75)","v":694728},null,{"$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,{"$f":"A31","v":10},null,"  TOTAL RATE TT RTP  EXCLUDING RIDERS",null,null,{"$f":"Y70","v":24},null,{"$f":"AA76","v":13109567},null,null,null,{"$f":"AE76+AE71","v":699120},null,{"$f":"ROUND((AE77/AE$85)*100,1)","v":91.7},null,{"$f":"AI76+AI71","v":20504},null,{"$f":"IF(AE77=0,\"0.0 \",ROUND((AI77/AE77)*100,1))","v":2.9},null,{"$f":"AM76+AM71","v":0},null,{"$f":"AO76+AO71","v":699120},null,{"$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$77*AC80,0)","v":865},null,{"$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":865},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,{"$f":"ROUND(AO71*AC81,0)","v":386},null,{"$f":"ROUND((AE81/AE$85)*100,1)","v":0.1},null,{"$f":"L35-AE81","v":33384},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":8648.7000000000007},null,null,null,{"$f":"AE81+AM81","v":386},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":8648.7000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(AA77*RS_PSM,0)","v":61969},null,{"$f":"ROUND((AE82/AE$85)*100,1)","v":8.1},null,{"$f":"L36-AE82","v":0},null,0,null,null,null,61969,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":63220},null,{"$f":"ROUND((AE83/AE$85)*100,1)","v":8.3000000000000007},null,{"$f":"SUM(AI80:AI82)","v":33384},null,52.8,null,{"$f":"SUM(AM80:AM82)","v":0},null,{"$f":"SUM(AO80:AO82)","v":63220},null,52.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39","v":16},null,"  TOTAL RATE  TT RTP INCLUDING RIDERS",null,null,{"$f":"Y77","v":24},null,{"$f":"AA77","v":13109567},null,null,null,{"$f":"AE83+AE77","v":762340},null,100,null,{"$f":"AI83+AI77","v":53888},null,{"$f":"IF(AE85=0,\"0.0 \",ROUND((AI85/AE85)*100,1))","v":7.1},null,{"$f":"AM83+AM77","v":0},null,{"$f":"AO83+AO77","v":762340},null,{"$f":"IF(AO85=0,\"0.0 \",ROUND((AI85/AO85)*100,1))","v":7.1}]
[]
[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":51,"rows_kept":435,"cut":false,"hidden":false,"merged":[[220,19,220,42],[286,19,286,42],[367,19,367,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,{"$f":"'Proposed Rates'!AT11","v":0.35885800000000001}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pole Rate Increases",null,null,null,null,null,null,null,"code"]
[{"$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$1,2)","v":1.74},null,6.44,null,3]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3",null,null,null,null,null,null,null,null,"w30",null,4.78,null,1.72,null,6.36,null,4]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,1.74,null,6.44,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,2.08,null,7.72,null,6]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"},null,null,null,null,null,null,null,null,"a12",null,13.16,null,4.72,null,17.52,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,2.74,null,10.16,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,2.77,null,10.26,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,5.47,null,20.28,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,1.74,null,6.44,null,10]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE",null,null,null,null,null,null,null,null,"f12",null,14.15,null,5.08,null,18.829999999999998,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,3.31,null,12.26,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,3.39,null,12.59,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,4.46,null,16.559999999999999,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,6.59,null,24.44,null,17]
[2,null,"OVERHEAD DISTRIBUTION:"]
[3,null,"MERCURY VAPOR :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual kWh / Light"]
[4,null,"     7,000 LUMEN",null,null,50801,null,{"$f":"ROUND(F21*AC21/12,0)","v":3399434},null,10.54,null,{"$f":"ROUND((F21*J21),0)","v":535443},null,{"$f":"ROUND((L21/L$209)*100,1)","v":35.6},null,{"$f":"ROUND($P$209/$H$209*H21,0)","v":20278},null,{"$f":"L21+P21","v":555721},null,null,null,null,null,null,null,null,null,null,803]
[5,null,"     7,000 LUMEN (OPEN)",null,null,45,null,{"$f":"ROUND(F22*AC22/12,0)","v":3199},null,8.84,null,{"$f":"ROUND((F22*J22),0)","v":398},null,0,null,19,null,{"$f":"L22+P22","v":417},null,null,null,null,null,null,null,null,null,null,853]
[6,null,"     7,000 LUMEN (4)",null,null,9,null,602,null,{"$f":"$J$21+$AG$6","v":16.899999999999999},null,152,null,0,null,4,null,{"$f":"L23+P23","v":156},null,null,null,null,null,null,null,null,null,null,803]
[7,null,"     7,000 LUMEN (5)",null,null,318,null,21280,null,{"$f":"$J$21+$AG$7","v":16.98},null,5400,null,0.4,null,127,null,5527,null,null,null,null,null,null,null,null,null,null,803]
[8,null,"     7,000 LUMEN (6)",null,null,82,null,5487,null,{"$f":"$J$21+$AG$8","v":18.259999999999998},null,1497,null,0.1,null,33,null,{"$f":"L25+P25","v":1530},null,null,null,null,null,null,null,null,null,null,803]
[9,null,"     7,000 LUMEN (8A)",null,null,100,null,6692,null,{"$f":"$J$21+$AG$11","v":20.799999999999997},null,2080,null,0.1,null,40,null,{"$f":"L26+P26","v":2120},null,null,null,null,null,null,null,null,null,null,803]
[10,null,"    10,000 LUMEN",null,null,1370,null,130607,null,12.22,null,16741,null,1.1000000000000001,null,779,null,{"$f":"L27+P27","v":17520},null,null,null,null,null,null,null,null,null,null,1144]
[11,null,"    10,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"$J$27+$AG$7","v":18.66},null,0,null,0,null,{"$f":"ROUND($P$209/$H$209*H28,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,1144]
[12,null,"    21,000 LUMEN",null,null,6706,null,999753,null,16.399999999999999,null,109978,null,7.3,null,{"$f":"ROUND($P$209/$H$209*H29,0)","v":5964},null,{"$f":"L29+P29","v":115942},null,null,null,null,null,null,null,null,null,null,1789]
[13,null,"    21,000 LUMEN (5)",null,null,73,null,10883,null,{"$f":"$J$29+$AG$7","v":22.84},null,1667,null,0.1,null,{"$f":"ROUND($P$209/$H$209*H30,0)","v":65},null,1732,null,null,null,null,null,null,null,null,null,null,1789]
[14,null,"    21,000 LUMEN (6)",null,null,100,null,14908,null,{"$f":"$J$29+$AG$8","v":24.119999999999997},null,2412,null,0.2,null,{"$f":"ROUND($P$209/$H$209*H31,0)","v":89},null,2501,null,null,null,null,null,null,null,null,null,null,1789]
[15,null,"METAL HALIDE:"]
[16,null,"    14,000 LUMEN",null,null,209,null,{"$f":"ROUND(F33*AC33/12,0)","v":13986},null,10.54,null,2203,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":2286},null,null,null,null,null,null,null,null,null,null,803]
[17,null,"    14,000 LUMEN (5)",null,null,36,null,2409,null,{"$f":"$J$33+$AG$7","v":16.98},null,611,null,0,null,14,null,{"$f":"L34+P34","v":625},null,null,null,null,null,null,null,null,null,null,803]
[18,null,"    14,000 LUMEN (6)",null,null,64,null,4283,null,{"$f":"$J$33+$AG$8","v":18.259999999999998},null,1169,null,0.1,null,26,null,{"$f":"L35+P35","v":1195},null,null,null,null,null,null,null,null,null,null,803]
[19,null,"    14,000 LUMEN (10)",null,null,9,null,602,null,{"$f":"$J$33+$AG$13","v":16.98},null,153,null,0,null,4,null,157,null,null,null,null,null,null,null,null,null,null,803]
[20,null,"    20,500 LUMEN",null,null,136,null,12965,null,12.22,null,1662,null,0.1,null,77,null,{"$f":"L37+P37","v":1739},null,null,null,null,null,null,null,null,null,null,1144]
[21,null,"    20,500 LUMEN (6)",null,null,9,null,858,null,{"$f":"$J$37+$AG$8","v":19.940000000000001},null,179,null,0,null,5,null,{"$f":"L38+P38","v":184},null,null,null,null,null,null,null,null,null,null,1144]
[22,null,"    36,000 LUMEN",null,null,0,null,0,null,16.399999999999999,null,0,null,0,null,0,null,{"$f":"L39+P39","v":0},null,null,null,null,null,null,null,null,null,null,1789]
[23,null,"SODIUM VAPOR:"]
[24,null,"     9,500 LUMEN",null,null,14102,null,{"$f":"ROUND(F41*AC41/12,0)","v":572306},null,11.59,null,163442,null,{"$f":"ROUND((L41/L$209)*100,1)","v":10.9},null,{"$f":"ROUND($P$209/$H$209*H41,0)","v":3414},null,{"$f":"L41+P41","v":166856},null,null,null,null,null,null,null,null,null,null,487]
[25,null,"     9,500 LUMEN (OPEN)",null,null,91,null,3693,null,8.73,null,794,null,0.1,null,22,null,{"$f":"L42+P42","v":816},null,null,null,null,null,null,null,null,null,null,487]
[26,null,"     9,500 LUMEN (4)",null,null,36,null,1461,null,{"$f":"$J$41+$AG$6","v":17.95},null,646,null,0,null,9,null,655,null,null,null,null,null,null,null,null,null,null,487]
[27,null,"     9,500 LUMEN (5)",null,null,481,null,19521,null,{"$f":"$J$41+$AG$7","v":18.03},null,8672,null,0.6,null,116,null,{"$f":"L44+P44","v":8788},null,null,null,null,null,null,null,null,null,null,487]
[28,null,"     9,500 LUMEN (6)",null,null,463,null,18790,null,{"$f":"$J$41+$AG$8","v":19.309999999999999},null,8941,null,0.6,null,112,null,{"$f":"L45+P45","v":9053},null,null,null,null,null,null,null,null,null,null,487]
[29,null,"   16,000 LUMEN",null,null,191,null,11317,null,12.68,null,2422,null,0.2,null,68,null,2490,null,null,null,null,null,null,null,null,null,null,711]
[30,null,"   16,000 LUMEN (5)",null,null,9,null,533,null,{"$f":"$J$46+$AG$7","v":19.12},null,172,null,0,null,3,null,{"$f":"L47+P47","v":175},null,null,null,null,null,null,null,null,null,null,711]
[31,null,"   16,000 LUMEN (6)",null,null,82,null,4859,null,{"$f":"$J$46+$AG$8","v":20.399999999999999},null,1673,null,0.1,null,29,null,{"$f":"L48+P48","v":1702},null,null,null,null,null,null,null,null,null,null,711]
[32,null,"   22,000 LUMEN",null,null,3966,null,313314,null,16.45,null,65241,null,4.3,null,1869,null,67110,null,null,null,null,null,null,null,null,null,null,948]
[33,null,"   22,000 LUMEN (4)",null,null,0,null,0,null,{"$f":"$J$49+$AG$6","v":22.81},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,948]
[34,null,"   22,000 LUMEN (5)",null,null,100,null,7900,null,{"$f":"$J$49+$AG$7","v":22.89},null,2289,null,0.2,null,47,null,{"$f":"L51+P51","v":2336},null,null,null,null,null,null,null,null,null,null,948]
[35,null,"   22,000 LUMEN (6)",null,null,54,null,4266,null,{"$f":"$J$49+$AG$8","v":24.169999999999998},null,1305,null,0.1,null,25,null,1330,null,null,null,null,null,null,null,null,null,null,948]
[36,null,"   22,000 LUMEN (8)",null,null,9,null,711,null,{"$f":"$J$49+$AG$10","v":26.61},null,239,null,0,null,4,null,243,null,null,null,null,null,null,null,null,null,null,948]
[37,null,"   27,500 LUMEN",null,null,64,null,5056,null,16.45,null,1053,null,0.1,null,30,null,1083,null,null,null,null,null,null,null,null,null,null,948]
[38,null,"   27,500 LUMEN (6)",null,null,9,null,711,null,{"$f":"$J$54+$AG$8","v":24.169999999999998},null,218,null,0,null,4,null,222,null,null,null,null,null,null,null,null,null,null,948]
[39,null,"   50,000 LUMEN",null,null,7305,null,1192541,null,22.24,null,162463,null,10.8,null,7114,null,169577,null,null,null,null,null,null,null,null,null,null,1959]
[40,null,"   50,000 LUMEN (5)",null,null,191,null,31181,null,{"$f":"$J$56+$AG$7","v":28.68},null,5478,null,0.4,null,186,null,5664,null,null,null,null,null,null,null,null,null,null,1959]
[41,null,"   50,000 LUMEN (6)",null,null,436,null,71177,null,{"$f":"$J$56+$AG$8","v":29.959999999999997},null,13063,null,0.9,null,425,null,13488,null,null,null,null,null,null,null,null,null,null,1959]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$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."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,"($)"]
[42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[44,null,"DECORATIVE SODIUM VAPOR:"]
[45,null,"     9,500 LUMEN RECTILINEAR",null,null,0,null,{"$f":"ROUND(F87*AC87/12,0)","v":0},null,14.4,null,{"$f":"ROUND((F87*J87),0)","v":0},null,{"$f":"ROUND((L87/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H87,0)","v":0},null,{"$f":"L87+P87","v":0},null,null,null,null,null,null,null,null,null,null,487]
[46,null,"   22,000 LUMEN RECTILINEAR",null,null,9,null,767,null,17.88,null,161,null,0,null,5,null,{"$f":"L88+P88","v":166},null,null,null,null,null,null,null,null,null,null,1023]
[47,null,"   50,000 LUMEN RECTILINEAR",null,null,54,null,8816,null,23.77,null,1284,null,0.1,null,53,null,1337,null,null,null,null,null,null,null,null,null,null,1959]
[48,null,"   50,000 LUMEN RECTILINEAR (5)",null,null,136,null,22202,null,{"$f":"$J$89+$AG$7","v":30.21},null,4109,null,0.3,null,132,null,4241,null,null,null,null,null,null,null,null,null,null,1959]
[49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"$J$89+$AG$8","v":31.49},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1959]
[50,null,"   50,000 LUMEN SETBACK",null,null,163,null,26610,null,35.18,null,5734,null,0.4,null,159,null,5893,null,null,null,null,null,null,null,null,null,null,1959]
[51,null,"   50,000 LUMEN SETBACK (6)",null,null,27,null,4408,null,{"$f":"$J$92+$AG$8","v":42.9},null,1158,null,0.1,null,26,null,1184,null,null,null,null,null,null,null,null,null,null,1959]
[52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(F21:F93)","v":88045},null,{"$f":"SUM(H21:H93)","v":6950088},null,null,null,{"$f":"SUM(L21:L93)","v":1132302},null,75.2,null,{"$f":"ROUND(H94*CUR_FAC,0)","v":41457},null,{"$f":"SUM(R21:R93)","v":1173761}]
[]
[53,null,"UNDERGROUND DISTRIBUTION:"]
[54,null,"MERCURY VAPOR:"]
[55,null,"     7,000 LUMEN",null,null,45,null,{"$f":"ROUND(F98*AC98/12,0)","v":3278},null,10.74,null,{"$f":"ROUND((F98*J98),0)","v":483},null,{"$f":"ROUND((L98/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H98,0)","v":20},null,{"$f":"L98+P98","v":503},null,null,null,null,null,null,null,null,null,null,874]
[56,null,"     7,000 LUMEN (OPEN)",null,null,0,null,0,null,8.84,null,0,null,0,null,0,null,{"$f":"L99+P99","v":0},null,null,null,null,null,null,null,null,null,null,853]
[57,null,"     7,000 LUMEN (4)",null,null,145,null,10561,null,{"$f":"$J$98+$AG$6","v":17.100000000000001},null,2480,null,0.2,null,63,null,2543,null,null,null,null,null,null,null,null,null,null,874]
[58,null,"     7,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"$J$98+$AG$7","v":17.18},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[59,null,"     7,000 LUMEN (8)",null,null,245,null,17844,null,{"$f":"$J$98+$AG$10","v":20.9},null,5121,null,0.3,null,106,null,5227,null,null,null,null,null,null,null,null,null,null,874]
[60,null,"  10,000 LUMEN",null,null,0,null,0,null,12.44,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,1215]
[61,null,"  10,000 LUMEN (4)",null,null,64,null,6480,null,{"$f":"$J$103+$AG$6","v":18.8},null,1203,null,0.1,null,39,null,1242,null,null,null,null,null,null,null,null,null,null,1215]
[62,null,"  10,000 LUMEN (8)",null,null,45,null,4556,null,{"$f":"$J$103+$AG$10","v":22.6},null,1017,null,0.1,null,27,null,1044,null,null,null,null,null,null,null,null,null,null,1215]
[63,null,"  21,000 LUMEN",null,null,73,null,11644,null,16.809999999999999,null,1227,null,0.1,null,69,null,1296,null,null,null,null,null,null,null,null,null,null,1914]
[64,null,"  21,000 LUMEN (8)",null,null,100,null,15950,null,{"$f":"$J$106+$AG$10","v":26.97},null,2697,null,0.2,null,95,null,2792,null,null,null,null,null,null,null,null,null,null,1914]
[65,null,"METAL HALIDE:"]
[66,null,"    14,000 LUMEN",null,null,0,null,{"$f":"ROUND(F109*AC109/12,0)","v":0},null,10.74,null,0,null,{"$f":"ROUND((L109/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H109,0)","v":0},null,{"$f":"L109+P109","v":0},null,null,null,null,null,null,null,null,null,null,874]
[67,null,"    20,500 LUMEN",null,null,0,null,0,null,12.44,null,0,null,{"$f":"ROUND((L110/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H110,0)","v":0},null,{"$f":"L110+P110","v":0},null,null,null,null,null,null,null,null,null,null,1215]
[68,null,"    36,000 LUMEN",null,null,0,null,0,null,16.809999999999999,null,0,null,{"$f":"ROUND((L111/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H111,0)","v":0},null,{"$f":"L111+P111","v":0},null,null,null,null,null,null,null,null,null,null,1914]
[69,null,"SODIUM VAPOR:",null,null,null,null,null,null,null,null,0]
[70,null,"     9,500 LUMEN ",null,null,9,null,{"$f":"ROUND(F113*AC113/12,0)","v":365},null,11.59,null,104,null,{"$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":106},null,null,null,null,null,null,null,null,null,null,487]
[71,null,"     9,500 LUMEN (6) ",null,null,9,null,365,null,{"$f":"$J$113+$AG$8","v":19.309999999999999},null,174,null,0,null,2,null,176,null,null,null,null,null,null,null,null,null,null,487]
[72,null,"     9,500 LUMEN (8)",null,null,427,null,17329,null,{"$f":"$J$113+$AG$10","v":21.75},null,9287,null,0.6,null,103,null,{"$f":"L115+P115","v":9390},null,null,null,null,null,null,null,null,null,null,487]
[73,null,"     9,500 LUMEN (10)",null,null,18,null,731,null,{"$f":"$J$113+$AG$13","v":18.03},null,325,null,0,null,4,null,{"$f":"L116+P116","v":329},null,null,null,null,null,null,null,null,null,null,487]
[74,null,"     9,500 LUMEN (13)",null,null,9,null,365,null,{"$f":"$J$113+$AG$16","v":24.18},null,218,null,0,null,2,null,220,null,null,null,null,null,null,null,null,null,null,487]
[75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,8.85,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[76,null,"   16,000 LUMEN",null,null,0,null,0,null,12.64,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,711]
[77,null,"   16,000 LUMEN (6)",null,null,18,null,1067,null,{"$f":"$J$119+$AG$8","v":20.36},null,366,null,0,null,6,null,{"$f":"L120+P120","v":372},null,null,null,null,null,null,null,null,null,null,711]
[78,null,"   22,000 LUMEN",null,null,9,null,711,null,16.45,null,148,null,0,null,4,null,152,null,null,null,null,null,null,null,null,null,null,948]
[79,null,"   22,000 LUMEN (5)",null,null,45,null,3555,null,{"$f":"$J$121+$AG$7","v":22.89},null,1030,null,0.1,null,21,null,1051,null,null,null,null,null,null,null,null,null,null,948]
[80,null,"   22,000 LUMEN (8)",null,null,399,null,31521,null,{"$f":"$J$121+$AG$10","v":26.61},null,10617,null,0.7,null,188,null,{"$f":"L123+P123","v":10805},null,null,null,null,null,null,null,null,null,null,948]
[81,null,"   22,000 LUMEN (8A)",null,null,36,null,2844,null,{"$f":"$J$121+$AG$11","v":26.71},null,962,null,0.1,null,17,null,{"$f":"L124+P124","v":979},null,null,null,null,null,null,null,null,null,null,948]
[82,null,"   27,500 LUMEN",null,null,0,null,0,null,16.52,null,0,null,0,null,0,null,{"$f":"L125+P125","v":0},null,null,null,null,null,null,null,null,null,null,948]
[83,null,"   27,500 LUMEN (9)",null,null,191,null,15089,null,{"$f":"$J$125+$AG$12","v":36.799999999999997},null,7029,null,0.5,null,90,null,7119,null,null,null,null,null,null,null,null,null,null,948]
[84,null,"   50,000 LUMEN",null,null,218,null,35589,null,22.24,null,4848,null,0.3,null,212,null,5060,null,null,null,null,null,null,null,null,null,null,1959]
[85,null,"   50,000 LUMEN (8)",null,null,0,null,0,null,{"$f":"$J$127+$AG$10","v":32.4},null,0,null,0,null,0,null,{"$f":"L128+P128","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[86,null,"   50,000 LUMEN (9)",null,null,100,null,16325,null,{"$f":"$J$127+$AG$12","v":42.519999999999996},null,4252,null,0.3,null,97,null,{"$f":"L129+P129","v":4349},null,null,null,null,null,null,null,null,null,null,1959]
[87,null,"DECORATIVE MERCURY VAPOR:"]
[88,null,"  7,000 LUMEN  TOWN & COUNTRY",null,null,9,null,{"$f":"ROUND(F131*AC131/12,0)","v":640},null,11.1,null,100,null,{"$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":104},null,null,null,null,null,null,null,null,null,null,853]
[89,null,"  7,000 LUMEN TOWN & COUNTRY (3)",null,null,163,null,11587,null,{"$f":"$J$131+$AG$5","v":17.54},null,2859,null,{"$f":"ROUND((L132/L$209)*100,1)","v":0.2},null,69,null,{"$f":"L132+P132","v":2928},null,null,null,null,null,null,null,null,null,null,853]
[90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,4410,null,313478,null,{"$f":"$J$131+$AG$13","v":17.54},null,77351,null,{"$f":"ROUND((L133/L$209)*100,1)-0.1","v":5},null,1870,null,79221,null,null,null,null,null,null,null,null,null,null,853]
[91,null,"  7,000 LUMEN HOLOPHANE",null,null,18,null,1311,null,13.91,null,250,null,{"$f":"ROUND((L134/L$209)*100,1)","v":0},null,8,null,258,null,null,null,null,null,null,null,null,null,null,874]
[92,null,"  7,000 LUMEN HOLOPHANE (10)",null,null,1379,null,100437,null,{"$f":"$J$134+$AG$13","v":20.350000000000001},null,28063,null,1.9,null,599,null,28662,null,null,null,null,null,null,null,null,null,null,874]
[93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,73,null,5317,null,{"$f":"T136+$AG$9","v":49.129999999999995},null,3586,null,0.2,null,32,null,3618,null,31.61,null,null,null,null,null,null,null,null,874]
[94,null,"  7,000 LUMEN GRANVILLE ",null,null,0,null,0,null,11.22,null,0,null,0,null,0,null,{"$f":"L137+P137","v":0},null,null,null,null,null,null,null,null,null,null,853]
[95,null,"  7,000 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$137+$AG$9","v":28.740000000000002},null,0,null,0,null,0,null,{"$f":"L138+P138","v":0},null,null,null,null,null,null,null,null,null,null,853]
[96,null,"  7,000 LUMEN ASPEN",null,null,18,null,1311,null,20.07,null,361,null,0,null,8,null,369,null,null,null,null,null,null,null,null,null,null,874]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."},null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[{"$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."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,"($)"]
[97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[99,null,"DECORATIVE METAL HALIDE:"]
[100,null," 14,000 LUMEN TRADITIONAIRE",null,null,"`",null,{"$f":"ROUND(F168*AC168/12,0)","v":0},null,11.09,null,{"$f":"ROUND((F168*J168),0)","v":0},null,{"$f":"ROUND((L168/L$209)*100,1)","v":0},null,{"$f":"ROUND($P$209/$H$209*H168,0)","v":0},null,{"$f":"L168+P168","v":0},null,null,null,null,null,null,null,null,null,null,853]
[101,null," 14,000 LUMEN TRADITIONAIRE (7)",null,null,45,null,3199,null,{"$f":"$J$168+$AG$9","v":28.61},null,1287,null,0.1,null,19,null,1306,null,null,null,null,null,null,null,null,null,null,853]
[102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,354,null,25164,null,{"$f":"$J$168+$AG$13","v":17.53},null,6206,null,0.4,null,150,null,6356,null,null,null,null,null,null,null,null,null,null,853]
[103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,20.07,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[104,null," 14,000 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$171+$AG$14","v":38.9},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[105,null," 14,000 LUMEN GAS REPLICA",null,null,0,null,0,null,31.72,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[106,null," 14,500 LUMEN GAS REPLICA ",null,null,0,null,0,null,31.72,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,874]
[107,null," 14,500 LUMEN GAS REPLICA (7)",null,null,236,null,17189,null,{"$f":"$J$174+$AG$9","v":49.239999999999995},null,11621,null,0.8,null,103,null,11724,null,null,null,null,null,null,null,null,null,null,874]
[108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,45,null,3278,null,{"$f":"$J$174+$AG$13","v":38.159999999999997},null,1717,null,0.1,null,20,null,1737,null,null,null,null,null,null,null,null,null,null,874]
[]
[109,null,"DECORATIVE SODIUM VAPOR:",null,null,0]
[110,null,"  9,500 LUMEN TOWN & COUNTRY",null,null,73,null,{"$f":"ROUND(F179*AC179/12,0)","v":2963},null,16.079999999999998,null,{"$f":"ROUND((F179*J179),0)","v":1174},null,{"$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":1192},null,null,null,null,null,null,null,null,null,null,487]
[111,null,"  9,500 LUMEN TOWN & COUNTRY (10)",null,null,1434,null,58197,null,{"$f":"$J$179+$AG$13","v":22.52},null,32294,null,2.1,null,347,null,{"$f":"L180+P180","v":32641},null,null,null,null,null,null,null,null,null,null,487]
[112,null,"  9,500 LUMEN HOLOPHANE",null,null,436,null,19329,null,17.420000000000002,null,7595,null,0.5,null,115,null,{"$f":"L181+P181","v":7710},null,null,null,null,null,null,null,null,null,null,532]
[113,null,"  9,500 LUMEN HOLOPHANE (10)",null,null,236,null,10463,null,{"$f":"$J$181+$AG$13","v":23.860000000000003},null,5631,null,0.4,null,62,null,5693,null,null,null,null,"Rectilinear 9500 Lumen",null,null,null,null,null,532]
[114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,100,null,4433,null,{"$f":"$T$183+AG9","v":50.209999999999994},null,{"$f":"ROUND((F183*J183),0)","v":5021},null,0.3,null,26,null,{"$f":"L183+P183","v":5047},null,32.69,null,null,12.76,null,null,null,null,null,532]
[115,null,"  9,500 LUMEN GAS REPLICA (10)",null,null,9,null,399,null,{"$f":"T183+AG13","v":39.129999999999995},null,{"$f":"ROUND((F184*J184),0)","v":352},null,0,null,2,null,{"$f":"L184+P184","v":354},null,null,null,null,null,null,null,null,null,null,532]
[116,null,"  9,500 LUMEN GAS REPLICA (11)",null,null,236,null,10463,null,{"$f":"T183+AG14","v":51.519999999999996},null,12159,null,0.8,null,62,null,12221,null,null,null,null,null,null,null,null,null,null,532]
[117,null,"  9,500 LUMEN ASPEN",null,null,672,null,29792,null,20.28,null,13628,null,0.9,null,178,null,13806,null,null,null,null,null,null,null,null,null,null,532]
[118,null,"  9,500 LUMEN TRADITIONAIRE",null,null,0,null,0,null,16.079999999999998,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,487]
[119,null,"  9,500 LUMEN TRADITIONAIRE (10)",null,null,554,null,22483,null,{"$f":"$J$187+$AG$13","v":22.52},null,12476,null,0.8,null,134,null,12610,null,null,null,null,null,null,null,null,null,null,487]
[120,null,"  9,500 LUMEN GRANVILLE ",null,null,0,null,0,null,20.28,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[121,null,"  9,500 LUMEN GRANVILLE (7)",null,null,0,null,0,null,{"$f":"$J$189+$AG$9","v":37.799999999999997},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[122,null,"  9,500 LUMEN GRANVILLE (10)",null,null,0,null,0,null,{"$f":"$J$189+$AG$13","v":26.720000000000002},null,0,null,0,null,0,null,{"$f":"L191+P191","v":0},null,null,null,null,null,null,null,null,null,null,532]
[123,null,"  9,500 LUMEN GRANVILLE (11)",null,null,0,null,0,null,{"$f":"$J$189+$AG$14","v":39.11},null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,532]
[124,null,"  22,000 LUMEN RECTILINEAR",null,null,0,null,0,null,17.97,null,0,null,0,null,0,null,{"$f":"L193+P193","v":0},null,null,null,null,null,null,null,null,null,null,1023]
[125,null,"  22,000 LUMEN RECTILINEAR (12)",null,null,127,null,10827,null,{"$f":"$J$193+$AG$15","v":30.229999999999997},null,3839,null,0.3,null,65,null,3904,null,null,null,null,null,null,null,null,null,null,1023]
[126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,23.85,null,0,null,0,null,0,null,{"$f":"L195+P195","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[127,null,"  50,000 LUMEN RECTILINEAR (12)",null,null,27,null,4408,null,{"$f":"$J$195+$AG$15","v":36.11},null,975,null,0.1,null,26,null,{"$f":"L196+P196","v":1001},null,null,null,null,null,null,null,null,null,null,1959]
[128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,136,null,22202,null,{"$f":"$J$195+$AG$16","v":36.44},null,4956,null,0.3,null,132,null,{"$f":"L197+P197","v":5088},null,null,null,null,null,null,null,null,null,null,1959]
[129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,35.18,null,0,null,0,null,0,null,{"$f":"L198+P198","v":0},null,null,null,null,null,null,null,null,null,null,1959]
[130,null,"TOTAL UNDERGROUND",null,null,{"$f":"SUM(F98:F198)","v":12995},null,{"$f":"SUM(H98:H198)","v":875039},null,null,null,{"$f":"SUM(L98:L198)","v":287089},null,19.100000000000001,null,{"$f":"ROUND(H199*CUR_FAC,0)","v":5220},null,{"$f":"SUM(R98:R198)","v":292305}]
[131,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[132,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R199-(PRO_BASE_FUEL*H199)+R202)*J201,0)","v":23071},null,{"$f":"ROUND((L201/L$209)*100,1)","v":1.5},null,null,null,{"$f":"L201+P201","v":23071}]
[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$209)*100,1)","v":2.5},null,null,null,{"$f":"L202+P202","v":36989}]
[134,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":60060},null,{"$f":"ROUND((L203/L$209)*100,1)","v":4},null,null,null,{"$f":"SUM(R201:R202)","v":60060}]
[]
[135,null,"ADD'L FACILITIES CHARGE:"]
[136,null,"    OVERHEAD",null,null,4932,null,null,null,0.76,null,{"$f":"ROUND((F206*J206),0)","v":3748},null,{"$f":"ROUND((L206/L$209)*100,1)","v":0.2},null,null,null,{"$f":"L206+P206","v":3748}]
[137,null,"    UNDERGROUND",null,null,20364,null,null,null,1.1000000000000001,null,22400,null,{"$f":"ROUND((L207/L$209)*100,1)","v":1.5},null,null,null,{"$f":"L207+P207","v":22400}]
[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":26148},null,{"$f":"ROUND((L208/L$209)*100,1)","v":1.7},null,0,null,{"$f":"SUM(R206:R207)","v":26148}]
[139,null,"TOTAL RATE SL INCLUDING RIDERS",null,null,{"$f":"F94+F199","v":101040},null,{"$f":"H94+H199","v":7825127},null,null,null,{"$f":"L94+L199+L203+L208","v":1505599},null,100,null,{"$f":"ROUND(H209*CUR_FAC,0)","v":46677},null,{"$f":"R94+R199+R203+R208","v":1552274}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Lighting rate on",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"Tariff Sheet",null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,"less Base Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)",null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$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":133099},null,{"$f":"IF(AE241=0,\"0.0 \",ROUND((AI241/AE241)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA241,0)","v":20278},null,{"$f":"AE241+AM241","v":422622},null,{"$f":"IF(AO241=0,\"0.0 \",ROUND((AI241/AO241)*100,1))","v":31.5},null,null,{"$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,99,null,{"$f":"IF(AE242=0,\"0.0 \",ROUND((AI242/AE242)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA242,0)","v":19},null,{"$f":"AE242+AM242","v":318},null,{"$f":"IF(AO242=0,\"0.0 \",ROUND((AI242/AO242)*100,1))","v":31.1},null,null,{"$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$6","v":12.7},null,114,null,0,null,38,null,{"$f":"IF(AE243=0,\"0.0 \",ROUND((AI243/AE243)*100,1))","v":33.299999999999997},null,4,null,118,null,32.200000000000003]
[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$7","v":12.76},null,4058,null,0.3,null,1342,null,{"$f":"IF(AE244=0,\"0.0 \",ROUND((AI244/AE244)*100,1))","v":33.1},null,127,null,4185,null,32.1]
[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$8","v":13.719999999999999},null,1125,null,0.1,null,372,null,33.1,null,33,null,1158,null,32.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"     7,000 LUMEN (8A)",null,null,100,null,6692,null,{"$f":"AC241+$AC$11","v":15.629999999999999},null,1563,null,0.1,null,517,null,33.1,null,40,null,1603,null,32.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"    10,000 LUMEN",null,null,1370,null,130607,null,9.18,null,12577,null,1,null,4164,null,{"$f":"IF(AE247=0,\"0.0 \",ROUND((AI247/AE247)*100,1))","v":33.1},null,779,null,13356,null,{"$f":"IF(AO247=0,\"0.0 \",ROUND((AI247/AO247)*100,1))","v":31.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"    10,000 LUMEN (5)",null,null,0,null,0,null,{"$f":"AC247+$AC$7","v":14.02},null,{"$f":"ROUND((Y248*AC248),0)","v":0},null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$f":"AC248-AX248","v":11.6},null,null,1144,2.42,2.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"    21,000 LUMEN",null,null,6706,null,999753,null,12.32,null,{"$f":"ROUND((Y249*AC249),0)","v":82618},null,6.8,null,27360,null,{"$f":"IF(AE249=0,\"0.0 \",ROUND((AI249/AE249)*100,1))","v":33.1},null,5964,null,88582,null,{"$f":"IF(AO249=0,\"0.0 \",ROUND((AI249/AO249)*100,1))","v":30.9}]
[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$7","v":17.16},null,1253,null,0.1,null,414,null,{"$f":"IF(AE250=0,\"0.0 \",ROUND((AI250/AE250)*100,1))","v":33},null,65,null,1318,null,31.4,null,null,{"$f":"AC250-AX250","v":13.370000000000001},null,null,1789,3.79,3.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"    21,000 LUMEN (6)",null,null,100,null,14908,null,{"$f":"AC249+$AC$8","v":18.12},null,{"$f":"ROUND((Y251*AC251),0)","v":1812},null,0.1,null,600,null,33.1,null,89,null,{"$f":"AE251+AM251","v":1901},null,31.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"C33","v":"    14,000 LUMEN"},null,null,{"$f":"F33","v":209},null,{"$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":548},null,{"$f":"IF(AE253=0,\"0.0 \",ROUND((AI253/AE253)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA253,0)","v":83},null,{"$f":"AE253+AM253","v":1738},null,{"$f":"IF(AO253=0,\"0.0 \",ROUND((AI253/AO253)*100,1))","v":31.5},null,null,{"$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,152,null,{"$f":"IF(AE254=0,\"0.0 \",ROUND((AI254/AE254)*100,1))","v":33.1},null,14,null,{"$f":"AE254+AM254","v":473},null,{"$f":"IF(AO254=0,\"0.0 \",ROUND((AI254/AO254)*100,1))","v":32.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"    14,000 LUMEN (6)",null,null,64,null,4283,null,{"$f":"$AC$253+$AC$8","v":13.719999999999999},null,878,null,0.1,null,291,null,33.1,null,26,null,904,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"    14,000 LUMEN (10)",null,null,9,null,602,null,{"$f":"$AC$253+$AC$13","v":12.76},null,115,null,0,null,38,null,33,null,4,null,119,null,31.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"    20,500 LUMEN",null,null,136,null,12965,null,9.18,null,{"$f":"ROUND((Y257*AC257),0)","v":1248},null,0.1,null,414,null,{"$f":"IF(AE257=0,\"0.0 \",ROUND((AI257/AE257)*100,1))","v":33.200000000000003},null,77,null,{"$f":"AE257+AM257","v":1325},null,{"$f":"IF(AO257=0,\"0.0 \",ROUND((AI257/AO257)*100,1))","v":31.2},null,null,{"$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,44,null,{"$f":"IF(AE258=0,\"0.0 \",ROUND((AI258/AE258)*100,1))","v":32.6},null,5,null,{"$f":"AE258+AM258","v":140},null,{"$f":"IF(AO258=0,\"0.0 \",ROUND((AI258/AO258)*100,1))","v":31.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"    36,000 LUMEN",null,null,0,null,0,null,12.32,null,{"$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":40614},null,{"$f":"IF(AE261=0,\"0.0 \",ROUND((AI261/AE261)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA261,0)","v":3414},null,{"$f":"AE261+AM261","v":126242},null,{"$f":"IF(AO261=0,\"0.0 \",ROUND((AI261/AO261)*100,1))","v":32.200000000000003},null,null,{"$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,197,null,33,null,22,null,619,null,31.8,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$6","v":13.490000000000002},null,486,null,0,null,160,null,32.9,null,9,null,495,null,32.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,"     9,500 LUMEN (5)",null,null,481,null,19521,null,{"$f":"AC261+$AC$7","v":13.55},null,6518,null,0.5,null,2154,null,33,null,116,null,6634,null,32.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"     9,500 LUMEN (6)",null,null,463,null,18790,null,{"$f":"AC261+$AC$8","v":14.510000000000002},null,6718,null,0.6,null,2223,null,33.1,null,112,null,6830,null,32.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"   16,000 LUMEN",null,null,191,null,11317,null,9.5299999999999994,null,1820,null,0.2,null,602,null,33.1,null,68,null,1888,null,31.9,null,null,{"$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,43,null,{"$f":"IF(AE267=0,\"0.0 \",ROUND((AI267/AE267)*100,1))","v":33.299999999999997},null,3,null,{"$f":"AE267+AM267","v":132},null,{"$f":"IF(AO267=0,\"0.0 \",ROUND((AI267/AO267)*100,1))","v":32.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"   16,000 LUMEN (6)",null,null,82,null,4859,null,{"$f":"$AC$266+$AC$8","v":15.329999999999998},null,{"$f":"ROUND((Y268*AC268),0)","v":1257},null,0.1,null,416,null,{"$f":"IF(AE268=0,\"0.0 \",ROUND((AI268/AE268)*100,1))","v":33.1},null,29,null,{"$f":"AE268+AM268","v":1286},null,{"$f":"IF(AO268=0,\"0.0 \",ROUND((AI268/AO268)*100,1))","v":32.299999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"   22,000 LUMEN",null,null,3966,null,313314,null,12.36,null,49020,null,4.0999999999999996,null,16221,null,{"$f":"IF(AE269=0,\"0.0 \",ROUND((AI269/AE269)*100,1))","v":33.1},null,1869,null,50889,null,31.9,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$7","v":17.2},null,1720,null,0.1,null,569,null,33.1,null,47,null,1767,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"   22,000 LUMEN (6)",null,null,54,null,4266,null,{"$f":"AC269+$AC$8","v":18.16},null,981,null,0.1,null,324,null,33,null,25,null,1006,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"   22,000 LUMEN (8)",null,null,9,null,711,null,{"$f":"AC269+$AC$10","v":19.989999999999998},null,180,null,0,null,59,null,{"$f":"IF(AE273=0,\"0.0 \",ROUND((AI273/AE273)*100,1))","v":32.799999999999997},null,4,null,{"$f":"AE273+AM273","v":184},null,{"$f":"IF(AO273=0,\"0.0 \",ROUND((AI273/AO273)*100,1))","v":32.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"   27,500 LUMEN",null,null,64,null,5056,null,12.36,null,791,null,0.1,null,262,null,{"$f":"IF(AE274=0,\"0.0 \",ROUND((AI274/AE274)*100,1))","v":33.1},null,30,null,{"$f":"AE274+AM274","v":821},null,{"$f":"IF(AO274=0,\"0.0 \",ROUND((AI274/AO274)*100,1))","v":31.9},null,null,{"$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$8","v":18.16},null,163,null,0,null,55,null,33.700000000000003,null,4,null,167,null,32.9,null,null,{"$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,40396,null,{"$f":"IF(AE276=0,\"0.0 \",ROUND((AI276/AE276)*100,1))","v":33.1},null,7114,null,129181,null,{"$f":"IF(AO276=0,\"0.0 \",ROUND((AI276/AO276)*100,1))","v":31.3}]
[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,1362,null,33.1,null,186,{"$f":"SUM(AN243:AN275)","v":0},4302,null,31.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"   50,000 LUMEN (6)",null,null,436,null,71177,null,{"$f":"AC276+$AC$8","v":22.51},null,9814,null,0.8,null,3249,null,{"$f":"IF(AE278=0,\"0.0 \",ROUND((AI278/AE278)*100,1))","v":33.1},null,425,null,10239,null,31.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,"OVERHEAD DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,{"$f":"C87","v":"     9,500 LUMEN RECTILINEAR"},null,null,{"$f":"F87","v":0},null,{"$f":"H87","v":0},null,10.82,null,{"$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,40,null,33.1,null,5,null,{"$f":"AE308+AM308","v":126},null,31.7,null,null,{"$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,320,null,33.200000000000003,null,53,null,1017,null,31.5,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$7","v":22.7},null,3087,null,0.3,null,1022,null,33.1,null,132,null,3219,null,31.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,"   50,000 LUMEN RECTILINEAR (6)",null,null,0,null,0,null,{"$f":"AC309+$AC$8","v":23.66},null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"   50,000 LUMEN SETBACK",null,null,163,null,26610,null,26.43,null,4308,null,0.4,null,1426,null,33.1,null,159,null,4467,null,31.9,null,null,{"$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$8","v":32.229999999999997},null,870,null,0.1,null,288,null,33.1,null,26,null,896,null,32.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"TOTAL OVERHEAD",null,null,{"$f":"SUM(Y241:Y313)","v":88045},null,{"$f":"SUM(AA241:AA313)","v":6950088},null,null,null,{"$f":"SUM(AE241:AE313)","v":850808},null,70.400000000000006,null,{"$f":"SUM(AI241:AI313)","v":281494},null,33.1,null,{"$f":"ROUND(AA314*CUR_FAC,0)","v":41457},null,{"$f":"SUM(AO241:AO313)","v":892267},null,31.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,"UNDERGROUND DISTRIBUTION:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,"MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,{"$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":120},null,{"$f":"IF(AE318=0,\"0.0 \",ROUND((AI318/AE318)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA318,0)","v":20},null,{"$f":"AE318+AM318","v":383},null,{"$f":"IF(AO318=0,\"0.0 \",ROUND((AI318/AO318)*100,1))","v":31.3},null,null,{"$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$6","v":12.850000000000001},null,1863,null,0.2,null,617,null,33.1,null,63,null,1926,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,"     7,000 LUMEN (5)",null,null,0,null,0,null,{"$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$10","v":15.7},null,3847,null,0.3,null,1274,null,33.1,null,106,null,3953,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"  10,000 LUMEN",null,null,0,null,0,null,9.35,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$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$6","v":14.129999999999999},null,904,null,0.1,null,299,null,33.1,null,39,null,943,null,31.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"  10,000 LUMEN (8)",null,null,45,null,4556,null,{"$f":"AC323+$AC$10","v":16.98},null,764,null,0.1,null,253,null,33.1,null,27,null,{"$f":"AE325+AM325","v":791},null,32]
[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,305,null,33.1,null,69,null,991,null,30.8,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$10","v":20.260000000000002},null,2026,null,0.2,null,671,null,33.1,null,95,null,2121,null,31.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,{"$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":26},null,{"$f":"IF(AE333=0,\"0.0 \",ROUND((AI333/AE333)*100,1))","v":33.299999999999997},null,{"$f":"ROUND($AM$429/$AA$429*AA333,0)","v":2},null,{"$f":"AE333+AM333","v":80},null,{"$f":"IF(AO333=0,\"0.0 \",ROUND((AI333/AO333)*100,1))","v":32.5},null,null,{"$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$8","v":14.510000000000002},null,131,null,0,null,43,null,32.799999999999997,null,2,null,133,null,32.299999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,"     9,500 LUMEN (8)",null,null,427,null,17329,null,{"$f":"$AC$333+$AC$10","v":16.34},null,{"$f":"ROUND((Y335*AC335),0)","v":6977},null,0.6,null,2310,null,{"$f":"IF(AE335=0,\"0.0 \",ROUND((AI335/AE335)*100,1))","v":33.1},null,103,null,7080,null,32.6,null,null,{"$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,81,null,{"$f":"IF(AE336=0,\"0.0 \",ROUND((AI336/AE336)*100,1))","v":33.200000000000003},null,4,null,{"$f":"AE336+AM336","v":248},null,{"$f":"IF(AO336=0,\"0.0 \",ROUND((AI336/AO336)*100,1))","v":32.700000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,"     9,500 LUMEN (13)",null,null,9,null,365,null,{"$f":"$AC$333+$AC$16","v":18.170000000000002},null,164,null,0,null,54,null,32.9,null,2,null,166,null,32.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"     9,500 LUMEN (OPEN)",null,null,0,null,0,null,6.65,null,0,null,0,null,0,null,"0.0 ",null,0,null,{"$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,91,null,{"$f":"IF(AE340=0,\"0.0 \",ROUND((AI340/AE340)*100,1))","v":33.1},null,6,null,{"$f":"AE340+AM340","v":281},null,{"$f":"IF(AO340=0,\"0.0 \",ROUND((AI340/AO340)*100,1))","v":32.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"   22,000 LUMEN",null,null,9,null,711,null,12.36,null,111,null,0,null,37,null,33.299999999999997,null,4,null,115,null,32.200000000000003,null,null,{"$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$7","v":17.2},null,774,null,0.1,null,256,null,33.1,null,21,null,795,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"   22,000 LUMEN (8)",null,null,399,null,31521,null,{"$f":"AC341+$AC$10","v":19.989999999999998},null,7976,null,0.7,null,2641,null,33.1,null,188,null,{"$f":"AE343+AM343","v":8164},null,{"$f":"IF(AO343=0,\"0.0 \",ROUND((AI343/AO343)*100,1))","v":32.299999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,"   22,000 LUMEN (8A)",null,null,36,null,2844,null,{"$f":"AC341+$AC$11","v":20.07},null,{"$f":"ROUND((Y344*AC344),0)","v":723},null,0.1,null,239,null,{"$f":"IF(AE344=0,\"0.0 \",ROUND((AI344/AE344)*100,1))","v":33.1},null,17,null,{"$f":"AE344+AM344","v":740},null,{"$f":"IF(AO344=0,\"0.0 \",ROUND((AI344/AO344)*100,1))","v":32.299999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,"   27,500 LUMEN",null,null,0,null,0,null,12.41,null,{"$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,1748,null,{"$f":"IF(AE346=0,\"0.0 \",ROUND((AI346/AE346)*100,1))","v":33.1},null,90,null,{"$f":"AE346+AM346","v":5371},null,{"$f":"IF(AO346=0,\"0.0 \",ROUND((AI346/AO346)*100,1))","v":32.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,"   50,000 LUMEN",null,null,218,null,35589,null,16.71,null,3643,null,0.3,null,1205,null,33.1,null,212,null,{"$f":"AE347+AM347","v":3855},null,{"$f":"IF(AO347=0,\"0.0 \",ROUND((AI347/AO347)*100,1))","v":31.3},null,null,{"$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$12","v":31.950000000000003},null,3195,null,0.3,null,1057,null,33.1,null,97,null,{"$f":"AE349+AM349","v":3292},null,{"$f":"IF(AO349=0,\"0.0 \",ROUND((AI349/AO349)*100,1))","v":32.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,"DECORATIVE MERCURY VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,{"$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":25},null,{"$f":"IF(AE351=0,\"0.0 \",ROUND((AI351/AE351)*100,1))","v":33.299999999999997},null,{"$f":"ROUND($AM$429/$AA$429*AA351,0)","v":4},null,{"$f":"AE351+AM351","v":79},null,31.6,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$5","v":13.18},null,2148,null,0.2,null,711,null,33.1,null,69,null,2217,null,32.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,"  7,000 LUMEN TOWN & COUNTRY (10)",null,null,4410,null,313478,null,{"$f":"AC351+$AC$13","v":13.18},null,58124,null,4.8,null,19227,null,33.1,null,1870,null,59994,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,"  7,000 LUMEN HOLOPHANE",null,null,18,null,1311,null,10.45,null,188,null,0,null,62,null,33,null,8,null,196,null,31.6,null,null,{"$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$13","v":15.29},null,21085,null,1.7,null,6978,null,33.1,null,599,null,21684,null,32.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"  7,000 LUMEN GAS REPLICA (7)",null,null,73,null,5317,null,{"$f":"23.75+AC9","v":36.909999999999997},null,2694,null,0.2,null,892,null,33.1,null,32,null,2726,null,32.700000000000003,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,90,null,33.200000000000003,null,8,null,279,null,32.299999999999997,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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,"less Base Fuel",null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,"SL","STREET LIGHTING -- CO OWNED & MAINTAINED (CONT'D.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,"UNDERGROUND DISTRIBUTION (CONT'D.):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"DECORATIVE METAL HALIDE:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,{"$f":"C168","v":" 14,000 LUMEN TRADITIONAIRE"},null,null,{"$f":"F168","v":"`"},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$9","v":21.490000000000002},null,967,null,0.1,null,320,null,33.1,null,19,null,986,null,32.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null," 14,000 LUMEN TRADITIONAIRE (10)",null,null,354,null,25164,null,{"$f":"AC388+$AC$13","v":13.17},null,4662,null,0.4,null,1544,null,33.1,null,150,null,4812,null,32.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null," 14,000 LUMEN GRANVILLE",null,null,0,null,0,null,15.08,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,{"$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$9","v":36.989999999999995},null,8730,null,0.7,null,2891,null,33.1,null,103,null,8833,null,32.700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null," 14,500 LUMEN GAS REPLICA (10)",null,null,45,null,3278,null,{"$f":"$AC$394+$AC$13","v":28.669999999999998},null,1290,null,0.1,null,427,null,33.1,null,20,null,1310,null,32.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,"DECORATIVE SODIUM VAPOR:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,{"$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":292},null,{"$f":"IF(AE399=0,\"0.0 \",ROUND((AI399/AE399)*100,1))","v":33.1},null,{"$f":"ROUND($AM$429/$AA$429*AA399,0)","v":18},null,{"$f":"AE399+AM399","v":900},null,32.4,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$13","v":16.920000000000002},null,24263,null,2,null,8031,null,33.1,null,347,null,24610,null,32.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"  9,500 LUMEN HOLOPHANE",null,null,436,null,19329,null,13.09,null,5707,null,0.5,null,1888,null,33.1,null,115,null,5822,null,32.4,null,null,{"$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$13","v":17.93},null,4231,null,0.4,null,1400,null,33.1,null,62,null,4293,null,32.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,"  9,500 LUMEN GAS REPLICA (7)",null,null,100,null,4433,null,{"$f":"24.56+AC9","v":37.72},null,{"$f":"ROUND((Y403*AC403),0)","v":3772},null,0.3,null,1249,null,{"$f":"IF(AE403=0,\"0.0 \",ROUND((AI403/AE403)*100,1))","v":33.1},null,26,null,{"$f":"AE403+AM403","v":3798},null,{"$f":"IF(AO403=0,\"0.0 \",ROUND((AI403/AO403)*100,1))","v":32.9},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,{"$f":"ROUND((Y404*AC404),0)","v":265},null,0,null,87,null,32.799999999999997,null,2,null,{"$f":"AE404+AM404","v":267},null,{"$f":"IF(AO404=0,\"0.0 \",ROUND((AI404/AO404)*100,1))","v":32.6},null,null,{"$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,{"$f":"24.56+AC14","v":38.71},null,9136,null,0.8,null,3023,null,{"$f":"IF(AE405=0,\"0.0 \",ROUND((AI405/AE405)*100,1))","v":33.1},null,62,null,9198,null,32.9,null,null,{"$f":"AC405-AX405","v":37.58},null,null,532,{"$f":"ROUND((AW405/12)*CUR_BASE_FUEL,2)","v":1.1299999999999999},{"$f":"ROUND((AW405/12)*PRO_BASE_FUEL,2)","v":1.1299999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,"  9,500 LUMEN ASPEN",null,null,672,null,29792,null,15.24,null,10241,null,0.8,null,3387,null,{"$f":"IF(AE406=0,\"0.0 \",ROUND((AI406/AE406)*100,1))","v":33.1},null,178,null,10419,null,32.5]
[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$13","v":16.920000000000002},null,9374,null,0.8,null,3102,null,{"$f":"IF(AE408=0,\"0.0 \",ROUND((AI408/AE408)*100,1))","v":33.1},null,134,null,9508,null,32.6]
[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$15","v":22.71},null,2884,null,0.2,null,955,null,{"$f":"IF(AE414=0,\"0.0 \",ROUND((AI414/AE414)*100,1))","v":33.1},null,65,null,2949,null,{"$f":"IF(AO414=0,\"0.0 \",ROUND((AI414/AO414)*100,1))","v":32.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,"  50,000 LUMEN RECTILINEAR",null,null,0,null,0,null,17.920000000000002,null,0,null,0,null,0,null,{"$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$15","v":27.130000000000003},null,733,null,0.1,null,242,null,33,null,26,null,759,null,31.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"  50,000 LUMEN RECTILINEAR (13)",null,null,136,null,22202,null,{"$f":"AC415+$AC$16","v":27.380000000000003},null,3724,null,0.3,null,1232,null,33.1,null,132,null,3856,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"  50,000 LUMEN SETBACK",null,null,0,null,0,null,26.43,null,0,null,0,null,0,null,"0.0 ",null,0,null,0,null,"0.0 ",null,null,22.28,null,null,1959,4.1500000000000004,4.1500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,"TOTAL UNDERGROUND",null,null,{"$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$429)*100,1)","v":17.8},null,{"$f":"SUM(AI318:AI418)","v":71382},null,33.1,null,{"$f":"ROUND(AA419*CUR_FAC,0)","v":5220},null,{"$f":"SUM(AO318:AO418)","v":220923},null,32.299999999999997]
[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$314+AE426+AE427-(CUR_BASE_FUEL*AA429)+AO422)*AC421,0)","v":85449},null,{"$f":"ROUND((AE421/AE$429)*100,1)","v":7.1},null,{"$f":"L201-AE421","v":-62378},null,{"$f":"IF(AE421=0,\"0.0 \",ROUND((AI421/AE421)*100,1))","v":-73},null,null,null,{"$f":"AE421+AM421","v":85449},null,{"$f":"IF(AO421=0,\"0.0 \",ROUND((AI421/AO421)*100,1))","v":-73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AE421:AE422)","v":122438},null,10.1,null,{"$f":"SUM(AI421:AI422)","v":-62378},null,{"$f":"IF(AE423=0,\"0.0 \",ROUND((AI423/AE423)*100,1))","v":-50.9},null,null,null,{"$f":"SUM(AO421:AO422)","v":122438},null,-50.9]
[]
[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":937},null,{"$f":"IF(AE426=0,\"0.0 \",ROUND((AI426/AE426)*100,1))","v":33.299999999999997},null,null,null,{"$f":"AE426+AM426","v":2811},null,{"$f":"IF(AO426=0,\"0.0 \",ROUND((AI426/AO426)*100,1))","v":33.299999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5498},null,{"$f":"IF(AE427=0,\"0.0 \",ROUND((AI427/AE427)*100,1))","v":32.5},null,null,null,{"$f":"AE427+AM427","v":16902},null,{"$f":"IF(AO427=0,\"0.0 \",ROUND((AI427/AO427)*100,1))","v":32.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":6435},null,32.6,null,0,null,{"$f":"SUM(AO426:AO427)","v":19713},null,{"$f":"IF(AO428=0,\"0.0 \",ROUND((AI428/AO428)*100,1))","v":32.6}]
[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":1208666},null,100,null,{"$f":"AI314+AI419+AI423+AI428","v":296933},null,24.6,null,{"$f":"ROUND(AA429*CUR_FAC,0)","v":46677},null,{"$f":"AO314+AO419+AO423+AO428","v":1255341},null,23.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,"(5) WITH 35' WOOD POLE.",null,null,null,null,null,"(9) WITH 30' ALUM POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."},null,null,null,null,null,null,null,null,null,null,"(6) WITH 40' WOOD POLE.",null,null,null,null,null,"(10) WITH 17' FIBERGLASS POLE."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":43,"rows_kept":102,"cut":false,"hidden":false,"merged":[[60,19,60,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,"LEGEND"]
[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",null,null,"formula"]
[" 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,"input"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"TL","TRAFFIC LIGHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LT_COS_RATE Increase"]
[2,null,null,"    SERVICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rounding"]
[3,null,"(A) WHERE COMPANY"]
[4,null,"SUPPLIES ENERGY ONLY (3):"]
[]
[5,null,"  ALL CONSUMPTION",null,null,87060,null,{"$f":"Y24+Y39","v":1442664},null,5.7814999999999998E-2,null,{"$f":"ROUND((H24*J24),0)","v":83408},null,{"$f":"ROUND((L24/L$47)*100,1)","v":87.9},null,{"$f":"ROUND($P$47/$H$47*H24,0)","v":8605},null,{"$f":"L24+P24","v":92013},null,null,null,null,null,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,0,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,0,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,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,{"$f":"L39+L32+L24","v":83408},null,{"$f":"ROUND((L40/L$47)*100,1)","v":87.9},null,{"$f":"P39+P32+P24","v":8605},null,{"$f":"R39+R32+R24","v":92013}]
[]
[18,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[19,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R40-(PRO_BASE_FUEL*H40)+R44)*J43,0)","v":4672},null,{"$f":"ROUND((L43/L$47)*100,1)","v":4.9000000000000004},null,null,null,{"$f":"L43+P43","v":4672}]
[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$47)*100,1)","v":7.2},null,null,null,{"$f":"L44+P44","v":6819}]
[21,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L44)","v":11491},null,{"$f":"ROUND((L45/L$47)*100,1)","v":12.1},null,null,null,{"$f":"SUM(R43:R44)","v":11491}]
[]
[22,null,"    TOTAL RATE TL INCLUDING RIDERS",null,null,{"$f":"F40","v":106140},null,{"$f":"H40","v":1442664},null,null,null,{"$f":"L45+L40","v":94899},null,100,null,{"$f":"ROUND(H47*CUR_FAC,0)","v":8605},null,{"$f":"R45+R40","v":103504}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"TL","TRAFFIC LIGHTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"    SERVICE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"(A) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"SUPPLIES ENERGY ONLY (3):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"  ALL CONSUMPTION",null,null,{"$f":"F24","v":87060},null,{"$f":"Y24","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":51994},null,{"$f":"ROUND((AI75/AE75)*100,1)","v":165.5},null,{"$f":"ROUND($AM$98/$AA$98*AA75,0)","v":4314},null,{"$f":"AE75+AM75","v":35728},null,{"$f":"ROUND((AI75/AO75)*100,1)","v":145.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"(B) WHERE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"SUPPLIES ENERGY FROM A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"SEPARATELY METERED SOURCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"AND PROVIDES LIMITED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"MAINTENANCE:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"  ALL CONSUMPTION",null,null,{"$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,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":"Y39","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,{"$f":"ROUND((AI90/AO90)*100,1)","v":-91.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"  TOTAL RATE TL  EXCLUDING RIDERS",null,null,{"$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":4061},null,{"$f":"ROUND((AI91/AE91)*100,1)","v":5.0999999999999996},null,{"$f":"AM90+AM83+AM75","v":8605},null,{"$f":"AO90+AO83+AO75","v":87952},null,{"$f":"ROUND((AI91/AO91)*100,1)","v":4.5999999999999996}]
[]
[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":-442},null,{"$f":"IF(AE94=0,0,ROUND((AI94/AE94)*100,1))","v":-8.6},null,null,null,{"$f":"AE94+AM94","v":5114},null,{"$f":"IF(AO94=0,0,ROUND((AI94/AO94)*100,1))","v":-8.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-442},null,{"$f":"ROUND((AI96/AE96)*100,1)","v":-3.7},null,null,null,{"$f":"SUM(AO94:AO95)","v":11933},null,{"$f":"ROUND((AI96/AO96)*100,1)","v":-3.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3619},null,{"$f":"ROUND((AI98/AE98)*100,1)","v":4},null,{"$f":"ROUND(AA98*CUR_FAC,0)","v":8605},null,{"$f":"AO96+AO91","v":99885},null,{"$f":"ROUND((AI98/AO98)*100,1)","v":3.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
["PROPOSED ANNUALIZED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED",null,null,"formula",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL",null,null,null,null,null,null,"Tariff Sheet"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE",null,null,"input",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,"LT_COS_RATE Increase"]
[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,"rounding"]
[1,null,"UOLS","UNMETERED OUTDOOR LIGHTING SERV"]
[]
[2,null,"BASE RATE",null,null,109668,null,7267796,null,5.6957000000000001E-2,null,{"$f":"ROUND((H21*J21),0)","v":413952},null,{"$f":"ROUND((L21/L$28)*100,1)","v":87.8},null,{"$f":"P28","v":43352},null,{"$f":"P21+L21","v":457304},null,null,null,null,null,null,{"$f":"J21-PRO_BASE_FUEL","v":3.1556000000000001E-2}]
[]
[3,null,"RIDERS NOT INCLUDED IN RATES ABOVE:"]
[4,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R21-(PRO_BASE_FUEL*H21)+R25)*J24,0)","v":23070},null,{"$f":"ROUND((L24/L$28)*100,1)","v":4.9000000000000004},null,null,null,{"$f":"P24+L24","v":23070}]
[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$21*J25,0)","v":34355},null,{"$f":"ROUND((L25/L$28)*100,1)","v":7.3},null,null,null,{"$f":"P25+L25","v":34355}]
[6,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L25)","v":57425},null,{"$f":"ROUND((L26/L$28)*100,1)","v":12.2},null,null,null,{"$f":"SUM(R24:R25)","v":57425}]
[]
[7,null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"F21","v":109668},null,{"$f":"H21","v":7267796},null,null,null,{"$f":"L21+L26","v":471377},null,{"$f":"SUM(N21,N26)","v":100},null,{"$f":"ROUND(H28*CUR_FAC,0)","v":43352},null,{"$f":"R21+R26","v":514729}]
[]
[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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE",null,null,null,"Lighting rate on"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"less Base Fuel",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-2},{"$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":7267796},null,4.2792999999999998E-2,null,{"$f":"ROUND((AA56*AC56),0)","v":311011},null,{"$f":"ROUND((AE56/AE$63)*100,1)","v":85.6},null,{"$f":"L21-AE56","v":102941},null,{"$f":"ROUND((AI56/AE56)*100,1)","v":33.1},null,{"$f":"ROUND($AM$63/$AA$63*AA56,0)","v":43352},null,{"$f":"AE56+AM56","v":354363},null,{"$f":"ROUND((AI56/AO56)*100,1)","v":29},null,null,null,{"$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,{"$f":"ROUND((AO56-(CUR_BASE_FUEL*AA56)+AO60)*AC59,0)","v":17959},null,{"$f":"ROUND((AE59/AE$63)*100,1)","v":4.9000000000000004},null,{"$f":"L24-AE59","v":5111},null,{"$f":"IF(AE59=0,0,ROUND((AI59/AE59)*100,1))","v":28.5},null,null,null,{"$f":"AE59+AM59","v":17959},null,{"$f":"IF(AO59=0,0,ROUND((AI59/AO59)*100,1))","v":28.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$56*AC60,0)","v":34355},null,{"$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":34355},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,{"$f":"SUM(AE59:AE60)","v":52314},null,{"$f":"ROUND((AE61/AE$63)*100,1)","v":14.4},null,{"$f":"SUM(AI59:AI60)","v":5111},null,9.8000000000000007,null,null,null,{"$f":"SUM(AO59:AO60)","v":52314},null,9.8000000000000007]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":7},null,"TOTAL RATE UOLS INCLUDING RIDERS",null,null,{"$f":"Y56","v":109668},null,{"$f":"AA56","v":7267796},null,null,null,{"$f":"AE61+AE56","v":363325},null,100,null,{"$f":"AI56+AI61","v":108052},null,{"$f":"ROUND((AI63/AE63)*100,1)","v":29.7},null,{"$f":"ROUND(AA63*CUR_FAC,0)","v":43352},null,{"$f":"AO61+AO56","v":406677},null,{"$f":"ROUND((AI63/AO63)*100,1)","v":26.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND"]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 18 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 18 OF 24"},null,null,null,null,"formula"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"},null,null,null,null,"input"]
["PROPOSED ANNUALIZED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LT_COS_RATE Increase"]
[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",null,null,null,null,"rounding"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"NSU","NON STANDARD STREET LIGHT UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel"]
[2,null,"(A) COMPANY OWNED"]
[3,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[4,null,"  2,500 LUMEN SERIES",null,null,0,null,{"$f":"ROUND(F22*786/12,0)","v":0},null,13.6,null,{"$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,{"$f":"J22-AY72","v":12.299999999999999}]
[5,null,"  2,500 LUMEN MULTIPLE",null,null,128,null,{"$f":"ROUND(F23*786/12,0)","v":8384},null,10.62,null,{"$f":"ROUND((F23*J23),0)","v":1359},null,{"$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":1409},null,null,null,null,null,null,{"$f":"J23-AY73","v":8.9599999999999991}]
[6,null,"(2) HOLOPHANE DECORATIVE:"]
[7,null,"  10,000 LUMEN MV W "]
[8,null,"     17' FIBERGLASS POLE",null,null,332,null,{"$f":"ROUND(F26*1215/12,0)","v":33615},null,24.8,null,{"$f":"ROUND((F26*J26),0)","v":8234},null,{"$f":"ROUND((L26/L$45)*100,1)","v":8.5},null,{"$f":"ROUND($P$45/$H$45*H26,0)","v":201},null,{"$f":"L26+P26","v":8435},null,null,null,null,null,null,{"$f":"J26-AY76","v":22.23}]
[9,null,"(3) STREET LGT UNITS (OH)"]
[10,null,"    2,500 LUMEN INDANDESCENT",null,null,750,null,{"$f":"ROUND(F28*786/12,0)","v":49125},null,10.53,null,{"$f":"ROUND((F28*J28),0)","v":7898},null,{"$f":"ROUND((L28/L$45)*100,1)","v":8.1999999999999993},null,{"$f":"ROUND($P$45/$H$45*H28,0)","v":293},null,{"$f":"L28+P28","v":8191},null,null,null,null,null,null,{"$f":"J28-AY78","v":8.8699999999999992}]
[11,null,"    2,500 LUMEN MERCURY VAPOR",null,null,6544,null,{"$f":"ROUND(F29*453/12,0)","v":247036},null,9.92,null,{"$f":"ROUND((F29*J29),0)","v":64916},null,{"$f":"ROUND((L29/L$45)*100,1)","v":67},null,{"$f":"ROUND($P$45/$H$45*H29,0)","v":1474},null,{"$f":"L29+P29","v":66390},null,null,null,null,null,null,{"$f":"J29-AY79","v":8.9600000000000009}]
[12,null,"  21,000 LUMEN MERCURY VAPOR",null,null,364,null,{"$f":"ROUND(F30*1914/12,0)","v":58058},null,15.93,null,{"$f":"ROUND((F30*J30),0)","v":5799},null,{"$f":"ROUND((L30/L$45)*100,1)","v":6},null,{"$f":"P31-P22-P23-P26-P28-P29","v":346},null,{"$f":"L30+P30","v":6145},null,null,null,null,null,null,{"$f":"J30-AY80","v":11.879999999999999}]
[13,null,"TOTAL COMPANY OWNED",null,null,{"$f":"SUM(F22:F30)","v":8118},null,{"$f":"SUM(H22:H30)","v":396218},null,null,null,{"$f":"SUM(L22:L30)","v":88206},null,{"$f":"ROUND((L31/L$45)*100,1)","v":91},null,{"$f":"ROUND($P$45/$H$45*H31,0)","v":2364},null,{"$f":"SUM(R22:R30)","v":90570}]
[]
[14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[16,null,"  2,500 LUMEN SERIES",null,null,0,null,{"$f":"ROUND(F35*616/12,0)","v":0},null,8.07,null,{"$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,{"$f":"J35-AY85","v":6.7660820000000008}]
[17,null,"  2,500 LUMEN MULTIPLE",null,null,54,null,{"$f":"ROUND(F36*786/12,0)","v":3537},null,10.26,null,{"$f":"ROUND((F36*J36),0)","v":554},null,{"$f":"ROUND((L36/L$45)*100,1)","v":0.6},null,{"$f":"ROUND($P$45/$H$45*H36,0)","v":21},null,{"$f":"L36+P36","v":575},null,null,null,null,null,null,{"$f":"J36-AY86","v":8.596233999999999}]
[18,null,"TOTAL CUSTOMER OWNED",null,null,{"$f":"SUM(F35:F36)","v":54},null,{"$f":"SUM(H35:H36)","v":3537},null,null,null,{"$f":"SUM(L35:L36)","v":554},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":575}]
[19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$f":"F37+F31","v":8172},null,{"$f":"H37+H31","v":399755},null,null,null,{"$f":"L37+L31","v":88760},null,{"$f":"ROUND((L38/L$45)*100,1)","v":91.6},null,{"$f":"P37+P31","v":2385},null,{"$f":"R37+R31","v":91145}]
[]
[20,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[21,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R38-(PRO_BASE_FUEL*H38)+R42)*J41,0)","v":6227},null,{"$f":"ROUND((L41/L$45)*100,1)","v":6.4},null,null,null,{"$f":"L41+P41","v":6227}]
[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$45)*100,1)","v":2},null,null,null,{"$f":"L42+P42","v":1890}]
[23,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L41:L42)","v":8117},null,{"$f":"ROUND((L43/L$45)*100,1)","v":8.4},null,null,null,{"$f":"SUM(R41:R42)","v":8117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001]
[24,null,"TOTAL RATE NSU INCLUDING RIDERS",null,null,{"$f":"F31+F37","v":8172},null,{"$f":"H31+H37","v":399755},null,null,null,{"$f":"L43+L38","v":96877},null,100,null,{"$f":"ROUND(H45*CUR_FAC,0)","v":2385},null,{"$f":"R43+R38","v":99262}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,null,null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"Lighting rate on",null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)",null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"NSU","NON STANDARD STREET LIGHT UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"(A) COMPANY OWNED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"  2,500 LUMEN SERIES",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,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,0,null,{"$f":"ROUND($AM$95/$AA$95*AA72,0)","v":0},null,{"$f":"AE72+AM72","v":0},null,0,null,null,null,{"$f":"AC72-AX72","v":8.92},null,616,{"$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":338},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA73,0)","v":50},null,{"$f":"AE73+AM73","v":1071},null,0,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":2049},null,{"$f":"ROUND((AI76/AE76)*100,1)","v":33.1},null,{"$f":"ROUND($AM$95/$AA$95*AA76,0)","v":201},null,{"$f":"AE76+AM76","v":6386},null,{"$f":"ROUND((AI76/AO76)*100,1)","v":32.1},null,null,null,{"$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":1965},null,{"$f":"ROUND((AI78/AE78)*100,1)","v":33.1},null,{"$f":"ROUND($AM$95/$AA$95*AA78,0)","v":293},null,{"$f":"AE78+AM78","v":6226},null,{"$f":"ROUND((AI78/AO78)*100,1)","v":31.6},null,null,null,{"$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$95)*100,1)-0.1","v":65.900000000000006},null,{"$f":"L29-AE79","v":16163},null,{"$f":"ROUND((AI79/AE79)*100,1)","v":33.200000000000003},null,{"$f":"ROUND($AM$95/$AA$95*AA79,0)-1","v":1473},null,{"$f":"AE79+AM79","v":50226},null,{"$f":"ROUND((AI79/AO79)*100,1)","v":32.200000000000003},null,null,null,{"$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":1442},null,{"$f":"ROUND((AI80/AE80)*100,1)","v":33.1},null,{"$f":"ROUND($AM$95/$AA$95*AA80,0)","v":346},null,{"$f":"AE80+AM80","v":4703},null,{"$f":"ROUND((AI80/AO80)*100,1)","v":30.7},null,null,null,{"$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":89.600000000000009},null,{"$f":"SUM(AI72:AI80)","v":21957},null,{"$f":"ROUND((AI81/AE81)*100,1)","v":33.1},null,{"$f":"ROUND($AM$95/$AA$95*AA81,0)","v":2364},null,{"$f":"AE81+AM81","v":68613},null,{"$f":"ROUND((AI81/AO81)*100,1)","v":32}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"(B) CUSTOMER OWNED WITH LTD MAINT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"(1) BOULEVARD INCANDESCENT(UG):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"  2,500 LUMEN SERIES",null,null,{"$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,0,null,{"$f":"ROUND($AM$95/$AA$95*AA85,0)","v":0},null,{"$f":"AE85+AM85","v":0},null,0,null,null,null,{"$f":"AC85-AX85","v":4.7560819999999993},null,616,{"$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":138},null,0,null,{"$f":"ROUND($AM$95/$AA$95*AA86,0)","v":21},null,{"$f":"AE86+AM86","v":437},null,0,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":138},null,{"$f":"ROUND((AI87/AE87)*100,1)","v":33.200000000000003},null,{"$f":"ROUND($AM$95/$AA$95*AA87,0)","v":21},null,{"$f":"SUM(AO85:AO86)","v":437},null,{"$f":"ROUND((AI87/AO87)*100,1)","v":31.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"  TOTAL RATE NSU  EXCLUDING RIDERS",null,null,{"$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":22095},null,{"$f":"ROUND((AI88/AE88)*100,1)","v":33.1},null,{"$f":"AM87+AM81","v":2385},null,{"$f":"AO87+AO81","v":69050},null,{"$f":"ROUND((AI88/AO88)*100,1)","v":32}]
[]
[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":879},null,{"$f":"IF(AE91=0,0,ROUND((AI91/AE91)*100,1))","v":16.399999999999999},null,null,null,{"$f":"AE91+AM91","v":5348},null,{"$f":"IF(AO91=0,0,ROUND((AI91/AO91)*100,1))","v":16.399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":879},null,12.1,null,null,null,{"$f":"SUM(AO91:AO92)","v":7238},null,12.1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":22974},null,{"$f":"ROUND((AI95/AE95)*100,1)","v":31.1},null,{"$f":"ROUND(AA95*CUR_FAC,0)","v":2385},null,{"$f":"AO88+AO93","v":76288},null,{"$f":"ROUND((AI95/AO95)*100,1)","v":30.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"formula"]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 19 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 19 OF 24"},null,null,null,null,"input"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"},null,null,null,null,"LT_COS_RATE Increase"]
["PROPOSED ANNUALIZED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rounding"]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)/",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"Lighting rate on"]
[1,null,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[2,null," CUST OWNED/LTD MAINT"]
[3,null,"  STANDARD UNIT-COBRAHEAD"]
[4,null,"    MERCURY VAPOR --"]
[5,null,"     7,000 LUMEN",null,null,0,null,0,null,6.27,null,{"$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,{"$f":"J22-AY95","v":4.5699999999999994}]
[6,null,"   10,000 LUMEN",null,null,0,null,0,null,8.01,null,{"$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,{"$f":"J23-AY96","v":5.59}]
[7,null,"   21,000 LUMEN",null,null,0,null,0,null,11.14,null,{"$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,{"$f":"J24-AY97","v":7.3500000000000005}]
[]
[8,null,"  METAL HALIDE --"]
[9,null,"   14,000 LUMEN",null,null,0,null,0,null,6.27,null,{"$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,{"$f":"J27-AY100","v":4.5699999999999994}]
[10,null,"   20,500 LUMEN",null,null,0,null,0,null,8.01,null,{"$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,{"$f":"J28-AY101","v":5.59}]
[11,null,"   36,000 LUMEN",null,null,0,null,0,null,11.14,null,{"$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,{"$f":"J29-AY102","v":7.3500000000000005}]
[]
[12,null,"  SODIUM VAPOR--"]
[13,null,"    9,500 LUMEN",null,null,0,null,{"$f":"ROUND(F32*487/12,0)","v":0},null,7.45,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,{"$f":"J32-AY105","v":6.42}]
[14,null,"   16,000 LUMEN",null,null,0,null,0,null,8.35,null,{"$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,{"$f":"J33-AY106","v":6.84}]
[15,null,"   22,000 LUMEN",null,null,0,null,0,null,9.1999999999999993,null,{"$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,{"$f":"J34-AY107","v":7.1899999999999995}]
[16,null,"   27,500 LUMEN",null,null,0,null,0,null,9.1999999999999993,null,{"$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,{"$f":"J35-AY108","v":7.1899999999999995}]
[17,null,"   50,000 LUMEN",null,null,0,null,0,null,12.58,null,{"$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,{"$f":"J36-AY109","v":8.43}]
[]
[18,null,"DECORATIVE UNITS:"]
[19,null,"   7,000 LUMEN MERCURY VAPOR--"]
[20,null,"    HOLOPHANE",null,null,0,null,0,null,7.95,null,{"$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,{"$f":"J40-AY113","v":6.1}]
[21,null,"    TOWN & COUNTRY",null,null,0,null,0,null,7.87,null,{"$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,{"$f":"J41-AY114","v":6.0600000000000005}]
[22,null,"    GAS REPLICA",null,null,0,null,0,null,7.95,null,{"$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,{"$f":"J42-AY115","v":6.1}]
[23,null,"    ASPEN",null,null,0,null,0,null,7.95,null,{"$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,{"$f":"J43-AY116","v":6.1}]
[]
[24,null," 14,000 LUMEN METAL HALIDE--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current","proposed"]
[25,null,"    TRADITIONAIRE",null,null,0,null,0,null,7.87,null,{"$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,{"$f":"J46-AY119","v":6.0600000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"annual kwh","base fuel","base fuel"]
[26,null,"    GRANVILLE ACORN",null,null,0,null,0,null,7.95,null,{"$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,{"$f":"J47-AY120","v":6.1}]
[27,null,"    GAS REPLICA",null,null,0,null,0,null,7.95,null,{"$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,{"$f":"J48-AY121","v":6.1}]
[]
[28,null,"  9,500 LUMEN SODIUM VAPOR--"]
[29,null,"    TOWN & COUNTRY",null,null,0,null,0,null,7.35,null,{"$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,{"$f":"J51-AY124","v":6.3199999999999994}]
[30,null,"    TRADITIONAIRE",null,null,0,null,0,null,7.35,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.3199999999999994]
[31,null,"    GRANVILLE ACORN",null,null,0,null,0,null,7.67,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,7.35,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.3199999999999994]
[33,null,"    ASPEN",null,null,0,null,0,null,7.67,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.54]
[34,null,"    HOLOPHANE",null,null,0,null,0,null,7.67,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.54]
[35,null,"    GAS REPLICA",null,null,0,null,0,null,7.67,null,0,null,0,null,0,null,0,null,null,null,null,null,null,6.54,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,9.74,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,{"$f":"J60-AY133","v":7.57}]
[38,null,"    50,000 LUMEN (RECTILINEAR)",null,null,0,null,0,null,13,null,{"$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,{"$f":"J61-AY134","v":8.85}]
[]
[39,null," CUST OWNED/CUST MAINT"]
[40,null,"ENERGY ONLY",null,null,2064,null,{"$f":"7607*12","v":91284},null,5.6957000000000001E-2,null,{"$f":"ROUND((H64*J64),0)","v":5199},null,{"$f":"ROUND((L64/L$72)*100,1)","v":87.8},null,{"$f":"ROUND((P$72/H$72)*H64,0)","v":545},null,{"$f":"P64+L64","v":5744},null,null,null,null,null,null,{"$f":"J64-PRO_BASE_FUEL","v":3.1556000000000001E-2}]
[41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F64)","v":2064},null,{"$f":"SUM(H22:H64)","v":91284},null,null,null,{"$f":"SUM(L22:L64)","v":5199},null,{"$f":"ROUND((L65/L$72)*100,1)","v":87.8},null,{"$f":"SUM(P22:P64)","v":545},null,{"$f":"SUM(R22:R64)","v":5744}]
[]
[42,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[43,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R65-(PRO_BASE_FUEL*H65)+R69)*J68,0)","v":290},null,{"$f":"ROUND((L68/L$72)*100,1)","v":4.9000000000000004},null,null,null,{"$f":"P68+L68","v":290}]
[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$72)*100,1)","v":7.3},null,null,null,{"$f":"P69+L69","v":431}]
[45,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L69)","v":721},null,{"$f":"ROUND((L70/L$72)*100,1)","v":12.2},null,null,null,{"$f":"SUM(R68:R69)","v":721}]
[]
[46,null,"TOTAL RATE SC INCLUDING RIDERS",null,null,{"$f":"F65","v":2064},null,{"$f":"H65","v":91284},null,null,null,{"$f":"L70+L65","v":5920},null,100,null,{"$f":"ROUND(H72*CUR_FAC,0)","v":545},null,{"$f":"R70+R65","v":6465}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[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 TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"SC","STREET LIGHTING - ",null,null,null,null,null,"($/KWH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null," CUST OWNED/LTD MAINT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"  STANDARD UNIT-COBRAHEAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less Base Fuel",null,"KWH","CURRENT BASE","PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"    MERCURY VAPOR --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL","FUEL","BASEFUEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"     7,000 LUMEN",null,null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,4.71,null,{"$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":1293},null,{"$f":"ROUND((AI137/AE137)*100,1)","v":33.1},null,{"$f":"ROUND((AM$145/AA$145)*AA137,0)","v":545},null,{"$f":"AM137+AE137","v":4451},null,{"$f":"ROUND((AI137/AO137)*100,1)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"  TOTAL RATE SC  EXCLUDING RIDERS",null,null,{"$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":1293},null,{"$f":"ROUND((AI138/AE138)*100,1)","v":33.1},null,{"$f":"SUM(AM95:AM137)","v":545},null,{"$f":"SUM(AO95:AO137)","v":4451},null,{"$f":"ROUND((AI138/AO138)*100,1)","v":29}]
[]
[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":64},null,{"$f":"IF(AE141=0,0,ROUND((AI141/AE141)*100,1))","v":28.3},null,null,null,{"$f":"AM141+AE141","v":226},null,{"$f":"IF(AO141=0,0,ROUND((AI141/AO141)*100,1))","v":28.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":64},null,9.6999999999999993,null,null,null,{"$f":"SUM(AO141:AO142)","v":657},null,9.6999999999999993]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1357},null,{"$f":"ROUND((AI145/AE145)*100,1)","v":29.7},null,{"$f":"ROUND(AA145*CUR_FAC,0)","v":545},null,{"$f":"AO143+AO138","v":5108},null,{"$f":"ROUND((AI145/AO145)*100,1)","v":26.6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\" PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965 PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND"]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"formula"]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 20 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"PAGE 20 OF 24"},null,null,null,null,"input"]
["WORK PAPER REFERENCE NO(S).:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"},null,null,null,null,"LT_COS_RATE Increase"]
["PROPOSED ANNUALIZED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rounding"]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)",null,null,null,null,null,null,"Lighting rate on"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)",null,null,null,null,null,null,"Tariff Sheet",null,"Lighting kWh on"]
[null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"($)",null,null,null,null,null,null,"less Base Fuel",null,"Tariff Sheet"]
[1,null,"SE","STREET LIGHTING"]
[2,null,null," OVERHEAD EQUIVALENT RATE"]
[]
[3,null,"MERCURY VAPOR 7,000 LUMEN:"]
[4,null,"   TOWN & COUNTRY",null,null,6570,null,{"$f":"ROUND(F22*AA22/12,0)","v":467018},null,10.82,null,{"$f":"ROUND(F22*J22,0)","v":71087},null,{"$f":"ROUND((L22/L$52)*100,1)","v":24.1},null,{"$f":"ROUND((P$52/H$52)*H22,0)","v":2786},null,{"$f":"P22+L22","v":73873},null,null,null,null,null,null,{"$f":"J22-AY78","v":9.01},null,853]
[5,null,"    HOLOPHANE",null,null,2186,null,{"$f":"ROUND(F23*AA23/12,0)","v":159214},null,10.86,null,{"$f":"ROUND(F23*J23,0)","v":23740},null,{"$f":"ROUND((L23/L$52)*100,1)","v":8.1},null,{"$f":"ROUND((P$52/H$52)*H23,0)","v":950},null,{"$f":"P23+L23","v":24690},null,null,null,null,null,null,{"$f":"J23-AY79","v":9.01},null,874]
[6,null,"    GAS REPLICA",null,null,664,null,48361,null,10.86,null,{"$f":"ROUND(F24*J24,0)","v":7211},null,{"$f":"ROUND((L24/L$52)*100,1)","v":2.4},null,{"$f":"ROUND((P$52/H$52)*H24,0)","v":288},null,{"$f":"P24+L24","v":7499},null,null,null,null,null,null,{"$f":"J24-AY80","v":9.01},null,874]
[7,null,"    ASPEN",null,null,126,null,9177,null,10.86,null,{"$f":"ROUND(F25*J25,0)","v":1368},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":1423},null,null,null,null,null,null,{"$f":"J25-AY81","v":9.01},null,874]
[]
[8,null,"METAL HALIDE 14,000 LUMEN:"]
[9,null,"    TRADITIONAIRE",null,null,3010,null,{"$f":"ROUND(F28*AA28/12,0)","v":213961},null,10.82,null,{"$f":"ROUND(F28*J28,0)","v":32568},null,{"$f":"ROUND((L28/L$52)*100,1)","v":11.1},null,{"$f":"ROUND((P$52/H$52)*H28,0)","v":1276},null,{"$f":"P28+L28","v":33844},null,null,null,null,null,null,{"$f":"J28-AY84","v":9.01},null,853]
[10,null,"    GRANVILLE ACORN",null,null,0,null,0,null,10.86,null,{"$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,{"$f":"J29-AY85","v":9.01},null,874]
[11,null,"    GAS REPLICA",null,null,424,null,30881,null,10.86,null,{"$f":"ROUND(F30*J30,0)","v":4605},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":4789},null,null,null,null,null,null,{"$f":"J30-AY86","v":9.01},null,874]
[]
[12,null,"SODIUM VAPOR 9,500 LUMEN:"]
[13,null,"   TOWN & COUNTRY",null,null,3104,null,{"$f":"ROUND(F33*AA33/12,0)","v":125971},null,11.71,null,{"$f":"ROUND(F33*J33,0)","v":36348},null,{"$f":"ROUND((L33/L$52)*100,1)","v":12.3},null,{"$f":"ROUND((P$52/H$52)*H33,0)","v":751},null,{"$f":"P33+L33","v":37099},null,null,null,null,null,null,{"$f":"J33-AY89","v":10.680000000000001},null,487]
[15,null,"    HOLOPHANE",null,null,2312,null,102499,null,11.89,null,{"$f":"ROUND(F34*J34,0)","v":27490},null,9.3000000000000007,null,611,null,{"$f":"P34+L34","v":28101},null,null,null,null,null,null,10.760000000000002,null,532]
[16,null,"    RECTILINEAR",null,null,928,null,37661,null,11.71,null,{"$f":"ROUND(F35*J35,0)","v":10867},null,3.7,null,225,null,{"$f":"P35+L35","v":11092},null,null,null,null,null,null,10.680000000000001,null,487]
[17,null,"    GAS REPLICA",null,null,1214,null,53821,null,11.87,null,{"$f":"ROUND(F36*J36,0)","v":14410},null,4.9000000000000004,null,321,null,{"$f":"P36+L36","v":14731},null,null,null,null,null,null,10.739999999999998,null,532]
[19,null,"    ASPEN",null,null,2496,null,110656,null,11.87,null,{"$f":"ROUND(F37*J37,0)","v":29628},null,10.1,null,660,null,{"$f":"P37+L37","v":30288},null,null,null,null,null,null,10.739999999999998,null,532]
[14,null,"   TRADITIONAIRE",null,null,0,null,0,null,11.71,null,{"$f":"ROUND(F38*J38,0)","v":0},null,0,null,0,null,{"$f":"P38+L38","v":0},null,null,null,null,null,null,10.680000000000001,null,487]
[18,null,"    GRANVILLE ACORN",null,null,148,null,6561,null,11.87,null,1757,null,0.6,null,39,null,1796,null,null,null,null,null,null,10.739999999999998,null,532]
[]
[20,null,"SODIUM VAPOR:"]
[21,null,"  22,000 LUMEN (RECTILINEAR)",null,null,458,null,{"$f":"ROUND(F42*AA42/12,0)","v":39045},null,16.89,null,{"$f":"ROUND(F42*J42,0)","v":7736},null,{"$f":"ROUND((L42/L$52)*100,1)","v":2.6},null,{"$f":"ROUND((P$52/H$52)*H42,0)","v":233},null,{"$f":"P42+L42","v":7969},null,null,null,null,null,null,{"$f":"J42-AY98","v":14.72},null,1023]
[22,null,"  50,000 LUMEN (RECTILINEAR)",null,null,24,null,3918,null,22.47,null,{"$f":"ROUND(F43*J43,0)","v":539},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":562},null,null,null,null,null,null,{"$f":"J43-AY99","v":18.32},null,1959]
[23,null,"  50,000 LUMEN (SETBACK)",null,null,0,null,0,null,22.47,null,{"$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,{"$f":"J44-AY100","v":18.32},null,1959]
[24,null,"  TOTAL RATE SE  EXCLUDING RIDERS",null,null,{"$f":"SUM(F22:F44)","v":23664},null,{"$f":"SUM(H22:H44)","v":1408744},null,null,null,{"$f":"SUM(L22:L44)","v":269354},null,{"$f":"ROUND((L45/L$52)*100,1)","v":91.4},null,{"$f":"SUM(P22:P44)","v":8402},null,{"$f":"SUM(R22:R44)","v":277756}]
[]
[25,null,"RIDERS NOT INCLUDED IN RATES ABOVE ($/KWH):"]
[26,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R45-(PRO_BASE_FUEL*H45)+R49)*J48,0)","v":18681},null,{"$f":"ROUND((L48/L$52)*100,1)","v":6.3},null,null,null,{"$f":"P48+L48","v":18681}]
[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$52)*100,1)","v":2.2999999999999998},null,null,null,{"$f":"P49+L49","v":6659}]
[30,null,"  TOTAL RIDERS NOT INCLUDED IN RATES ABOVE",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L49)","v":25340},null,{"$f":"ROUND((L50/L$52)*100,1)","v":8.6},null,null,null,{"$f":"SUM(R48:R49)","v":25340}]
[]
[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,{"$f":"L50+L45","v":294694},null,100,null,{"$f":"ROUND(H52*CUR_FAC,0)","v":8403},null,{"$f":"R50+R45","v":303096}]
[]
[null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE",null,null,null,"Lighting rate on",null,null,"current","proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(3)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)",null,null,null,"Tariff Sheet",null,"annual kwh","base fuel","base fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)",null,null,null,"less Base Fuel",null,null,{"$f":"CUR_BASE_FUEL","v":2.5401E-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":17673},null,{"$f":"IF(AE78=0,\"0.0 \",ROUND((AI78/AE78)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA78,0)-1","v":2785},null,{"$f":"AM78+AE78","v":56199},null,{"$f":"IF(AO78=0,\"0.0 \",ROUND((AI78/AO78)*100,1))","v":31.4},null,null,null,{"$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":5902},null,{"$f":"IF(AE79=0,\"0.0 \",ROUND((AI79/AE79)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA79,0)","v":950},null,{"$f":"AM79+AE79","v":18788},null,{"$f":"IF(AO79=0,\"0.0 \",ROUND((AI79/AO79)*100,1))","v":31.4},null,null,null,{"$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":1793},null,{"$f":"IF(AE80=0,\"0.0 \",ROUND((AI80/AE80)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA80,0)","v":288},null,{"$f":"AM80+AE80","v":5706},null,{"$f":"IF(AO80=0,\"0.0 \",ROUND((AI80/AO80)*100,1))","v":31.4},null,null,null,{"$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":340},null,{"$f":"IF(AE81=0,\"0.0 \",ROUND((AI81/AE81)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA81,0)","v":55},null,{"$f":"AM81+AE81","v":1083},null,{"$f":"IF(AO81=0,\"0.0 \",ROUND((AI81/AO81)*100,1))","v":31.4},null,null,null,{"$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":8097},null,{"$f":"IF(AE84=0,\"0.0 \",ROUND((AI84/AE84)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA84,0)","v":1276},null,{"$f":"AM84+AE84","v":25747},null,{"$f":"IF(AO84=0,\"0.0 \",ROUND((AI84/AO84)*100,1))","v":31.4},null,null,null,{"$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":1145},null,{"$f":"IF(AE86=0,\"0.0 \",ROUND((AI86/AE86)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA86,0)","v":184},null,{"$f":"AM86+AE86","v":3644},null,{"$f":"IF(AO86=0,\"0.0 \",ROUND((AI86/AO86)*100,1))","v":31.4},null,null,null,{"$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":9033},null,{"$f":"IF(AE89=0,\"0.0 \",ROUND((AI89/AE89)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA89,0)","v":751},null,{"$f":"AM89+AE89","v":28066},null,{"$f":"IF(AO89=0,\"0.0 \",ROUND((AI89/AO89)*100,1))","v":32.200000000000003},null,null,null,{"$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,{"$f":"ROUND(Y90*AC90,0)","v":20646},null,9.1999999999999993,null,6844,null,{"$f":"IF(AE90=0,\"0.0 \",ROUND((AI90/AE90)*100,1))","v":33.1},null,611,null,{"$f":"AM90+AE90","v":21257},null,{"$f":"IF(AO90=0,\"0.0 \",ROUND((AI90/AO90)*100,1))","v":32.200000000000003},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,2701,null,{"$f":"IF(AE91=0,\"0.0 \",ROUND((AI91/AE91)*100,1))","v":33.1},null,225,null,{"$f":"AM91+AE91","v":8391},null,{"$f":"IF(AO91=0,\"0.0 \",ROUND((AI91/AO91)*100,1))","v":32.200000000000003},null,null,null,{"$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,{"$f":"ROUND(Y92*AC92,0)","v":10829},null,4.8,null,3581,null,{"$f":"IF(AE92=0,\"0.0 \",ROUND((AI92/AE92)*100,1))","v":33.1},null,321,null,{"$f":"AM92+AE92","v":11150},null,{"$f":"IF(AO92=0,\"0.0 \",ROUND((AI92/AO92)*100,1))","v":32.1},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,7364,null,{"$f":"IF(AE93=0,\"0.0 \",ROUND((AI93/AE93)*100,1))","v":33.1},null,660,null,{"$f":"AM93+AE93","v":22924},null,{"$f":"IF(AO93=0,\"0.0 \",ROUND((AI93/AO93)*100,1))","v":32.1},null,null,null,{"$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,437,null,33.1,null,39,null,1359,null,32.200000000000003,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":1924},null,{"$f":"IF(AE98=0,\"0.0 \",ROUND((AI98/AE98)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA98,0)","v":233},null,{"$f":"AM98+AE98","v":6045},null,{"$f":"IF(AO98=0,\"0.0 \",ROUND((AI98/AO98)*100,1))","v":31.8},null,null,null,{"$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":134},null,{"$f":"IF(AE99=0,\"0.0 \",ROUND((AI99/AE99)*100,1))","v":33.1},null,{"$f":"ROUND((AM$108/AA$108)*AA99,0)","v":23},null,{"$f":"AM99+AE99","v":428},null,{"$f":"IF(AO99=0,\"0.0 \",ROUND((AI99/AO99)*100,1))","v":31.3},null,null,null,{"$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":66968},null,{"$f":"IF(AE101=0,\"0.0 \",ROUND((AI101/AE101)*100,1))","v":33.1},null,{"$f":"SUM(AM78:AM100)","v":8401},null,{"$f":"SUM(AO78:AO100)","v":210787},null,{"$f":"IF(AO101=0,\"0.0 \",ROUND((AI101/AO101)*100,1))","v":31.8}]
[]
[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":15984},null,{"$f":"ROUND((AE104/AE$108)*100,1)","v":7.1},null,{"$f":"L48-AE104","v":2697},null,{"$f":"IF(AE104=0,\"0.0 \",ROUND((AI104/AE104)*100,1))","v":16.899999999999999},null,null,null,{"$f":"AM104+AE104","v":15984},null,{"$f":"IF(AO104=0,\"0.0 \",ROUND((AI104/AO104)*100,1))","v":16.899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AE104:AE105)","v":22643},null,{"$f":"ROUND((AE106/AE$108)*100,1)","v":10.1},null,{"$f":"SUM(AI104:AI105)","v":2697},null,11.9,null,null,null,{"$f":"SUM(AO104:AO105)","v":22643},null,11.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A52","v":31},null,"  TOTAL RATE SE INCLUDING RIDERS",null,null,{"$f":"Y101","v":23664},null,{"$f":"AA101","v":1408744},null,null,null,{"$f":"AE106+AE101","v":225029},null,100,null,{"$f":"AI106+AI101","v":69665},null,{"$f":"ROUND((AI108/AE108)*100,1)","v":31},null,{"$f":"ROUND(AA108*CUR_FAC,0)","v":8403},null,{"$f":"AO106+AO101","v":233430},null,{"$f":"ROUND((AI108/AO108)*100,1)","v":29.8}]
[]
[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],[331,19,331,42],[401,19,401,42]]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in Street Lighting rate SL per COSS:",null,null,null,null,null,{"$f":"'Proposed Rates'!AT11","v":0.35885800000000001}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,"($)"]
[1,null,"LED","STREET LIGHTING -- LED"]
[2,null,"FIXTURES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND",null,null,null,null,"Monthly kwh/light",null,"Annual kWh / Light"]
[3,null,"   50W Neighborhood",null,null,0,null,{"$f":"ROUND(F20*AC19/12,0)","v":0},null,4.25,2.9,{"$f":"ROUND((F20*(J20+K20)),0)","v":0},null,{"$f":"ROUND((L20/L$252)*100,1)","v":0},null,null,null,{"$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,{"$f":"ROUND((F21*(J21+K21)),0)","v":0},null,{"$f":"ROUND((L21/L$252)*100,1)","v":0},null,null,null,{"$f":"L21+P21","v":0},null,null,null,null,"formula",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,0.6,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,2,null,null,null,{"$f":"L23+P23","v":260},null,null,null,null,"input",null,null,null,24,null,288]
[7,null,"   110W Standard LED",null,null,0,null,0,null,4.8899999999999997,2.9,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,38,null,456]
[8,null,"   150W Standard LED",null,null,0,null,0,null,4.9400000000000004,2.9,0,null,0,null,null,null,{"$f":"L25+P25","v":0},null,null,null,null,"LT_COS_RATE Increase",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,"rounding",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,78.099999999999994,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,{"$f":"L42+P42","v":0},null,null,null,null,null,null,null,null,52,null,{"$f":"AA42*12","v":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,{"$f":"ROUND(F47*AC46/12,0)","v":0},null,14.37,2.9,{"$f":"ROUND((F47*(J47+K47)),0)","v":0},null,0,null,null,null,{"$f":"L47+P47","v":0},null,null,null,null,null,null,null,null,17,null,{"$f":"AA47*12","v":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,{"$f":"L50+P50","v":0},null,null,null,null,null,null,null,null,17,null,204]
[34,null,"   150W LED Shoebox",null,null,0,null,0,null,10.73,2.9,0,null,0,null,null,null,{"$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,{"$f":"SUM(F20:F63)","v":1152},null,{"$f":"SUM(H20:H63)","v":27312},null,null,null,{"$f":"SUM(L20:L63)","v":10664},null,80.599999999999994,null,null,null,{"$f":"SUM(R20:R63)","v":10664}]
[]
[48,null,"ENERGY CHARGE (1A)",null,null,null,null,{"$f":"H64","v":27312},null,5.6957000000000001E-2,null,{"$f":"H66*J66","v":1555.609584},null,11.8,null,null,null,{"$f":"L66+P66","v":1555.609584}]
[]
[49,null,"POLES"]
[50,null,"   Style A 12 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,9.67,null,{"$f":"ROUND((F69*J69),0)","v":0},null,0,null,null,null,{"$f":"L69+P69","v":0}]
[51,null,"   Style A 15 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,9,null,0,null,0,null,null,null,0]
[52,null,"   Style A 15 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,11.22,null,0,null,0,null,null,null,0]
[53,null,"   Style A 18 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,9.2100000000000009,null,0,null,0,null,null,null,0]
[54,null,"   Style A 17 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,11.96,null,0,null,0,null,null,null,0]
[55,null,"   Style A 25 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,12.17,null,0,null,0,null,null,null,0]
[56,null,"   Style A 22 Ft Long Anchor Base Top Tenon Aluminum",null,null,0,null,null,null,15.09,null,0,null,0,null,null,null,0]
[57,null,"   Style A 30 Ft Long Direct Buried Top Tenon Aluminum",null,null,0,null,null,null,13.82,null,0,null,0,null,null,null,0]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,20.18,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,16.05,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,20.71,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,19.649999999999999,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,10.99,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,13.37,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,16.2,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,15.28,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,34.130000000000003,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,39.64,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,12.76,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,13.37,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,16.3,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,21.67,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,21.18,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,22.14,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,24.45,null,0,null,0,null,null,null,0]
[77,null,"   30' Class 7 Wood Pole",null,null,0,null,null,null,6.71,null,0,null,0,null,null,null,0]
[78,null,"   35' Class 5 Wood Pole",null,null,0,null,null,null,7.5,null,0,null,0,null,null,null,0]
[79,null,"   40' Class 4 Wood Pole",null,null,0,null,null,null,8.5,null,0,null,0,null,null,null,0]
[80,null,"   45' Class 4 Wood Pole",null,null,0,null,null,null,8.85,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,10.4,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,10.92,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,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,10.62,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,2.81,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,6.67,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,8.33,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,10.29,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,{"$f":"L147+P147","v":0}]
[107,null,"   Shroud - Style C - Assembly",null,null,0,null,null,null,10.25,null,0,null,0,null,null,null,0]
[108,null,"   Shroud - Style D - Assembly",null,null,0,null,null,null,12.49,null,0,null,0,null,null,null,0]
[109,null,"   Shroud - Style Standard - Assembly 6\"/15\"",null,null,0,null,null,null,4.87,null,0,null,0,null,null,null,0]
[110,null,"   Shroud - Style Standard - Assembly 6\"/18\"",null,null,0,null,null,null,5.3,null,0,null,0,null,null,null,0]
[{"$f":"A151+1","v":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,{"$f":"ROUND((L152/L$252)*100,1)","v":0},null,null,null,{"$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,13.78,null,{"$f":"ROUND((F155*J155),0)","v":0},null,0,null,null,null,{"$f":"L155+P155","v":0}]
[{"$f":"A155+1","v":114},null,"   Flush - Pre-fabricated - Style B Pole",null,null,0,null,null,null,12.71,null,{"$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,13.64,null,0,null,0,null,null,null,0]
[116,null,"   Flush - Pre-fabricated - Style E Pole",null,null,0,null,null,null,12.71,null,0,null,0,null,null,null,0]
[117,null,"   Flush - Pre-fabricated - Style F Pole",null,null,0,null,null,null,12.71,null,0,null,0,null,null,null,0]
[118,null,"   Flush - Pre-fabricated - Style D Pole",null,null,0,null,null,null,12.71,null,0,null,0,null,null,null,0]
[119,null,"   Reveal - Pre-fabricated - Style A Pole",null,null,0,null,null,null,19.399999999999999,null,0,null,0,null,null,null,0]
[120,null,"   Reveal - Pre-fabricated - Style B Pole",null,null,0,null,null,null,15.43,null,0,null,0,null,null,null,0]
[121,null,"   Reveal - Pre-fabricated - Style C Pole",null,null,0,null,null,null,16.010000000000002,null,0,null,0,null,null,null,0]
[122,null,"   Reveal - Pre-fabricated - Style D Pole",null,null,0,null,null,null,16.010000000000002,null,0,null,0,null,null,null,0]
[123,null,"   Reveal - Pre-fabricated - Style E Pole",null,null,0,null,null,null,16.010000000000002,null,0,null,0,null,null,null,0]
[124,null,"   Reveal - Pre-fabricated - Style F Pole",null,null,0,null,null,null,16.010000000000002,null,0,null,0,null,null,null,0]
[125,null,"   Screw-in Foundation",null,null,0,null,null,null,8.25,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,{"$f":"ROUND((L168/L$252)*100,1)","v":0},null,null,null,{"$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."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,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,2.2400000000000002,null,0,null,0,null,null,null,{"$f":"L194+P194","v":0}]
[131,null,"   6 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.21,null,0,null,0,null,null,null,{"$f":"L195+P195","v":0}]
[132,null,"   8 foot bracket - wood pole - side mount",null,null,0,null,null,null,2.99,null,0,null,0,null,null,null,0]
[133,null,"   10 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.9400000000000004,null,0,null,0,null,null,null,0]
[134,null,"   12 foot bracket - wood pole - side mount",null,null,0,null,null,null,4.5,null,0,null,0,null,null,null,0]
[135,null,"   15 foot bracket - wood pole - side mount",null,null,0,null,null,null,5.25,null,0,null,0,null,null,null,0]
[136,null,"   4 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.32,null,0,null,0,null,null,null,0]
[137,null,"   6 foot bracket - metal pole - side mount",null,null,0,null,null,null,5.4,null,0,null,0,null,null,null,0]
[138,null,"   8 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.7,null,0,null,0,null,null,null,0]
[139,null,"   10 foot bracket - metal pole - side mount",null,null,0,null,null,null,7.06,null,0,null,0,null,null,null,0]
[140,null,"   12 foot bracket - metal pole - side mount",null,null,0,null,null,null,6.46,null,0,null,0,null,null,null,0]
[141,null,"   15 foot bracket - metal pole - side mount",null,null,0,null,null,null,7.7,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,2.14,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,2.27,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,2.4500000000000002,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,2.61,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,2.72,null,0,null,0,null,null,null,0]
[147,null,"   6 foot - metal pole - single - top tenon",null,null,0,null,null,null,5.04,null,0,null,0,null,null,null,0]
[148,null,"   6 foot - metal pole - double - top tenon",null,null,0,null,null,null,6.39,null,0,null,0,null,null,null,0]
[149,null,"   4 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.31,null,0,null,0,null,null,null,0]
[150,null,"   6 foot - Boston Harbor - top tenon",null,null,0,null,null,null,7.69,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,13.16,null,0,null,0,null,null,null,0]
[152,null,"   4 foot - Davit arm - top tenon",null,null,0,null,null,null,6.67,null,0,null,0,null,null,null,0]
[153,null,"   18 inch - Cobrahead fixture for wood pole",null,null,0,null,null,null,1.89,null,0,null,0,null,null,null,0]
[154,null,"   18 inch - Flood light for wood pole",null,null,0,null,null,null,2.08,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,{"$f":"ROUND((L231/L$252)*100,1)","v":0},null,null,null,{"$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,{"$f":"L236+P236","v":0}]
[172,null,"   6AL DUPLEX and Trench (cost per 10 feet)",null,null,0,null,null,null,1.1599999999999999,null,0,null,0,null,null,null,0]
[173,null,"   6AL DUPLEX and Trench with conduit (cost per 10 feet)",null,null,0,null,null,null,1.34,null,0,null,0,null,null,null,0]
[174,null,"   6AL DUPLEX with existing conduit (cost per 10 feet)",null,null,0,null,null,null,0.85,null,0,null,0,null,null,null,0]
[175,null,"   6AL DUPLEX and Bore with conduit (cost per 10 feet)",null,null,0,null,null,null,2.89,null,0,null,0,null,null,null,0]
[176,null,"   6AL DUPLEX OH wire (cost per 10 feet)",null,null,0,null,null,null,2.72,null,0,null,0,null,null,null,0]
[177,null,"TOTAL WIRING EQUIPMENT",null,null,{"$f":"SUM(F234:F241)","v":0},null,null,null,null,null,{"$f":"SUM(L234:L241)","v":0},null,{"$f":"ROUND((L242/L$252)*100,1)","v":0},null,null,null,{"$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":12219.609584},null,{"$f":"ROUND((L244/L$252)*100,1)","v":92.4},null,null,null,{"$f":"R242+R231+R168+R152+R64+R66","v":12219.609584}]
[]
[{"$f":"A244+1","v":179},null,"RIDERS NOT INCLUDED IN RATES ABOVE ($ PER KWH):"]
[{"$f":"A246+1","v":180},null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM_NONRES","v":7.5134719368835576E-2},null,{"$f":"ROUND((R244-(PRO_BASE_FUEL*H244)+R249)*J247,0)","v":876},null,0,null,null,null,{"$f":"L247+P247","v":876}]
[{"$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*$H66,0)","v":163},null,{"$f":"L248+P248","v":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":1005},null,{"$f":"ROUND((L250/L$252)*100,1)","v":7.6},null,null,null,{"$f":"SUM(R247:R249)","v":1168}]
[]
[{"$f":"A250+1","v":184},null,"TOTAL RATE LED INCLUDING RIDERS",null,null,{"$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":13224.609584},null,{"$f":"ROUND((L252/L$252)*100,1)","v":100},null,{"$f":"ROUND(H252*CUR_FAC,0)","v":163},null,{"$f":"R242+R231+R168+R152+R64+R66+R250","v":13387.609584}]
[]
["(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST CURRENT",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"FIXTURE","MAINTNCE","FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES","RATES","REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J1)","(J2)","(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KWH)",null,"($/UNIT)",null,"($)",null,"(%)",null,"($)",null,"(%)",null,"($)",null,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A18","v":1},null,{"$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(Y283:Y313)","v":1152},null,{"$f":"SUM(AA283:AA313)","v":27312},null,null,null,{"$f":"SUM(AE283:AE313)","v":16669},null,{"$f":"SUM(AG283:AG313)","v":85.5},null,{"$f":"SUM(AI283:AI313)","v":-6005},null,-36,null,{"$f":"SUM(AM283:AM313)","v":0},null,{"$f":"SUM(AO283:AO313)","v":16669},null,-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":386.60958400000004},null,{"$f":"IF(AE316=0,\"0.0 \",ROUND((AI316/AE316)*100,1))","v":33.1},null,null,null,{"$f":"AE316+AM316","v":1169},null,{"$f":"IF(AO316=0,\"0.0 \",ROUND((AI316/AO316)*100,1))","v":33.1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"   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,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT",null,"% OF REV TO",null,"REVENUE",null,"% INCR IN",null,null,null,"CURRENT",null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOST",null,"REVENUE LESS",null,"TOTAL LESS",null,"INCR LESS",null,"REV LESS ",null,null,null,"TOTAL",null,"REVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"CURRENT",null,"FAC",null,"FAC",null,"FAC REV",null,"FAC REV",null,"FAC",null,"REVENUE",null,"% INCREASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES(1A)",null,"REVENUE",null,"REVENUE",null,"(F - K)",null,"(M / K)",null,"REVENUE (2)",null,"(K + H)",null,"(M / K1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(J)",null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(H)",null,"(K1)",null,"(O)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,"($)",null,"(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,{"$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,"   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,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"   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(Y319:Y379)","v":0},null,null,null,null,null,{"$f":"SUM(AE319:AE379)","v":0},null,{"$f":"SUM(AG349:AG379)","v":0},null,{"$f":"SUM(AI319:AI379)","v":0},null,"0.0 ",null,{"$f":"SUM(AM319:AM379)","v":0},null,{"$f":"SUM(AO319:AO379)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"SUM(AI383:AI395)","v":0},null,"0.0 ",null,{"$f":"SUM(AM383:AM395)","v":0},null,{"$f":"SUM(AO383:AO395)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) THESE FIGURES REPRESENT NUMBER OF UNITS BILLED."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF \"&TEXT(CUR_BASE_FUEL,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(1A) REFLECTS FUEL COST RECOVERY INCLUDED IN BASE RATES OF $0.025401  PER KWH."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(2) REFLECTS FUEL COMPONENT OF \"&TEXT(CUR_FAC,\"$0.000000;($0.000000)\")&\"  PER KWH.\"","v":"(2) REFLECTS FUEL COMPONENT OF $0.005965  PER KWH."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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"},{"$f":"D191","v":"STREET LIGHTING -- LED (CONT'D)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,{"$f":"C192","v":"BRACKETS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,{"$f":"SUM(AI421:AI446)","v":0},null,"0.0 ",null,{"$f":"SUM(AM421:AM446)","v":0},null,{"$f":"SUM(AO421:AO446)","v":0},null,"0.0 "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"C237","v":"   6AL DUPLEX and Trench (cost per 10 feet)"},null,null,{"$f":"F237","v":0},null,null,null,0.91,null,0,null,0,null,{"$f":"L237-AE452","v":0},null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,null,"   6AL DUPLEX and Trench with conduit (cost per 10 feet)",null,null,0,null,null,null,0.95,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,null,"   6AL DUPLEX with existing conduit (cost per 10 feet)",null,null,0,null,null,null,0.88,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,null,"   6AL DUPLEX and Bore with conduit (cost per 10 feet)",null,null,0,null,null,null,1.0900000000000001,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,"   6AL DUPLEX OH wire (cost per 10 feet)",null,null,0,null,null,null,0.87,null,0,null,0,null,0,null,"0.0 ",null,null,null,0,null,"0.0 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,null,"TOTAL WIRING EQUIPMENT",null,null,{"$f":"SUM(Y450:Y456)","v":0},null,null,null,null,null,{"$f":"SUM(AE450:AE456)","v":0},null,{"$f":"ROUND((AE457/AE$467)*100,1)","v":0},null,{"$f":"SUM(AI450:AI456)","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,{"$f":"A244","v":178},null,{"$f":"C244","v":"TOTAL RATE LED EXCLUDING RIDERS"},null,null,{"$f":"Y457+Y447+Y396+Y380+Y316+Y314","v":1152},null,null,null,null,null,{"$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":-5618.3904160000002},null,-31.5,null,{"$f":"AM457+AM447+AM396+AM380+AM316+AM314","v":0},null,{"$f":"AO457+AO447+AO396+AO380+AO316+AO314","v":17838},null,-31.5]
[]
[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":-644},null,{"$f":"IF(AE462=0,0,ROUND((AI462/AE462)*100,1))","v":-42.4},null,null,null,{"$f":"AE462+AM462","v":1520},null,{"$f":"IF(AO462=0,0,ROUND((AI462/AO462)*100,1))","v":-42.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"ROUND(AA467*CUR_FAC,0)","v":163},null,163,null,{"$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*AC464,0)","v":129},null,{"$f":"ROUND((AE464/AE$467)*100,1)","v":0.7},null,{"$f":"L249-AE464","v":0},null,{"$f":"IF(AE464=0,0,ROUND((AI464/AE464)*100,1))","v":0},null,null,null,129,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-644},null,{"$f":"IF(AE465=0,0,ROUND((AI465/AE465)*100,1))","v":-39.1},null,{"$f":"SUM(AM462:AM464)","v":163},null,1812,null,{"$f":"IF(AO465=0,\"0.0 \",ROUND((AI465/AO465)*100,1))","v":-35.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-6262.3904160000002},null,{"$f":"IF(AE467=0,\"0.0 \",ROUND((AI467/AE467)*100,1))","v":-32.1},null,{"$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":-31.9}]
[]
[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":"Rate RSTOUCPP","index":26,"n_rows":57,"n_cols":22,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[{"$f":"TITLE","v":"ANNUALIZED TEST YEAR REVENUES AT PROPOSED VS. MOST CURRENT RATES"}]
[{"$f":"DATE","v":"FOR THE TWELVE MONTHS ENDED June 30, 2024"}]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE M-2.3"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 24 OF \"&TEXT(Page_Num_2.3,\"00\")","v":"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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WIT","v":"B. L. Sailers"}]
[{"$f":"INPUT!B5","v":" "}]
["PROPOSED ANNUALIZED"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"PROPOSED",null,"% OF REV TO",null,null,null,"PROPOSED"]
[null,null,null,null,null,null,null,null,null,null,null,"REVENUE LESS",null,"TOTAL LESS",null,null,null,"TOTAL"]
["LINE",null,"RATE","CLASS /",null,"CUSTOMER",null,null,null,"PROPOSED",null,"FAC",null,"FAC",null,"FAC",null,"REVENUE"]
[" NO.",null,"CODE","DESCRIPTION",null,"BILLS(1)",null,"SALES",null,"RATES",null,"REVENUE",null,"REVENUE",null,"REVENUE (2)",null,"(F + H)"]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)",null,"(I)"]
[]
[null,null,null,null,null,null,null,"(KWH)",null,"($/KWH)",null,"($)",null,"(%)",null,"($)",null,"($)"]
[1,null,"RS-TOU-CPP","TIME OF USE - CRITICAL PEAK PRICING"]
[2,null,"SUMMER:"]
[3,null,"CUSTOMER CHARGE:"]
[4,null,"  BILLS",null,null,0,null,null,null,13,null,{"$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,{"$f":"SUM(R23:R23)","v":0}]
[]
[11,null,"ENERGY CHARGE (3):"]
[null,null,"  CRITICAL PEAK KWH",null,null,null,null,0,null,0.248559,null,0,null,0,null,0,null,0,null,null,null,{"$f":"J27/PRO_RS_ENERGY","v":2.4942200012041664}]
[12,null,"  ON PEAK KWH",null,null,null,null,0,null,0.14912600000000001,null,0,null,0,null,0,null,0,null,null,null,{"$f":"J28/PRO_RS_ENERGY","v":1.4964376743532624}]
[13,null,"  OFF PEAK KWH",null,null,null,null,0,null,9.9417000000000005E-2,null,0,null,0,null,0,null,0,null,null,null,{"$f":"J29/PRO_RS_ENERGY","v":0.99762177132879759}]
[null,null,"  DISCOUNT KWH",null,null,null,null,0,null,7.9533999999999994E-2,null,0,null,0,null,0,null,0,null,null,null,{"$f":"J30/PRO_RS_ENERGY","v":0.79810143095109065}]
[14,null,"TOTAL SUMMER",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[]
[15,null,"WINTER:"]
[16,null,"CUSTOMER CHARGE:"]
[17,null,"  BILLS",null,null,0,null,null,null,13,null,{"$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,{"$f":"SUM(R35:R35)","v":0}]
[19]
[null,null,"ENERGY CHARGE (3):"]
[20,null,"  CRITICAL PEAK KWH",null,null,null,null,0,null,{"$f":"J27","v":0.248559},null,0,null,0,null,0,null,0]
[21,null,"  ON PEAK KWH",null,null,null,null,0,null,{"$f":"J28","v":0.14912600000000001},null,0,null,0,null,0,null,0]
[22,null,"  OFF PEAK KWH",null,null,null,null,0,null,{"$f":"J29","v":9.9417000000000005E-2},null,0,null,0,null,0,null,0]
[23,null,"  DISCOUNT KWH",null,null,null,null,0,null,{"$f":"J30","v":7.9533999999999994E-2},null,0,null,0,null,0,null,0]
[null,null,"TOTAL WINTER",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[28,null,"  TOTAL RATE RS-TOU-CPP EXCLUDING RIDERS",null,null,0,null,0,null,null,null,0,null,0,null,0,null,0]
[]
[29,null,"RIDERS:"]
[30,null,{"$f":"DSMR_Name","v":"DEMAND SIDE MANAGEMENT RIDER (DSMR)"},null,null,null,null,null,null,{"$f":"PRO_DSM_DIST","v":-7.18E-4},null,0,null,0,null,0,null,0]
[31,null,{"$f":"ESM_Name","v":"ENVIRONMENTAL SURCHARGE MECHANISM RIDER (ESM)"},null,null,null,null,null,null,{"$f":"PRO_ESM","v":4.1717861179296808E-2},null,{"$f":"ROUND((R44+R48+R47+R50)*J48,0)","v":0},null,0,null,0,null,0]
[32,null,{"$f":"FAC_Name","v":"FUEL ADJUSTMENT CLAUSE (FAC)"},null,null,null,null,null,null,{"$f":"PRO_FAC","v":5.9649999999999998E-3},null,0,null,0,null,0,null,0]
[33,null,{"$f":"PSM_Name","v":"PROFIT SHARING MECHANISM (PSM)"},null,null,null,null,null,null,{"$f":"PRO_PSM","v":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,{"$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."}]

{"sheet":"SCH N","index":27,"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 - REHEARING"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 1 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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},{"$f":"ROUND((E20*PRO_RS_ENERGY)+PRO_RS_CUST,2)+DSM_RS_CUST","v":43.199999999999996},{"$f":"G20-F20","v":6},{"$f":"ROUND(H20/F20,3)*100","v":16.100000000000001},null,{"$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+$O20)*PRO_ESM,2)","v":2.02},{"$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":50.52},{"$f":"ROUND((Q20-P20)/P20,3)*100","v":13.3}]
[3,null,null,"NA",400,45.3,53.16,7.8599999999999994,17.399999999999999,null,2.39,2.79,2.56,2.5099999999999998,1.89,{"$f":"F21+K21+L21+M21+O21","v":54.93},{"$f":"G21+K21+L21+N21+O21","v":62.739999999999995},14.2]
[4,null,null,"NA",500,53.4,63.129999999999995,9.7299999999999969,18.2,null,2.98,3.49,3.04,3,2.36,65.27,74.959999999999994,14.799999999999999]
[5,null,null,"NA",800,77.7,93.02,15.319999999999993,19.7,null,4.7699999999999996,5.58,4.49,4.47,3.78,96.32,111.61999999999999,15.9]
[6,null,null,"NA",1000,93.899999999999991,112.95,19.050000000000011,20.3,null,5.97,6.98,5.45,5.45,4.7300000000000004,117.03,136.07999999999998,16.3,{"$f":"Q24-P24","v":19.049999999999983}]
[7,null,null,"NA",1500,134.39000000000001,162.78,28.389999999999986,21.099999999999998,null,8.9499999999999993,10.46,7.86,7.9,7.09,168.75000000000003,197.18,16.8]
[8,null,null,"NA",2000,174.89000000000001,212.61,37.72,21.6,null,11.93,13.95,10.27,10.34,9.4499999999999993,220.49,258.28000000000003,17.100000000000001]
[]
[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 4.17%  OF TOTAL PROPOSED BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 2 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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},{"$f":"'BILL CALC'!R21","v":232.38},{"$f":"G53-F53","v":24.039999999999992},{"$f":"ROUND(H53/F53,3)*100","v":11.5},null,{"$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*$E53)*PRO_ESM_NONRES,2)","v":14.24},{"$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":266.56},{"$f":"ROUND((Q53-P53)/P53,3)*100","v":9.8000000000000007}]
[2,null,null,10,4000,{"$f":"'BILL CALC'!I22","v":386.68},{"$f":"'BILL CALC'!R22","v":434.75},48.069999999999993,12.4,null,23.86,-2.87,26.49,26.24,18.91,{"$f":"F54+K54+L54+M54+O54","v":453.07000000000005},{"$f":"G54+K54+L54+N54+O54","v":500.89000000000004},{"$f":"ROUND((Q54-P54)/P54,3)*100","v":10.6}]
[3,null,null,10,6000,{"$f":"'BILL CALC'!I23","v":565.02},{"$f":"'BILL CALC'!R23","v":637.13},72.110000000000014,12.8,null,35.79,-4.3099999999999996,38.42,38.229999999999997,28.36,663.28,735.2,{"$f":"ROUND((Q55-P55)/P55,3)*100","v":10.8}]
[4,null,null,30,6000,{"$f":"'BILL CALC'!I24","v":700.02},{"$f":"'BILL CALC'!R24","v":790.28},90.259999999999991,12.9,null,35.79,-4.3099999999999996,50.3,49.73,28.36,810.16,899.85,11.1]
[5,null,null,30,9000,{"$f":"'BILL CALC'!I25","v":866.05},{"$f":"'BILL CALC'!R25","v":978.68},112.63,13,null,53.69,-6.46,59.26,59.07,42.54,1015.0799999999999,1127.5199999999998,11.1]
[6,null,null,30,12000,{"$f":"'BILL CALC'!I26","v":1032.07},{"$f":"'BILL CALC'!R26","v":1167.0899999999999},135.01999999999998,13.100000000000001,null,71.58,-8.6199999999999992,68.22,68.400000000000006,56.72,1219.97,1355.17,11.1]
[7,null,null,50,10000,{"$f":"'BILL CALC'!I27","v":1101.3899999999999},{"$f":"'BILL CALC'!R27","v":1245.68},144.29000000000019,13.100000000000001,null,59.65,-7.18,78.09,77.52,47.27,1279.2199999999998,1422.94,11.200000000000001]
[8,null,null,50,15000,{"$f":"'BILL CALC'!I28","v":1378.1},{"$f":"'BILL CALC'!R28","v":1559.69},181.59000000000015,13.200000000000001,null,89.48,-10.77,93.02,93.08,70.91,1620.74,1802.39,11.200000000000001]
[9,null,null,50,20000,{"$f":"'BILL CALC'!I29","v":1654.81},{"$f":"'BILL CALC'!R29","v":1873.69},218.88000000000011,13.200000000000001,null,119.3,-14.36,107.96,108.63,94.54,1962.25,2181.8000000000002,11.200000000000001]
[10,null,null,75,15000,{"$f":"'BILL CALC'!I30","v":1603.1},{"$f":"'BILL CALC'!R30","v":1814.94},211.84000000000015,13.200000000000001,null,89.48,-10.77,112.82,112.26,70.91,1865.54,2076.8200000000002,11.3]
[11,null,null,75,20000,{"$f":"'BILL CALC'!I31","v":1879.81},{"$f":"'BILL CALC'!R31","v":2128.94},249.13000000000011,13.3,null,119.3,-14.36,127.76,127.81,94.54,2207.0500000000002,2456.23,11.3]
[12,null,null,75,30000,{"$f":"'BILL CALC'!I32","v":2418.63},{"$f":"'BILL CALC'!R32","v":2740.38},321.75,13.3,null,178.95,-21.54,156.35,157.68,141.81,2874.2,3197.2799999999997,11.200000000000001]
[13,null,null,100,20000,{"$f":"'BILL CALC'!I33","v":2104.81},{"$f":"'BILL CALC'!R33","v":2384.19},279.38000000000011,13.3,null,119.3,-14.36,147.56,146.99,94.54,2451.85,2730.66,11.4]
[14,null,null,100,30000,{"$f":"'BILL CALC'!I34","v":2658.23},{"$f":"'BILL CALC'!R34","v":3012.2},353.9699999999998,13.3,null,178.95,-21.54,177.43,178.1,141.81,3134.8799999999997,3489.5199999999995,11.3]
[15,null,null,100,40000,{"$f":"'BILL CALC'!I35","v":3172.7},{"$f":"'BILL CALC'!R35","v":3596.01},423.3100000000004,13.3,null,238.6,-28.72,203.87,205.89,189.08,3775.5299999999997,4200.8600000000006,11.3]
[16,null,null,300,60000,{"$f":"'BILL CALC'!I36","v":6118.49},{"$f":"'BILL CALC'!R36","v":6938.23},819.73999999999978,13.4,null,357.9,-43.08,425.42,424.87,283.62,7142.3499999999995,7961.5399999999991,11.5]
[17,null,null,300,90000,{"$f":"'BILL CALC'!I37","v":7778.75},{"$f":"'BILL CALC'!R37","v":8822.26},1043.5100000000002,13.4,null,536.85,-64.62,515.04,518.20000000000005,425.43,9191.4500000000007,10238.120000000001,11.4]
[18,null,null,300,120000,{"$f":"'BILL CALC'!I38","v":9205.2999999999993},{"$f":"'BILL CALC'!R38","v":10441.09},1235.7900000000009,13.4,null,715.8,-86.16,584.09,591.61,567.24,10986.269999999999,12229.58,11.3]
[19,null,null,500,100000,{"$f":"'BILL CALC'!I39","v":10132.17},{"$f":"'BILL CALC'!R39","v":11492.27},1360.1000000000004,13.4,null,596.5,-71.8,703.29,702.74,472.7,11832.86,13192.410000000002,11.5]
[20,null,null,500,200000,{"$f":"'BILL CALC'!I40","v":15237.9},{"$f":"'BILL CALC'!R40","v":17286.170000000002},2048.2700000000023,13.4,null,1193,-143.6,964.32,977.34,945.4,18197.020000000004,20258.310000000005,11.3]
[21,null,null,500,300000,{"$f":"'BILL CALC'!I41","v":19798.3},{"$f":"'BILL CALC'!R41","v":22461.27},2662.9700000000012,13.5,null,1789.5,-215.4,1177.3599999999999,1205.44,1418.1,23967.859999999997,26658.909999999996,11.200000000000001]
[]
[22,null,"EH","WINTER"]
[23,null,null,"NA",9400,{"$f":"ROUND(($E76*CUR_EH_KWH_1)+CUR_EH_CST_2,2)","v":681.12},{"$f":"ROUND($E76*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":767.09},{"$f":"G76-F76","v":85.970000000000027},{"$f":"ROUND(H76/F76,3)*100","v":12.6},null,{"$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*$E76)*PRO_ESM_NONRES,2)","v":42.53},{"$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":903.37},{"$f":"ROUND((Q76-P76)/P76,3)*100","v":10.6}]
[24,null,null,"NA",23600,{"$f":"ROUND($E77*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":1664.72},{"$f":"ROUND($E77*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":1880.57},{"$f":"G77-F77","v":215.84999999999991},{"$f":"ROUND(H77/F77,3)*100","v":13},null,{"$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*$E77)*PRO_ESM_NONRES,2)","v":103.36},{"$f":"ROUND(E77*RS_PSM,2)","v":111.56},{"$f":"F77+K77+L77+M77+O77","v":2002.1699999999998},{"$f":"G77+K77+L77+N77+O77","v":2219.3199999999997},{"$f":"ROUND((Q77-P77)/P77,3)*100","v":10.8}]
[25,null,null,"NA",37800,{"$f":"ROUND($E78*CUR_EH_KWH_1+CUR_EH_CST_2,2)","v":2648.33},{"$f":"ROUND($E78*PRO_EH_KWH_1+PRO_EH_CST_2,2)","v":2994.05},{"$f":"G78-F78","v":345.72000000000025},{"$f":"ROUND(H78/F78,3)*100","v":13.100000000000001},null,{"$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*$E78)*PRO_ESM_NONRES,2)","v":164.2},{"$f":"ROUND(E78*RS_PSM,2)","v":178.68},{"$f":"F78+K78+L78+M78+O78","v":3187.22},3535.27,{"$f":"ROUND((Q78-P78)/P78,3)*100","v":10.9}]
[]
[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 7.51%  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 - REHEARING"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 3 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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$105)*CUR_DT_SEC_DEMOFF,2)+CUR_DT_SEC_CST3","v":13590.01},{"$f":"ROUND($E105*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E105*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D105*'Rate DT-Sec'!$J$30,2)+ROUND($D105*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D105*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":15951.52},{"$f":"G105-F105","v":2361.5100000000002},{"$f":"ROUND(H105/F105,3)*100","v":17.399999999999999},null,{"$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*$E105)*CUR_ESM_NonRes,2)","v":924.73},{"$f":"ROUND((G105+$L105+$O105-PRO_BASE_FUEL*$E105)*PRO_ESM_NONRES,2)","v":967.06},{"$f":"ROUND(E105*RS_PSM,2)","v":680.69},{"$f":"F105+K105+L105+M105+O105","v":15951.000000000002},{"$f":"G105+K105+L105+N105+O105","v":18354.84},{"$f":"ROUND((Q105-P105)/P105,3)*100","v":15.1},null,null,null,{"$f":"'Rate DT-Sec'!H34/'Rate DT-Sec'!H36","v":0.2966939095075809},{"$f":"'Rate DT-Sec'!H51/'Rate DT-Sec'!H53","v":0.29502133508244283},{"$f":"'Rate DT-Sec'!H28/'Rate DT-Sec'!H31","v":0.98946101157862199},{"$f":"'Rate DT-Sec'!H45/'Rate DT-Sec'!H48","v":0.98680726220787862}]
[2,null,null,500,288000,19699.2,{"$f":"ROUND($E106*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E106*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D106*'Rate DT-Sec'!$J$30,2)+ROUND($D106*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D106*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":21718.27},2019.0699999999997,10.199999999999999,null,1717.92,-206.78,1191.22,1168.9000000000001,1361.38,23762.940000000006,{"$f":"G106+K106+L106+N106+O106","v":25759.690000000006},{"$f":"ROUND((Q106-P106)/P106,3)*100","v":8.4}]
[3,null,null,800,230400,21667.809999999998,{"$f":"ROUND($E107*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E107*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D107*'Rate DT-Sec'!$J$30,2)+ROUND($D107*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D107*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":25446.22},3778.4100000000035,17.399999999999999,null,1374.34,-165.43,1472.86,1541.58,1089.0999999999999,25438.679999999997,29285.809999999998,15.1]
[4,null,null,800,460800,31442.53,{"$f":"ROUND($E108*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E108*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D108*'Rate DT-Sec'!$J$30,2)+ROUND($D108*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D108*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":34673.040000000001},3230.510000000002,10.299999999999999,null,2748.67,-330.85,1899.25,1864.51,2178.1999999999998,37937.799999999996,41133.57,8.4]
[5,null,null,1000,288000,27053.01,{"$f":"ROUND($E109*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E109*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D109*'Rate DT-Sec'!$J$30,2)+ROUND($D109*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D109*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":31776.03},4723.0200000000004,17.5,null,1717.92,-206.78,1838.28,1924.59,1361.38,31763.81,36573.139999999992,15.1]
[6,null,null,1000,576000,39271.4,{"$f":"ROUND($E110*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E110*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D110*'Rate DT-Sec'!$J$30,2)+ROUND($D110*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D110*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":43309.54},4038.1399999999994,10.299999999999999,null,3435.84,-413.57,2371.27,2328.2600000000002,2722.75,47387.69,51382.820000000007,8.4]
[7,null,null,1200,345600,32438.210000000003,{"$f":"ROUND($E111*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E111*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D111*'Rate DT-Sec'!$J$30,2)+ROUND($D111*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D111*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":38105.840000000004},5667.630000000001,17.5,null,2061.5,-248.14,2203.6999999999998,2307.59,1633.65,38088.920000000006,43860.44000000001,15.2]
[8,null,null,1200,691200,47100.289999999994,{"$f":"ROUND($E112*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E112*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D112*'Rate DT-Sec'!$J$30,2)+ROUND($D112*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D112*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":51946.049999999996},4845.760000000002,10.299999999999999,null,4123.01,-496.28,2843.29,2792,3267.3,56837.61,61632.08,8.4]
[9,null,null,1500,432000,40516.000000000007,{"$f":"ROUND($E113*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E113*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D113*'Rate DT-Sec'!$J$30,2)+ROUND($D113*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D113*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":47600.56},7084.5599999999904,17.5,null,2576.88,-310.18,2751.83,2882.11,2042.06,47576.590000000004,54791.429999999993,15.2]
[10,null,null,1500,864000,58843.590000000004,{"$f":"ROUND($E114*$V$105*PRO_DT_SUM_E_ON,2)+ROUND($E114*(1-$V$105)*PRO_DT_SUM_E_OFF,2)+ROUND($D114*'Rate DT-Sec'!$J$30,2)+ROUND($D114*$X$105*PRO_DT_SUM_PEAK,2)+ROUND($D114*(1-$X$105)*PRO_DT_SUM_PK_OFF,2)+PRO_DT_SEC_CST3","v":64900.84},6057.2499999999927,10.299999999999999,null,5153.76,-620.35,3551.32,3487.62,4084.13,71012.450000000012,77005.999999999985,8.4]
[]
[11,null,"   DT (WINTER)",500,144000,{"$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$105)*CUR_DT_WIN_PK_OFF,2)+CUR_DT_SEC_CST3","v":13084.95},{"$f":"ROUND($E116*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E116*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D116*'Rate DT-Sec'!$J$47,2)+ROUND($D116*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D116*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":15472.269999999999},{"$f":"G116-F116","v":2387.3199999999979},{"$f":"ROUND(H116/F116,3)*100","v":18.2},null,{"$f":"ROUND(E116*CUR_FAC,2)","v":858.96},{"$f":"ROUND(E116*DSM_DIST,2)","v":-103.39},{"$f":"ROUND((F116+$L116+$O116-PRO_BASE_FUEL*$E116)*CUR_ESM_NonRes,2)","v":880.29},{"$f":"ROUND((G116+$L116+$O116-PRO_BASE_FUEL*$E116)*PRO_ESM_NONRES,2)","v":931.06},{"$f":"ROUND(E116*RS_PSM,2)","v":680.69},{"$f":"F116+K116+L116+M116+O116","v":15401.500000000002},{"$f":"G116+K116+L116+N116+O116","v":17839.59},{"$f":"ROUND((Q116-P116)/P116,3)*100","v":15.8}]
[12,null,null,500,288000,19101.740000000002,{"$f":"ROUND($E117*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E117*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D117*'Rate DT-Sec'!$J$47,2)+ROUND($D117*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D117*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":21151.72},2049.9799999999996,10.7,null,1717.92,-206.78,1138.6500000000001,1126.33,1361.38,{"$f":"F117+K117+L117+M117+O117","v":23112.910000000007},{"$f":"G117+K117+L117+N117+O117","v":25150.570000000003},8.7999999999999989]
[13,null,null,800,230400,20859.71,{"$f":"ROUND($E118*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E118*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D118*'Rate DT-Sec'!$J$47,2)+ROUND($D118*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D118*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":24679.45},3819.7400000000016,18.3,null,1374.34,-165.43,1401.75,1483.97,1089.0999999999999,24559.469999999998,28461.43,15.9]
[14,null,null,800,460800,30486.59,{"$f":"ROUND($E119*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E119*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D119*'Rate DT-Sec'!$J$47,2)+ROUND($D119*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D119*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":33766.550000000003},3279.9600000000028,10.8,null,2748.67,-330.85,1815.14,1796.4,2178.1999999999998,36897.75,40158.97,8.7999999999999989]
[15,null,null,1000,288000,26042.9,{"$f":"ROUND($E120*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E120*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D120*'Rate DT-Sec'!$J$47,2)+ROUND($D120*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D120*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":30817.559999999994},4774.6599999999926,18.3,null,1717.92,-206.78,1749.4,1852.57,1361.38,30664.820000000003,35542.649999999994,15.9]
[16,null,null,1000,576000,38076.49,{"$f":"ROUND($E121*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E121*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D121*'Rate DT-Sec'!$J$47,2)+ROUND($D121*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D121*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":42176.43},4099.9400000000023,10.8,null,3435.84,-413.57,2266.13,2243.12,2722.75,46087.64,50164.570000000007,8.7999999999999989]
[17,null,null,1200,345600,31226.07,{"$f":"ROUND($E122*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E122*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D122*'Rate DT-Sec'!$J$47,2)+ROUND($D122*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D122*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":36955.68},5729.6100000000006,18.3,null,2061.5,-248.14,2097.04,2221.1799999999998,1633.65,36770.120000000003,42623.87,15.9]
[18,null,null,1200,691200,45666.38,{"$f":"ROUND($E123*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E123*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D123*'Rate DT-Sec'!$J$47,2)+ROUND($D123*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D123*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":50586.33},4919.9500000000044,10.8,null,4123.01,-496.28,2717.12,2689.84,3267.3,55277.530000000006,60170.200000000012,8.9]
[19,null,null,1500,432000,39000.859999999993,{"$f":"ROUND($E124*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E124*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D124*'Rate DT-Sec'!$J$47,2)+ROUND($D124*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D124*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":46162.84},7161.9800000000032,18.399999999999999,null,2576.88,-310.18,2618.5100000000002,2774.09,2042.06,45928.12999999999,53245.689999999988,15.9]
[20,null,null,1500,864000,57051.22,{"$f":"ROUND($E125*$W$105*PRO_DT_WIN_E_ON,2)+ROUND($E125*(1-$W$105)*PRO_DT_WIN_E_OFF,2)+ROUND($D125*'Rate DT-Sec'!$J$47,2)+ROUND($D125*$Y$105*PRO_DT_WIN_PEAK,2)+ROUND($D125*(1-$Y$105)*PRO_DT_WIN_PK_OFF,2)+PRO_DT_SEC_CST3","v":63201.16},6149.9400000000023,10.8,null,5153.76,-620.35,3393.61,3359.91,4084.13,69062.37000000001,75178.61,8.9]
[]
[null,null,{"$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 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,{"$f":"\"(7) RIDER ESM \"&TEXT(PRO_ESM_NONRES,\"#0.00%\")&\"  OF TOTAL PROPOSED BILL.\"","v":"(7) RIDER ESM 7.51%  OF TOTAL PROPOSED BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ 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:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1949.3631999999998},{"$f":"G152-F152","v":150.79999999999973},{"$f":"ROUND(H152/F152,3)*100","v":8.4},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":123.32},{"$f":"ROUND(E152*RS_PSM,2)","v":68.069999999999993},{"$f":"F152+K152+L152+M152+O152","v":2073.3432000000003},{"$f":"G152+K152+L152+N152+O152","v":2216.3132000000001},{"$f":"ROUND((Q152-P152)/P152,3)*100","v":6.9}]
[2,null,null,100,28800,2620.1264000000001,2844.7264,224.59999999999991,8.6,null,171.79,-20.68,176.33,167.45,136.13999999999999,3083.7064,{"$f":"G153+K153+L153+N153+O153","v":3299.4263999999998},{"$f":"ROUND((Q153-P153)/P153,3)*100","v":7.0000000000000009}]
[3,null,null,100,43200,3328.5392000000002,3617.29,288.7507999999998,8.6999999999999993,null,257.69,-31.02,211.56,202.35,204.21,3970.9792000000002,4250.5199999999995,7.0000000000000009]
[4,null,null,200,28800,3480.1264000000001,3781.7263999999996,301.59999999999945,8.6999999999999993,null,171.79,-20.68,252,237.85,136.13999999999999,4019.3764000000001,4306.8263999999999,7.1999999999999993]
[5,null,null,200,57600,5123.2528000000002,5572.4528,449.19999999999982,8.7999999999999989,null,343.58,-41.36,342.37,326.11,272.27999999999997,6040.1228000000001,6473.0627999999997,7.1999999999999993]
[6,null,null,200,86400,6540.0784000000003,7117.58,577.5015999999996,8.7999999999999989,null,515.38,-62.04,412.83,395.91,408.41,7814.6584000000003,8375.24,7.1999999999999993]
[7,null,null,300,43200,5161.6895999999997,5614.0895999999993,452.39999999999964,8.7999999999999989,null,257.69,-31.02,372.86,352.38,204.21,5965.4295999999986,6397.3495999999986,7.1999999999999993]
[8,null,null,300,86400,7626.3792000000003,8300.1791999999987,673.79999999999836,8.7999999999999989,null,515.38,-62.04,508.41,484.76,408.41,8996.5392000000011,9646.6891999999971,7.1999999999999993]
[9,null,null,300,129600,9751.6175999999996,10617.869999999999,866.2523999999994,8.9,null,773.06,-93.05,614.1,589.47,612.62,11658.347600000001,12499.97,7.1999999999999993]
[10,null,null,500,72000,8524.8159999999989,9278.8159999999989,754,8.7999999999999989,null,429.48,-51.7,614.57000000000005,581.44000000000005,340.34,9857.5059999999976,10578.375999999998,7.3]
[11,null,null,500,144000,12632.632,13755.632,1123,8.9,null,858.96,-103.39,840.49,802.08,680.69,14909.382000000001,15993.972000000002,7.3]
[12,null,null,500,216000,16174.696,17618.449999999997,1443.7539999999972,8.9,null,1288.44,-155.09,1016.63,976.58,1021.03,19345.705999999998,20749.409999999996,7.3]
[13,null,null,800,115200,13569.5056,14775.905599999998,1206.3999999999978,8.9,null,687.17,-82.71,977.13,925.02,544.54999999999995,15695.6456,16849.935600000001,7.3999999999999995]
[14,null,null,800,230400,20142.011200000001,21938.8112,1796.7999999999993,8.9,null,1374.34,-165.43,1338.6,1278.05,1089.0999999999999,23778.621199999998,25514.871199999998,7.3]
[15,null,null,800,345600,25809.313600000001,28119.32,2310.0063999999984,9,null,2061.5,-248.14,1620.43,1557.26,1633.65,30876.753600000004,33123.589999999997,7.3]
[16,null,null,1000,144000,16932.631999999998,18440.631999999998,1508,8.9,null,858.96,-103.39,1218.8399999999999,1154.08,680.69,19587.731999999996,21030.971999999998,7.3999999999999995]
[17,null,null,1000,288000,25148.263999999999,27394.263999999999,2246,8.9,null,1717.92,-206.78,1670.68,1595.36,1361.38,29691.464000000004,31862.144000000004,7.3]
[18,null,null,1000,432000,32232.392,35119.899999999994,2887.5079999999944,9,null,2576.88,-310.18,2022.96,1944.38,2042.06,38564.111999999994,41373.039999999986,7.3]
[19,null,null,1500,216000,25340.448,27602.447999999997,2261.9999999999964,8.9,null,1288.44,-155.09,1823.12,1726.73,1021.03,29317.947999999997,31483.557999999994,7.3999999999999995]
[20,null,null,1500,432000,37663.896000000001,41032.895999999993,3368.9999999999927,8.9,null,2576.88,-310.18,2500.88,2388.65,2042.06,44473.535999999993,47730.30599999999,7.3]
[21,null,null,1500,648000,48290.088000000003,52621.35,4331.2619999999952,9,null,3865.32,-465.26,3029.3,2912.17,3063.1,57782.548000000003,61996.679999999993,7.3]
[22,null,null,3000,432000,50563.896000000001,55087.895999999993,4523.9999999999927,8.9,null,2576.88,-310.18,3635.94,3444.67,2042.06,58508.595999999998,62841.325999999986,7.3999999999999995]
[23,null,null,3000,864000,75210.792000000001,81948.791999999987,6737.9999999999854,9,null,5153.76,-620.35,4991.46,4768.51,4084.13,88819.792000000001,95334.841999999975,7.3]
[24,null,null,3000,1296000,96463.176000000007,105125.7,8662.5239999999903,9,null,7730.64,-930.53,6048.3,5815.55,6126.19,115437.77600000001,123867.55,7.3]
[" "]
[]
[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 7.51%  OF TOTAL CURRENT BILL."}]
[{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
["TYPICAL BILL COMPARISON"]
[{"$f":"SERVICE","v":"(ELECTRIC SERVICE)"}]
[]
[{"$f":"DATA_PERIOD","v":"DATA: ____ BASE PERIOD   __X__FORECASTED PERIOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE N"]
[{"$f":"TYPE","v":"TYPE OF FILING: ___ ORIGINAL   ___UPDATED  _X_ REVISED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAGE 5 OF 5"]
["WORK PAPER REFERENCE NO(S).: SEE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS:"]
[{"$f":"TIME","v":"12 Months Projected with Riders - STAFF-RHDR-01-005A"},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,"($)","($)","($)","($)","($)","($)","($)","(%)",null,null,null,null,null,"Summer","Winter","Summer","Winter"]
[1,null,"   TT (SUMMER)",1000,200000,{"$f":"ROUND($E202*$Z$202*CUR_SUM_TT_ON_KWH,2)+ROUND($E202*(1-$Z$202)*CUR_TT_OFF,2)+ROUND($D202*$X$202*CUR_TT_SUM_PEAK,2)+ROUND($D202*(1-$X$202)*CUR_TT_SUM_PK_OFF,2)+CUR_TT_SUM_CST","v":18086.080000000002},{"$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$202)*PRO_TT_SUM_PK_OFF,2)+PRO_TT_SUM_CST","v":19878.98},{"$f":"G202-F202","v":1792.8999999999978},{"$f":"ROUND(H202/F202,3)*100","v":9.9},null,{"$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*$E202)*CUR_ESM_NonRes,2)","v":1228.72},{"$f":"ROUND((G202+$L202+$O202-PRO_BASE_FUEL*$E202)*PRO_ESM_NONRES,2)","v":1183.93},{"$f":"ROUND(E202*RS_PSM,2)","v":945.4},{"$f":"F202+K202+L202+M202+O202","v":21466.400000000005},{"$f":"G202+K202+L202+N202+O202","v":23214.510000000002},{"$f":"ROUND((Q202-P202)/P202,3)*100","v":8.1},null,null,null,null,null,{"$f":"'Rate TT'!H24/'Rate TT'!H26","v":0.95091966330970357},{"$f":"'Rate TT'!H38/'Rate TT'!H40","v":0.9712373258936936},{"$f":"'Rate TT'!H29/'Rate TT'!H31","v":0.34324359733714604},{"$f":"'Rate TT'!H43/'Rate TT'!H45","v":0.34676505647126937}]
[2,null,null,1000,400000,27516.52,30555.87,3039.3499999999985,11,null,2386,26.4,1695.84,1676.46,1890.8,33515.560000000005,{"$f":"G203+K203+L203+N203+O203","v":36535.53},{"$f":"ROUND((Q203-P203)/P203,3)*100","v":9}]
[3,null,null,2500,500000,44465.19,48947.45,4482.2599999999948,10.100000000000001,null,2982.5,33,3005.81,2903.46,2363.5,52850,57229.909999999996,8.3000000000000007]
[4,null,null,2500,1000000,68041.290000000008,75639.680000000008,7598.3899999999994,11.200000000000001,null,5965,66,4173.6099999999997,4134.79,4727,82972.900000000009,90532.47,9.1]
[5,null,null,5000,1000000,88430.390000000014,97394.87,8964.4799999999814,10.100000000000001,null,5965,66,5967.63,5769.36,4727,105156.02000000002,113922.23,8.3000000000000007]
[6,null,null,5000,2000000,135582.59,150779.35,15196.760000000009,11.200000000000001,null,11930,132,8303.24,8232.01,9454,165401.82999999999,180527.36000000002,9.1]
[7,null,null,10000,2000000,176360.79,194289.77,17928.979999999981,10.199999999999999,null,11930,132,11891.27,11501.15,9454,209768.06,227306.91999999998,8.4]
[8,null,null,10000,4000000,270665.17000000004,301058.7,30393.52999999997,11.200000000000001,null,23860,264,16562.48,16426.46,18908,330259.65000000002,360517.16000000003,9.1999999999999993]
[9,null,null,10000,6000000,364969.56000000006,407827.65,42858.089999999967,11.700000000000001,null,35790,396,21233.68,21351.759999999998,28362,450751.24000000005,493727.41000000003,9.5]
[10,null,null,20000,4000000,352221.57000000007,388079.51,35857.939999999944,10.199999999999999,null,23860,264,23738.55,22964.74,18908,418992.12000000005,454076.25,8.4]
[11,null,null,20000,8000000,540830.34,601617.4,60787.060000000056,11.200000000000001,null,47720,528,33080.959999999999,32815.339999999997,37816,659975.29999999993,720496.74,9.1999999999999993]
[12,null,null,20000,12000000,729439.1100000001,815155.28,85716.169999999925,11.799999999999999,null,71580,792,42423.360000000001,42665.95,56724,900958.47000000009,986917.23,9.5]
[13,null,null,40000,16000000,1081160.6800000002,1202734.79,121574.10999999987,11.200000000000001,null,95440,1056,66117.919999999998,65593.119999999995,75632,1319406.6000000001,1440455.9100000001,9.1999999999999993]
[14,null,null,40000,24000000,1458378.2200000002,1629810.56,171432.33999999985,11.799999999999999,null,143160,1584,84802.73,85294.33,113448,1801372.9500000002,1973296.8900000001,9.5]
[15,null,null,80000,32000000,2161821.36,2404969.5900000003,243148.23000000045,11.200000000000001,null,190880,2112,132191.85,131148.67000000001,151264,2638269.21,2880374.2600000002,9.1999999999999993]
[16,null,null,80000,48000000,2916256.44,3259121.1300000004,342864.69000000041,11.799999999999999,null,286320,3168,169561.46,170551.09,226896,3602201.9,3946056.22,9.5]
[17,null,null,160000,64000000,4323142.71,4809439.2,486296.49000000022,11.200000000000001,null,381760,4224,264339.7,262259.78000000003,302528,5275994.41,5760210.9800000004,9.1999999999999993]
[18,null,null,160000,96000000,5832012.8700000001,6517742.2800000003,685729.41000000015,11.799999999999999,null,572640,6336,339078.92,341064.61,453792,7203859.79,7891574.8900000006,9.5]
[]
[19,null,"   TT (WINTER)",1000,200000,{"$f":"ROUND($E221*$AA$202*CUR_WIN_TT_ON_KWH,2)+ROUND($E221*(1-$AA$202)*CUR_TT_OFF,2)+ROUND($D221*$Y$202*CUR_TT_WIN_PEAK,2)+ROUND($D221*(1-$Y$202)*CUR_TT_WIN_PK_OFF,2)+CUR_TT_WIN_CST","v":16590.61},{"$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$202)*PRO_TT_WIN_PK_OFF,2)+PRO_TT_WIN_CST","v":18275.5},{"$f":"G221-F221","v":1684.8899999999994},{"$f":"ROUND(H221/F221,3)*100","v":10.199999999999999},null,{"$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*$E221)*CUR_ESM_NonRes,2)","v":1097.1400000000001},{"$f":"ROUND((G221+$L221+$O221-PRO_BASE_FUEL*$E221)*PRO_ESM_NONRES,2)","v":1063.45},{"$f":"ROUND(E221*RS_PSM,2)","v":945.4},{"$f":"F221+K221+L221+M221+O221","v":19839.350000000002},{"$f":"G221+K221+L221+N221+O221","v":21490.550000000003},{"$f":"ROUND((Q221-P221)/P221,3)*100","v":8.3000000000000007}]
[20,null,null,1000,400000,25864.869999999995,28775.599999999999,2910.7300000000032,11.3,null,2386,26.4,1550.52,1542.7,1890.8,31718.589999999997,{"$f":"G222+K222+L222+N222+O222","v":34621.5},9.1999999999999993]
[21,null,null,2500,500000,40726.519999999997,44938.76,4212.2400000000052,10.299999999999999,null,2982.5,33,2676.85,2602.27,2363.5,48782.369999999995,52920.03,8.5]
[22,null,null,2500,1000000,63912.18,71189.009999999995,7276.8299999999945,11.4,null,5965,66,3810.3,3800.39,4727,78480.479999999996,85747.4,9.3000000000000007]
[23,null,null,5000,1000000,80953.030000000013,89377.53,8424.4999999999854,10.4,null,5965,66,5309.71,5166.9799999999996,4727,97020.74000000002,105302.51,8.5]
[24,null,null,5000,2000000,127324.36,141878,14553.64,11.4,null,11930,132,7576.6,7563.21,9454,156416.95999999999,170957.21,9.3000000000000007]
[25,null,null,10000,2000000,161406.07,178255.05000000002,16848.98000000001,10.4,null,11930,132,10575.42,10296.39,9454,193497.49000000002,210067.44,8.6]
[26,null,null,10000,4000000,254148.73,283256,29107.26999999999,11.5,null,23860,264,15109.21,15088.85,18908,312289.94,341376.85,9.3000000000000007]
[27,null,null,10000,6000000,346891.38999999996,388256.94999999995,41365.56,11.899999999999999,null,35790,396,19643,19881.32,28362,431082.38999999996,472686.26999999996,9.7000000000000011]
[28,null,null,20000,4000000,322312.13000000006,356010.11,33697.979999999923,10.5,null,23860,264,21106.85,20555.21,18908,386450.98000000004,419597.32,8.6]
[29,null,null,20000,8000000,507797.45,566012.0199999999,58214.569999999891,11.5,null,47720,528,30174.42,30140.14,37816,624035.87,682216.15999999992,9.3000000000000007]
[30,null,null,20000,12000000,693282.78999999992,776013.91999999993,82731.13,11.899999999999999,null,71580,792,39242,39725.07,56724,861620.78999999992,944834.98999999987,9.7000000000000011]
[31,null,null,40000,16000000,1015094.91,1131524.03,116429.12,11.5,null,95440,1056,60304.85,60242.720000000001,75632,1247527.7600000002,1363894.75,9.3000000000000007]
[32,null,null,40000,24000000,1386065.5499999998,1551527.8399999999,165462.29000000004,11.899999999999999,null,143160,1584,78440,79412.58,113448,1722697.5499999998,1889132.42,9.7000000000000011]
[33,null,null,80000,32000000,2029689.83,2262548.0799999996,232858.24999999953,11.5,null,190880,2112,120565.7,120447.87,151264,2494511.5300000003,2727251.9499999997,9.3000000000000007]
[34,null,null,80000,48000000,2771631.11,3102555.69,330924.58000000007,11.899999999999999,null,286320,3168,156836,158787.59,226896,3444851.11,3777727.28,9.7000000000000011]
[35,null,null,160000,64000000,4058879.65,4524596.1399999997,465716.48999999976,11.5,null,381760,4224,241087.41,240858.18,302528,4988479.0600000005,5453966.3199999994,9.3000000000000007]
[36,null,null,160000,96000000,5542762.2500000009,6204611.3599999994,661849.10999999847,11.899999999999999,null,572640,6336,313628.01,317537.61,453792,6889158.2600000007,7554916.9699999997,9.7000000000000011]
[]
[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 7.51%  OF TOTAL CURRENT BILL."}]

{"sheet":"BILL CALC","index":28,"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"]
["kwh"]
[300,{"$f":"+CUR_RS_CUST","v":12.6},{"$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},{"$f":"IF('SCH N'!E20<=1000,ROUND('SCH N'!E20*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":29.9},0,0,{"$f":"SUM(H7:K7)","v":42.9}]
[400,12.6,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":32.4},0,0,45,null,13,{"$f":"IF('SCH N'!E21<=1000,ROUND('SCH N'!E21*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":39.86},0,0,52.86]
[500,12.6,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":40.5},0,0,53.1,null,13,{"$f":"IF('SCH N'!E22<=1000,ROUND('SCH N'!E22*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":49.83},0,0,62.83]
[800,12.6,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":64.8},0,0,77.399999999999991,null,13,{"$f":"IF('SCH N'!E23<=1000,ROUND('SCH N'!E23*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":79.72},0,0,92.72]
[1000,12.6,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E24<=1000,ROUND('SCH N'!E24*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":99.65},0,0,112.65]
[1500,12.6,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E25<=1000,ROUND('SCH N'!E25*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":99.65},0,0,112.65]
[2000,12.6,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(+CUR_RS_ENERGY),2),ROUND(1000*(CUR_RS_ENERGY),2))","v":81},0,0,93.6,null,13,{"$f":"IF('SCH N'!E26<=1000,ROUND('SCH N'!E26*(PRO_RS_ENERGY),2),ROUND(1000*(PRO_RS_ENERGY),2))","v":99.65},0,0,112.65]
[]
[]
[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":202.38},{"$f":"IF('SCH N'!$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":232.38}]
[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'!$E54*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":404.75},{"$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},434.75]
[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'!$E55*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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},637.13]
[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":153.15},0,{"$f":"IF('SCH N'!$E56<=6000,ROUND('SCH N'!$E56*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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},790.28]
[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":153.15},0,{"$f":"IF('SCH N'!$E57<=6000,ROUND('SCH N'!$E57*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E57-6000)*(PRO_DS_KWH_2),2)))","v":188.4},{"$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},978.68]
[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":153.15},0,{"$f":"IF('SCH N'!$E58<=6000,ROUND('SCH N'!$E58*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E58-6000)*(PRO_DS_KWH_2),2)))","v":376.81},{"$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},1167.0899999999999]
[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":357.35},0,{"$f":"IF('SCH N'!$E59<=6000,ROUND('SCH N'!$E59*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E59-6000)*(PRO_DS_KWH_2),2)))","v":251.2},{"$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},1245.68]
[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":357.35},0,{"$f":"IF('SCH N'!$E60<=6000,ROUND('SCH N'!$E60*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E60-6000)*(PRO_DS_KWH_2),2)))","v":565.21},{"$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},1559.69]
[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":357.35},0,{"$f":"IF('SCH N'!$E61<=6000,ROUND('SCH N'!$E61*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E61-6000)*(PRO_DS_KWH_2),2)))","v":879.21},{"$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},1873.69]
[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":612.6},0,{"$f":"IF('SCH N'!$E62<=6000,ROUND('SCH N'!$E62*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E62-6000)*(PRO_DS_KWH_2),2)))","v":565.21},{"$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},1814.94]
[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":612.6},0,{"$f":"IF('SCH N'!$E63<=6000,ROUND('SCH N'!$E63*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E63-6000)*(PRO_DS_KWH_2),2)))","v":879.21},{"$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},2128.94]
[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":612.6},0,{"$f":"IF('SCH N'!$E64<=6000,ROUND('SCH N'!$E64*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E64-6000)*(PRO_DS_KWH_2),2)))","v":1413.02},{"$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":77.63},2740.38]
[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":867.85},0,{"$f":"IF('SCH N'!$E65<=6000,ROUND('SCH N'!$E65*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E65-6000)*(PRO_DS_KWH_2),2)))","v":879.21},{"$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},2384.19]
[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":867.85},0,{"$f":"IF('SCH N'!$E66<=6000,ROUND('SCH N'!$E66*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E66-6000)*(PRO_DS_KWH_2),2)))","v":1507.22},{"$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},3012.2]
[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":867.85},0,{"$f":"IF('SCH N'!$E67<=6000,ROUND('SCH N'!$E67*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E67-6000)*(PRO_DS_KWH_2),2)))","v":1884.03},{"$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":207},3596.01]
[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":2909.85},0,{"$f":"IF('SCH N'!$E68<=6000,ROUND('SCH N'!$E68*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E68-6000)*(PRO_DS_KWH_2),2)))","v":3391.25},{"$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},6938.23]
[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":2909.85},0,{"$f":"IF('SCH N'!$E69<=6000,ROUND('SCH N'!$E69*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E69-6000)*(PRO_DS_KWH_2),2)))","v":5275.28},{"$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},8822.26]
[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":2909.85},0,{"$f":"IF('SCH N'!$E70<=6000,ROUND('SCH N'!$E70*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E70-6000)*(PRO_DS_KWH_2),2)))","v":5652.09},{"$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":1242.02},10441.09]
[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":4951.8500000000004},0,{"$f":"IF('SCH N'!$E71<=6000,ROUND('SCH N'!$E71*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E71-6000)*(PRO_DS_KWH_2),2)))","v":5903.29},{"$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},11492.27]
[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":4951.8500000000004},0,{"$f":"IF('SCH N'!$E72<=6000,ROUND('SCH N'!$E72*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E72-6000)*(PRO_DS_KWH_2),2)))","v":9420.15},{"$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":2277.04},17286.170000000002]
[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":4951.8500000000004},0,{"$f":"IF('SCH N'!$E73<=6000,ROUND('SCH N'!$E73*(PRO_DS_KWH_1),2),ROUND(6000*(PRO_DS_KWH_1),2))","v":607.13},{"$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'!$E73-6000)*(PRO_DS_KWH_2),2)))","v":9420.15},{"$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":7452.14},22461.27]
[]
[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,{"$f":"ROUND('SCH N'!E76*(PRO_EH_KWH_1),2)","v":737.09},null,null,{"$f":"SUM(K45:Q45)","v":767.09}]
[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,{"$f":"ROUND('SCH N'!E77*(PRO_EH_KWH_1),2)","v":1850.57},null,null,{"$f":"SUM(K46:Q46)","v":1880.57}]
[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,{"$f":"ROUND('SCH N'!E78*(PRO_EH_KWH_1),2)","v":2964.05},null,null,{"$f":"SUM(K47:Q47)","v":2994.05}]

{"sheet":"Revenue Requirements","index":29,"n_rows":48,"n_cols":18,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["REVENUE REQUIREMENTS FROM COST OF SERVICE STUDY"]
[]
[null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,"SCHEDULE M - CURRENT RATE Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison of Calculated Proposed Revenues Less COS Revenue Requirement"]
[null,"No Riders but Including Fuel",null,null,null,null,"Proposed Revenue Requirements",null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,null,null,null,null,null,{"$f":"B4","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,null,null,"Lighting Breakdown"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","+ value is high & - value is low"]
[null,null,"Customer Bills","Current Rate Revenues - No Riders - Including Fuel",null,null,"Rate","Customer Component RRs","COS - no riders - includes fuel and FAC","% Change","Increase",null,"Lighting Rate Schedule","Test Period Revenues Using Current Rates - No Riders - with Fuel","Percentage","Proposed","RS",{"$f":"'Proposed Rates'!C21","v":-5992387}]
[null,"RS",{"$f":"'SCH M-2.3'!F23","v":1620224},150196477,null,null,"RS",21976626,184683956,{"$f":"(I10-D10)/D10","v":0.22961576522197655},{"$f":"I10-D10","v":34487479},null,"SL",{"$f":"'Rate SL'!AO419+'Rate SL'!AO314+'Rate SL'!AO428","v":1132903},{"$f":"N10/$N$17","v":0.60287863274789322},{"$f":"'SCH M'!G47","v":1552274},"DS",{"$f":"'Proposed Rates'!G50","v":-4130231}]
[null,"DS",{"$f":"'SCH M-2.3'!F26","v":160254},{"$f":"109813911-71904-68728","v":109673279},null,null,"DS",3182581,{"$f":"127336485-83430","v":127253055},{"$f":"(I11-D11)/D11","v":0.16029224402053302},null,null,"TL",{"$f":"'Rate TL'!AO91","v":87952},4.6803990727752244E-2,{"$f":"'SCH M'!G48","v":103504},"DS-RTP","NA"]
[null,"DS-RTP",{"$f":"'SCH M-2.3'!F42","v":24},68728,null,null,"DS-RTP",null,null,null,null,null,"UOLS",{"$f":"'Rate UOLS'!AO56","v":354363},0.18857561586158891,{"$f":"'SCH M'!G49","v":514729},"DT-Secondary","NA"]
[null,"DT-Secondary",{"$f":"'SCH M-2.3'!F28","v":1476},{"$f":"50255558-330413","v":49925145},null,null,"DT-Secondary",80953,58252866,{"$f":"(I13-D13)/D13","v":0.16680414248170936},null,null,"NSU",{"$f":"'Rate NSU'!AO88","v":69050},3.6745219662444206E-2,{"$f":"'SCH M'!G50","v":99262},"DT-Secondary - RTP","NA"]
[null,"DT-Secondary - RTP",{"$f":"'SCH M-2.3'!F41","v":12},330413,null,null,"DT-Secondary - RTP",null,null,null,null,null,"SC",{"$f":"'Rate SC'!AO138","v":4451},2.3686165491316313E-3,{"$f":"'SCH M'!G51","v":6465},"DT-Primary",{"$f":"'Proposed Rates'!O41","v":-3662951}]
[null,"DT-Primary",{"$f":"'SCH M-2.3'!F27","v":534},39207211,null,null,"DT-Primary",41862,{"$f":"45430704-L26","v":45386245},{"$f":"(I15-D15)/D15","v":0.15759942730943041},null,null,"SE",{"$f":"'Rate SE'!AO101","v":210787},0.11217110234594679,{"$f":"'SCH M'!G52","v":303096},"DT-Primary - RTP","NA"]
[null,"DT-Primary - RTP",{"$f":"'SCH M-2.3'!F40","v":0},0,null,null,"DT-Primary - RTP",null,null,null,null,null,"LED",{"$f":"'Rate LED'!AO467","v":19650},1.0456822105242992E-2,{"$f":"'SCH M'!G53","v":13387.609584},"EH",{"$f":"'Proposed Rates'!W24","v":-61433}]
[null,"EH",{"$f":"'SCH M-2.3'!F29","v":752},1504884,null,null,"EH",29968,1844620,{"$f":"(I17-D17)/D17","v":0.22575560641218859},null,null,"Total",{"$f":"SUM(N10:N16)","v":1879156},null,{"$f":"SUM(P10:P16)","v":2592717.609584},"SP",{"$f":"'Proposed Rates'!AA24","v":-865}]
[null,"SP",{"$f":"'SCH M-2.3'!F30","v":156},24418,null,null,"SP",3157,27149,{"$f":"(I18-D18)/D18","v":0.11184372184454092},{"$f":"I18-D18","v":2731},null,null,null,null,null,"GSFL",{"$f":"'Proposed Rates'!AE22","v":-26570}]
[null,"GSFL",{"$f":"'SCH M-2.3'!F31","v":2520},728281,null,null,"GSFL",27493,808129,{"$f":"(I19-D19)/D19","v":0.10963899923243912},null,null,"COSS Total - Test Year",{"$f":"I23","v":2477142},null,null,"DP",{"$f":"'Proposed Rates'!AJ36","v":-60548}]
[null,"DP",{"$f":"'SCH M-2.3'!F32","v":240},1181426,null,null,"DP",10738,1338209,{"$f":"(I20-D20)/D20","v":0.13270657662858273},{"$f":"I20-D20","v":156783},null,null,null,null,null,"TT",{"$f":"'Proposed Rates'!AO38","v":-587470}]
[null,"TT",{"$f":"'SCH M-2.3'!F36","v":156},{"$f":"14072373-D22","v":13373121},null,null,"TT",12151,15492622,{"$f":"(I21-D21-D22)/(D21+D22)","v":0.10092462728212222},{"$f":"I21-D21-D22","v":1420249},null,null,null,null,null,"TT - RTP","NA"]
[null,"TT - RTP",{"$f":"'SCH M-2.3'!F43","v":24},699252,null,null,"TT - RTP",null,null,null,null,null,null,null,null,null,"Lighting",{"$f":"'Proposed Rates'!AT9","v":-48583.390416000038}]
[null,"Lighting",{"$f":"'SCH M-2.3'!F54","v":351900},1876995,null,null,"Lighting",486163,2477142,{"$f":"(I23-D23)/D23","v":0.31973819855673563},null,"Per Contract, WP increases at DT"]
[null,"Water Pumping",{"$f":"'SCH M-2.2'!F63","v":12},926059,null,null,"Water Pumping",1512,1009775,{"$f":"(I24-D24)/D24","v":9.0400287670655971E-2},null,{"$f":"'SCH M'!N28","v":0},"Entered from Sch M average",null,null,null,"SUM",{"$f":"SUM(R9:R22)","v":-14571038.390416}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D24*(1+L24),0)","v":926059}]
[null,"Interdepartmental",null,71904,null,null,"Interdepartmental",null,79080,{"$f":"(I26-D26)/D26","v":9.9799732977303074E-2},null,{"$f":"L25-881600","v":44459}]
[null,null,null,null,null,null,null,null,null,null,null,"Interdepartmental"]
[null,"OTHER",{"$f":"'SCH M-2.2'!F63","v":12},1936836,null,null,"OTHER",0,{"$f":"'SCH M-2.3'!R65-'SCH M-2.3'!R57-'SCH M-2.3'!R63","v":1912469},{"$f":"(I28-D28)/D28","v":-1.2580827700435143E-2},null,{"$f":"ROUND(D26*(1+J31),0)","v":83466}]
[null,"TOTAL",{"$f":"SUM(C10:C28)","v":2138296},{"$f":"SUM(D10:D28)","v":371724429},null,null,"TOTAL",{"$f":"SUM(H10:H24)+H28","v":25853204},{"$f":"SUM(I10:I24)+I28+I26","v":440565317},{"$f":"(I29-D29)/D29","v":0.18519333847708996}]
[null,null,null,null,null,null,null,null,{"$f":"I29-D29","v":68840888}]
[null,"DS+GSFL+EH+SP+Int",{"$f":"C11+C19+C17+C18","v":163682},{"$f":"D11+D19+D17+D26+D18","v":112002766},null,null,"DS+GSFL+EH+SP+Int",{"$f":"H11+H19+H17+H18+H24","v":3244711},{"$f":"I11+I19+I17+I18+I26","v":130012033},{"$f":"(I31-D31)/D31","v":0.16079305577149763}]
[]
[]
[null,null,null,null,null,null,"DS",null,{"$f":"I31-I35-I36-I38-I39-I37","v":127312366},{"$f":"K34/(D11+D12)","v":0.16010604763224351},{"$f":"I34-D11-D12","v":17570359}]
[null,null,null,null,null,null,"GS-FL",null,{"$f":"ROUND(D19*(1+$J$31),0)","v":845384},{"$f":"K35/D19","v":0.1607937046277467},{"$f":"I35-D19","v":117103}]
[null,null,null,null,null,null,"EH",null,{"$f":"ROUND(D17*(1+$J$31),0)","v":1746859},{"$f":"K36/D17","v":0.16079312425409534},{"$f":"I36-D17","v":241975}]
[null,null,null,null,null,null,"SP",null,{"$f":"ROUND(D18*(1+$J$31),0)","v":28344},{"$f":"K37/D18","v":0.1607830289130969},{"$f":"I37-D18","v":3926}]
[]
[null,null,null,null,null,null,"Interdepartmental",null,{"$f":"I26","v":79080},{"$f":"+K39/D26","v":9.9799732977303074E-2},{"$f":"+I39-D26","v":7176}]
[null,null,null,null,null,null,"DS+GSFL+EH+SP+Int",null,{"$f":"SUM(I34:I39)","v":130012033},{"$f":"I11+I17+I18+I19+I26-I40","v":0}]
[]
[null,null,null,null,null,null,"DT Together % Increase",null,null,{"$f":"((I13+I15)/(D13+D14+D15+D16))-1","v":0.15846080060410372},{"$f":"(I13+I15)-(D13+D14+D15+D16)","v":14176342}]
[]
[null,null,null,null,null,"Current",null,null,"Proposed","% Increase","Increase"]
[null,null,null,null,null,{"$f":"'Rate DS RTP'!AO75","v":68596},"DS-RTP",null,{"$f":"'Rate DS RTP'!R31","v":72183},{"$f":"K45/F45","v":5.229167881509126E-2},{"$f":"I45-F45","v":3587}]
[null,null,null,null,null,{"$f":"'Rate DT RTP-S'!AO75","v":330347},"DT-RTP",null,{"$f":"'Rate DT RTP-S'!R31","v":357027},{"$f":"K46/F46","v":8.0763560740675713E-2},{"$f":"I46-F46","v":26680}]
[null,null,null,null,null,{"$f":"'Rate TT RTP'!AO77","v":699120},"TT-RTP",null,{"$f":"'Rate TT RTP'!R31","v":719624},2.9328298432314909E-2,20504]
[null,null,null,null,null,{"$f":"SUM(F45:F47)","v":1098063},null,null,{"$f":"SUM(I45:I47)","v":1148834},4.6236873476294169E-2,{"$f":"SUM(K45:K47)","v":50771}]

{"sheet":"Proposed Rates","index":30,"n_rows":50,"n_cols":46,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["PROPOSED RATE CALCULATIONS"]
[null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"NAME","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"},null,null,null,null,{"$f":"CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
[null,"PROPOSED RATE CALCULATION",null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"},null,null,null,null,{"$f":"$B$4","v":"PROPOSED RATE CALCULATION"}]
[null,"Rate:  RS",null,null,null,"Rate:  DS","Test Period",null,null,"Rate:  DS-RTP","Test Period",null,null,"Rate:  DT","Test Period",null,null,null,null,null,null,"Rate:  EH","Test Period",null,null,"Rate:  SP","Test Period",null,null,"Rate:  GSFL",null,null,null,null,"Rate:  DP",null,null,null,null,"Rate:  TT",null,null,null,null,"Rate:  All Street Lighting"]
[null,null,"Test Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Period","Percentage",null,null,null,"Current Period","Percentage",null,null,null,"Current Period","Percentage",null,null,"Street Lighting revenues are allocated and"]
[null,"Customer Bills",{"$f":"'Rate RS'!F23","v":1620224},null,null,"Customer Bills - Single Phase",{"$f":"'Rate DS'!F25","v":86360},null,null,"Rates sourced from COSS - See separate schedules",null,null,null,"Customer Bills - DT Secondary Single Phase",{"$f":"'Rate DT-Sec'!F23","v":0},null,null,null,null,null,null,"Customer Bills - EH Single Phase",{"$f":"'Rate EH'!F24","v":186},null,null,"Customer Bills - SP",{"$f":"'Rate SP GSFL'!F25","v":156},null,null,"Minimum Bill Revenues",{"$f":"'Rate SP GSFL'!AO106","v":8140},{"$f":"AE7/SUM($AE$7:$AE$9)","v":1.180644393969721E-2},null,null,"Demand Charge Revenues",{"$f":"'Rate DP'!AO81","v":316807},{"$f":"AJ7/SUM($AJ$7:$AJ$10)","v":0.29593030098659934},null,null,"Summer Demand On-Peak Revenues",{"$f":"'Rate TT'!AO88","v":1194055},{"$f":"AO7/SUM($AO$7:$AO$10)","v":9.8301382602065931E-2},null,null,"rates calculated in the individual rate sheets"]
[null,"COSS - RS Customer Component",{"$f":"'Revenue Requirements'!H10","v":21976626},null,null,"Customer Bills - 3 Phase",{"$f":"'Rate DS'!F26","v":73894},null,null,"Same process for DT-RTP and TT-RTP",null,null,null,"Customer Bills - DT Secondary Three Phase",{"$f":"'Rate DT-Sec'!F24","v":478},null,null,null,null,null,null,"Customer Bills - EH Three Phase",{"$f":"'Rate EH'!F25","v":566},null,null,null,null,null,null,"LOAD RANGE 540 TO 720 HRS Revenues",{"$f":"'Rate SP GSFL'!AO109","v":1159},{"$f":"AE8/SUM($AE$7:$AE$9)","v":1.6810403594728581E-3},null,null,"KWH Revenues - FIRST 300KWH/KW",{"$f":"'Rate DP'!AO85","v":548827},{"$f":"AJ8/SUM($AJ$7:$AJ$10)","v":0.51266082914699607},null,null,"Winter Demand On-Peak Revenues",{"$f":"'Rate TT'!AO102","v":1953681},{"$f":"AO8/SUM($AO$7:$AO$10)","v":0.16083810499799989}]
[null,"COSS Customer Charge",{"$f":"ROUND(C8/C7,2)","v":13.56},null,null,"Customer Bills - Total",{"$f":"G7+G8","v":160254},null,null,null,null,null,null,"Customer Bills - DT Primary",{"$f":"'Rate DT-Pri'!F23","v":183},null,null,null,null,null,null,"Customer Bills - Total",{"$f":"SUM(W7:W8)","v":752},null,null,null,null,null,null,"LOAD RANGE LESS THAN 540 HRS Revenues",{"$f":"'Rate SP GSFL'!AO110","v":680155},0.98651251570082998,null,null,"KWH Revenues - ADDITIONAL KWH",{"$f":"'Rate DP'!AO86","v":204912},0.19140886986640462,null,null,"Demand Off-Peak Revenues",{"$f":"'Rate TT'!AO89+'Rate TT'!AO103","v":20035},{"$f":"AO9/SUM($AO$7:$AO$10)","v":1.6493948774825204E-3},null,null,"Check to Revenue Requirements",{"$f":"'Rate SL'!R94+'Rate SL'!R199+'Rate SL'!R208+'Rate TL'!R40+'Rate UOLS'!R21+'Rate NSU'!R38+'Rate SC'!R65+'Rate SE'!R45+'Rate LED'!R244+'Rate LED'!R248-'Revenue Requirements'!I23","v":-48583.390416000038}]
[null,"Current Customer Charge",{"$f":"INPUT!C43","v":12.6},null,null,null,null,null,null,null,null,null,null,"Customer Bills - Total",{"$f":"SUM(O7:O9)","v":661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Period",null,null,null,"KWH Revenues - CAP RATE",{"$f":"'Rate DP'!AO87","v":0},0,null,null,"kWh Revenues",{"$f":"'Rate TT'!AO93+'Rate TT'!AO94+'Rate TT'!AO107+'Rate TT'!AO108","v":8979108},{"$f":"AO10/SUM($AO$7:$AO$10)","v":0.73921111752245161}]
[null,"Gap",{"$f":"C9-C10","v":0.96000000000000085},null,null,"COSS - DS Customer Component Less RTP Customer Charge",{"$f":"'Revenue Requirements'!H11-'Rate DS RTP'!L25","v":3178189},null,null,"RTP revenues are deducted from the rate class revenues",null,null,null,"COSS - DT Secondary Customer Component Less RTP Customer Charge",{"$f":"'Revenue Requirements'!H13-'Rate DT RTP-S'!L25","v":78757},null,null,null,null,null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H17","v":29968},null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H18","v":3157},null,null,"COSS - GSFL Revenue Requirement Less FAC",{"$f":"'Revenue Requirements'!I35-'Rate SP GSFL'!R53","v":806558},null,null,null,null,"Test Period",null,null,null,null,"Test Period",null,null,null,"Increase",0.35885800000000001]
[0.5,"Increase in Customer Charge at COSS Overall Class Increase",{"$f":"ROUND(C10*'Revenue Requirements'!J10,2)","v":2.89},null,null,"COSS Average Customer Charge",{"$f":"ROUND(G11/G9,2)","v":19.829999999999998},null,null,null,null,null,null,"COSS Average Customer Charge - DT Secondary",{"$f":"ROUND(O11/(O8+O7),2)","v":164.76},null,null,null,null,null,null,"COSS Average Customer Charge",{"$f":"ROUND(W11/W9,2)","v":39.85},null,null,"COSS Customer Charge",{"$f":"ROUND(AA11/AA7,2)","v":20.239999999999998},null,null,"Target Minimum Bill Revenues",{"$f":"ROUND($AE$11*AF7,0)","v":9523},null,null,null,"Customer Bills - DP",{"$f":"'Rate DP'!F26","v":240},null,null,null,"Customer Bills - TT",{"$f":"'Rate TT'!F47","v":156}]
[null,"Customer Charge at COSS Overall Class Increase",{"$f":"C10+C12","v":15.49},null,null,"Current Average Customer Charge",{"$f":"ROUND(((G7*INPUT!C48)+(G8*INPUT!C49))/G9,2)","v":21.92},null,null,null,null,null,null,"Current Customer Charge - DT Secondary Three Phase",{"$f":"INPUT!C69","v":127},null,null,null,null,null,null,"Current Customer Charge - Average",{"$f":"ROUND('Rate EH'!AO75/'Rate EH'!Y75,2)","v":26.29},null,null,"Current Customer Charge",{"$f":"INPUT!C96","v":15},null,null,"LOAD RANGE 540 TO 720 HRS Revenues",{"$f":"ROUND($AE$11*AF8,0)","v":1356},null,null,null,"COSS Customer Component",{"$f":"'Revenue Requirements'!H20","v":10738},null,null,null,"COSS Customer Component Less RTP Customer Charges",{"$f":"'Revenue Requirements'!H21-'Rate TT RTP'!L25","v":7759}]
[null,"Proposed Customer Charge",13,{"$f":"(C14-C10)/C10","v":3.1746031746031772E-2},null,"COSS Percent Increase",{"$f":"(G12-G13)/G13","v":-9.5346715328467307E-2},null,null,null,null,null,null,"Gap",{"$f":"O12-O13","v":37.759999999999991},null,null,null,null,null,null,null,null,null,null,"Gap",{"$f":"AA12-AA13","v":5.2399999999999984},null,null,"LOAD RANGE LESS THAN 540 HRS Revenues",{"$f":"AE11-AE12-AE13","v":795679},null,null,null,"COSS Customer Charge",{"$f":"ROUND(AJ13/AJ12,2)","v":44.74},null,null,{"$f":"A12","v":0.5},"COSS Customer Charge",{"$f":"ROUND(AO13/AO12,2)","v":49.74}]
[null,"Proposed Customer Charge Revenues",{"$f":"'Rate RS'!L23","v":21062912},null,1,"% Migration to COSS",{"$f":"G14*E15","v":-9.5346715328467307E-2},null,null,null,null,null,null,"Adjusted Average Customer Charge @ Overall COSS Rate DT Increase",{"$f":"ROUND(O13+(1+'Revenue Requirements'!J13),2)","v":128.16999999999999},null,null,null,null,null,null,null,null,null,null,"COSS Customer Charge @ Migration %",{"$f":"ROUND(AA13+(Migration_CC*AA14),2)","v":17.62},null,null,"GSFL Minimum Bills",{"$f":"'Rate SP GSFL'!F43","v":2520},null,null,null,"Current Customer Charge",{"$f":"INPUT!C113","v":117},null,null,null,"Current Customer Charge",{"$f":"INPUT!C123","v":500}]
[null,null,null,null,null,"Adjusted Customer Charge - Single Phase",{"$f":"ROUND(INPUT!C48*(1+'Proposed Rates'!$G$15),2)","v":13.57},null,null,null,null,null,null,"Proposed Customer Charge - DT Secondary Three Phase",127,{"$f":"(O16-O13)/O13","v":0},null,null,null,null,null,"Proposed EH Secondary Customer Charge - Three Phase",{"$f":"G19","v":30},{"$f":"(W16-INPUT!C87)/INPUT!C87","v":0},null,null,null,null,null,"LOAD RANGE 540 TO 720 HRS - Test Period KWH",{"$f":"'Rate SP GSFL'!H46","v":12724},null,null,null,"Gap",{"$f":"AJ14-AJ15","v":-72.259999999999991},null,null,null,"Gap",{"$f":"AO14-AO15","v":-450.26}]
[null,"COSS - RS Revenue Requirement",{"$f":"'Revenue Requirements'!I10","v":184683956},null,null,"Adjusted Customer Charge - 3 Phase",{"$f":"ROUND(INPUT!C49*(1+'Proposed Rates'!$G$15),2)","v":27.14},null,null,null,null,null,null,"Proposed Customer Charge - DT Secondary Single Phase",{"$f":"+O16/2","v":63.5},null,null,null,null,null,null,"Proposed EH Customer Charge - Single Phase",{"$f":"G18","v":15},{"$f":"(W17-INPUT!C86)/INPUT!C86","v":0},null,"Proposed SP Customer Charge ",{"$f":"W17","v":15},{"$f":"(AA17-AA13)/AA13","v":0},null,"LOAD RANGE LESS THAN 540 HRS - Test Period KWH",{"$f":"'Rate SP GSFL'!H47","v":6496290}]
[null,"Less Proposed Customer Charge Revenues Less FAC",{"$f":"C17-C15-'Rate RS'!R34","v":154718716},null,null,"Proposed Customer Charge - Single Phase",15,null,null,null,null,null,null,"COSS - DT Primary Customer Component",{"$f":"'Revenue Requirements'!H15","v":41862},null,null,null,null,null,null,"Proposed Customer Charges - Total",{"$f":"'Rate EH'!R27","v":19770},null,null,"Proposed Customer Charges - Total",{"$f":"'Rate SP GSFL'!R25","v":2340},null,null,"Proposed GSFL Minimum Bill Charge",{"$f":"ROUND(AE12/AE15,2)","v":3.78},null,null,null,null,null,null,null,null,"Proposed TT Custommer Charge",500]
[null,"Test Period kWh",{"$f":"'Rate RS'!H26","v":1492427084},null,null,"Proposed Customer Charge - 3 Phase",30,null,null,null,null,null,null,"COSS Customer Charge - DT Primary",{"$f":"ROUND(O18/O9,2)","v":228.75},null,null,null,null,null,null,"Proposed EH Primary Customer Charge",{"$f":"AJ19","v":117},{"$f":"(W19-INPUT!C88)/INPUT!C88","v":0},null,null,null,null,null,"Proposed LOAD RANGE 540 TO 720 HRS Rate",{"$f":"ROUND(AE13/AE16,6)","v":0.10657},null,null,null,"Proposed DP Customer Charge ",117,null,null,null,"TT Customer Charge Revenue",{"$f":"AO18*AO12","v":78000}]
[null,"Proposed Energy Charge",{"$f":"ROUND(C18/C19,6)","v":0.103669},null,null,null,null,null,null,null,null,null,null,"Current Customer Charge - DT Primary",{"$f":"INPUT!C70","v":138},null,null,null,null,null,null,"Target Revenue Less Customer Charges Less FAC",{"$f":"'Revenue Requirements'!I36-'Proposed Rates'!W18-'Rate EH'!R39","v":1609339},null,null,"Target Revenue Less Customer Charges Less FAC",{"$f":"'Revenue Requirements'!I37-'Proposed Rates'!AA18-'Rate SP GSFL'!R34","v":24848},null,null,"Proposed LOAD RANGE LESS THAN 540 HRS Rate",{"$f":"ROUND(AE14/AE17,6)","v":0.12248199999999999},null,null,null,"Proposed Customer Charges - Total",{"$f":"'Rate DP'!L26","v":28285},null,null,null,"COSS Target Revenue Rate TT",{"$f":"'Revenue Requirements'!I21","v":15492622}]
[null,"Check to Revenue Requirements",{"$f":"'Rate RS'!L28+'Rate RS'!R34-C17","v":-5992387},null,null,"Test Period % of Revenues @ Current Rates from Demand Charges / Total Revenue Less Customer Charges",{"$f":"'Rate DS'!AT88","v":0.22508607742741249},null,null,null,null,null,null,"Gap",{"$f":"O19-O20","v":90.75},null,null,null,null,null,null,"KWH",{"$f":"'Rate EH'!H33","v":19740170},null,null,"KWH",{"$f":"'Rate SP GSFL'!H28","v":193786},null,null,null,null,null,null,null,"COSS - Target Revenue",{"$f":"'Revenue Requirements'!I20","v":1338209},null,null,null,"TT RTP Base Revenues",{"$f":"'Rate TT RTP'!R31","v":719624}]
[null,null,null,null,null,"COSS DS Demand and Energy Components Less RTP Energy Less FAC",{"$f":"'Revenue Requirements'!I34-'Rate DS'!L27-'Rate DS RTP'!L31-'Rate DS'!R46","v":116709203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed kWh Rate",{"$f":"ROUND(W20/W21,6)","v":8.1526000000000001E-2},null,null,"Proposed kWh Rate",{"$f":"ROUND(AA20/AA21,6)","v":0.128224},null,null,"Check to Revenue Requirements",{"$f":"'Rate SP GSFL'!R48+'Rate SP GSFL'!R53-'Revenue Requirements'!I35","v":-26570},null,null,null,"COSS - Target Revenue Less Customer Charges Less FAC",{"$f":"AJ21-AJ20-'Rate DP'!R42","v":1227331},null,null,null,"COSS Target Revenue Less RTP Less Customer Charges Less FAC",{"$f":"AO20-AO21-AO19-'Rate TT'!R52","v":13546641}]
[null,null,null,null,null,"Demand Charge Target",{"$f":"ROUND(G22*G21,0)","v":26269617},null,null,null,null,null,null,"Proposed DT Primary Customer Charge @ Migration %",138,{"$f":"(O23-O20)/O20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target Demand Charges",{"$f":"ROUND($AJ$22*AK7,0)","v":363204}]
[null,null,null,null,null,"Demand > 15 kW",{"$f":"'Rate DS'!H31","v":2481303},null,null,null,null,null,null,"Proposed DT Customer Charges Total",{"$f":"'Rate DT-Pri'!L24+'Rate DT-Pri'!L42+'Rate DT-Sec'!L25+'Rate DT-Sec'!L42","v":261144},null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate EH'!R34+'Rate EH'!R39-'Revenue Requirements'!I36","v":-61433},null,null,"Check to Revenue Requirements",{"$f":"'Rate SP GSFL'!R29+'Rate SP GSFL'!R34-'Revenue Requirements'!I37","v":-865},null,null,null,null,null,null,null,"COSS Target KWH Charges - FIRST 300KWH/KW",{"$f":"AJ22-AJ23-AJ25-AJ26","v":629205}]
[null,null,null,null,null,"Proposed Demand Charge for kW > 15 kW",{"$f":"ROUND(G23/G24,2)","v":10.59},null,null,null,null,null,null,"COSS Target Revenue - Rate DT",{"$f":"'Revenue Requirements'!I13+'Revenue Requirements'!I15","v":103639111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target KWH Charges - ADDITIONAL KWH",{"$f":"ROUND($AJ$22*AK9,0)","v":234922}]
[null,null,null,null,null,"Test Year Demand Revenue",{"$f":"'Rate DS'!L32","v":25334379},null,null,null,null,null,null,"DT RTP Base Revenues",{"$f":"'Rate DT RTP-S'!R31","v":357027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSS Target KWH Charges - CAP RATE",{"$f":"ROUND($AJ$22*AK10,0)","v":0},null,null,null,"Summer On-Peak kWh",{"$f":"'Rate TT'!AA93","v":22811341}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DT FAC",{"$f":"'Rate DT-Pri'!R61+'Rate DT-Sec'!R59","v":6899033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP Demand kW",{"$f":"'Rate DP'!H29","v":36838},null,null,null,"Winter On-Peak kWh",{"$f":"'Rate TT'!AA107","v":43712385}]
[null,null,null,null,null,"COSS DS Energy Revenue Target",{"$f":"'Proposed Rates'!G22-'Proposed Rates'!G26","v":91374824},null,null,null,null,null,null,"Target Revenue for Rate DT Less RTP Less Customer Charges Less FAC",{"$f":"O25-O26-O24-O27","v":96121907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - FIRST 300KWH/KW",{"$f":"'Rate DP'!H33","v":9619598},null,null,null,"Off Peak kWh",{"$f":"'Rate TT'!AA94+'Rate TT'!AA108","v":125992084}]
[null,null,null,null,null,"First 6000 kWh Block @ Current Rates Percent",{"$f":"'Rate DS'!AT91","v":0.44723456151630575},null,null,null,null,null,null,"Target Revenue for Rate DT - Distribution Demand",{"$f":"P37","v":15092818},"DT Revenue Targets","DT Revenues @ Current Rates","Target % Based on Current Revenues","Calculated Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - ADDITIONAL KWH",{"$f":"'Rate DP'!H34","v":4226650}]
[null,null,null,null,null,"First 6000 kWh Block Revenue Target",{"$f":"ROUND(G28*G29,0)","v":40865979},null,null,null,null,null,null,"Proposed Summer On-Peak kWh",{"$f":"S30","v":4.7832E-2},{"$f":"ROUND(($O$28-$O$29)*R30,0)","v":5706469},{"$f":"'Rate DT-Pri'!AO107+'Rate DT-Sec'!AO104","v":5772882},{"$f":"Q30/(SUM($Q$30:$Q$39))","v":7.0424943621990699E-2},{"$f":"ROUND(P30/('Rate DT-Pri'!H35+'Rate DT-Sec'!H34),6)","v":4.7832E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP KWH - CAP RATE",{"$f":"'Rate DP'!H35","v":0},null,null,null,"Proposed Summer Demand On-Peak Rate",{"$f":"ROUND($AO$22*AP7/'Rate TT'!H24,2)","v":9.49}]
[null,null,null,null,null,"First 6000 kWh",{"$f":"'Rate DS'!H35","v":385605955},null,null,null,null,null,null,"Proposed Winter On-Peak kWh",{"$f":"S31+0.000005","v":4.5734999999999998E-2},{"$f":"ROUND(($O$28-$O$29)*R31,0)","v":9703149},{"$f":"'Rate DT-Pri'!AO125+'Rate DT-Sec'!AO121","v":9816076},0.11974895708749564,{"$f":"ROUND(P31/('Rate DT-Pri'!H53+'Rate DT-Sec'!H51),6)","v":4.573E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Demand Rate",{"$f":"ROUND(AJ23/AJ27,2)","v":9.86},{"$f":"+AJ31/INPUT!C119","v":1.1465116279069767},null,null,"Proposed Winter Demand On-Peak Rate",{"$f":"ROUND($AO$22*AP8/'Rate TT'!H38,2)","v":7.78}]
[null,null,null,null,null,"Proposed Energy Charge - First 6000 kWh",{"$f":"ROUND(G30/G31,6)","v":0.105979},null,null,null,null,null,null,"Proposed Off-Peak kWh",{"$f":"S32+0.000013","v":3.9462999999999998E-2},{"$f":"O28-O29-P30-P31-P33-P34-P35-P36-P38-P39","v":32550075},{"$f":"'Rate DT-Pri'!AO108+'Rate DT-Pri'!AO126+'Rate DT-Sec'!AO105+'Rate DT-Sec'!AO122","v":32928899},0.40170851502061294,{"$f":"ROUND(P32/('Rate DT-Pri'!H54+'Rate DT-Pri'!H36+'Rate DT-Sec'!H52+'Rate DT-Sec'!H35),6)","v":3.9449999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed KWH - FIRST 300KWH/KW Rate",{"$f":"ROUND(AJ24/AJ28,6)","v":6.5408999999999995E-2},{"$f":"+AJ32/INPUT!C115","v":1.146460308835644},null,null,"Proposed Demand Off-Peak Rate",{"$f":"ROUND($AO$22*AP9/('Rate TT'!H25+'Rate TT'!H39),2)","v":1.44},null,null,{"$f":"AO22-AO33","v":10165942}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Summer On-Peak kW",{"$f":"S33","v":14.68},{"$f":"ROUND(($O$28-$O$29)*R33,0)","v":12093647},{"$f":"'Rate DT-Pri'!AO98+'Rate DT-Sec'!AO98","v":12234395},0.14925068243628831,{"$f":"ROUND(P33/('Rate DT-Pri'!H26+'Rate DT-Sec'!H28),2)","v":14.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed ADDITIONAL KWH Rate",{"$f":"ROUND(AJ25/AJ29,6)+0","v":5.5580999999999998E-2},{"$f":"+AJ33/INPUT!C116","v":1.1464491243992492},null,null,"Proposed TT Demand Revenues",{"$f":"'Rate TT'!L26+'Rate TT'!L40","v":3380699},"Current Revenues","%","Target Revenues","Rate"]
[null,null,null,null,null,"Next 300 kWh / kW Block Revenue Target",{"$f":"G28-G30-G38-G42-G46","v":43069552},null,null,null,null,null,null,"Proposed Summer Off-Peak kW",1.32,15587,{"$f":"'Rate DT-Pri'!AO99+'Rate DT-Sec'!AO99","v":15768},1.9235808232899085E-4,{"$f":"ROUND(P34/('Rate DT-Pri'!H27+'Rate DT-Sec'!H29),2)","v":1.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed KWH - CAP Rate",{"$f":"ROUND(+INPUT!C117*AVERAGE('Proposed Rates'!AK32:AK33),6)","v":0.30039399999999999},null,null,null,"TT Summer On-Peak kWh Rate",{"$f":"AS34","v":6.0352000000000003E-2},{"$f":"'Rate TT'!AE93","v":1215981},{"$f":"AP34/SUM($AP$34:$AP$36)","v":0.13542336276610104},{"$f":"ROUND(AQ34*$AR$32,0)","v":1376706},{"$f":"ROUND(AR34/AO26,6)","v":6.0352000000000003E-2}]
[null,null,null,null,null,"Next 300 kWh / kW kWh",{"$f":"'Rate DS'!H36","v":654811184},null,null,null,null,null,null,"Proposed Winter On-Peak kW",13.89,21584670,{"$f":"'Rate DT-Pri'!AO116+'Rate DT-Sec'!AO115","v":21835877},0.26638174947309218,{"$f":"ROUND(P35/('Rate DT-Pri'!H44+'Rate DT-Sec'!H45),2)","v":13.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TT Winter On-Peak kWh Rate",{"$f":"AS35","v":5.7695000000000003E-2},{"$f":"'Rate TT'!AE107","v":2227539},{"$f":"AP35/SUM($AP$34:$AP$36)","v":0.24808021019459839},{"$f":"ROUND(AQ35*$AR$32,0)","v":2521969},{"$f":"ROUND(AR35/AO27,6)","v":5.7695000000000003E-2}]
[null,null,null,null,null,"Proposed Energy Charge - Next 300 kWh / kW kWh",{"$f":"ROUND(G34/G35,6)","v":6.5773999999999999E-2},null,null,null,null,null,null,"Proposed Winter Off-Peak kW",1.32,42158,{"$f":"'Rate DT-Pri'!AO117+'Rate DT-Sec'!AO116","v":42649},5.2028664721265414E-4,{"$f":"ROUND(P36/('Rate DT-Pri'!H45+'Rate DT-Sec'!H46),2)","v":1.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DP'!R37+'Rate DP'!R42-'Revenue Requirements'!I20","v":-60548},null,null,null,"TT Off-Peak kWh Rate",{"$f":"AS36+0","v":4.9743000000000002E-2},{"$f":"'Rate TT'!AE94+'Rate TT'!AE108","v":5535588},0.61649642703930052,{"$f":"AR32-AR34-AR35","v":6267267},{"$f":"ROUND(AR36/AO28,6)","v":4.9743000000000002E-2}]
[null,null,null,null,null,"Additional kWh Block @ Current  Rates Percent",{"$f":"'Rate DS'!AT93","v":7.9531414957618993E-2},null,null,null,null,null,null,"Proposed Distribution kW",6.23,{"$f":"'RTP Worksheet'!E10+'RTP Worksheet'!G10","v":15092818},null,null,{"$f":"ROUND(P37/('Rate DT-Pri'!H47+'Rate DT-Sec'!H48+'Rate DT-Pri'!H28+'Rate DT-Sec'!H30),2)","v":6.23}]
[null,null,null,null,null,"Additional kWh Block Revenue Target",{"$f":"ROUND($G$28*G37,0)","v":7267169},null,null,null,null,null,null,"Proposed Primary Service Discount First 1000 KW",-0.74,{"$f":"ROUND(($O$28-$O$29)*R38,0)","v":-270061},{"$f":"'Rate DT-Pri'!AO103+'Rate DT-Pri'!AO121","v":-273204},{"$f":"Q38/(SUM($Q$30:$Q$39))","v":-3.3328892392573322E-3},{"$f":"IF('Rate DT-Pri'!H31+'Rate DT-Pri'!H49=0,0,ROUND(P38/('Rate DT-Pri'!H31+'Rate DT-Pri'!H49),2))","v":-0.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate TT'!R47+'Rate TT'!R52+'Rate TT RTP'!R31-AO20","v":-587470}]
[null,null,null,null,null,"Additional kWh",{"$f":"'Rate DS'!H37","v":134079661},null,null,null,null,null,null,"Primary Service Discount Additional KW",-0.56999999999999995,-396605,{"$f":"'Rate DT-Pri'!AO104+'Rate DT-Pri'!AO122","v":-401221},{"$f":"Q39/(SUM($Q$30:$Q$39))","v":-4.8946031297640814E-3},{"$f":"IF('Rate DT-Pri'!H32+'Rate DT-Pri'!H50=0,0,ROUND(P39/('Rate DT-Pri'!H32+'Rate DT-Pri'!H50),2))","v":-0.56999999999999995}]
[null,null,null,null,null,"Proposed Energy Charge - Additional kWh",{"$f":"ROUND(G38/G39,6)+0.000001","v":5.4200999999999999E-2}]
[null,null,null,null,null,"Non-church Cap Rate @ Current Rates Percent",{"$f":"'Rate DS'!AT94","v":1.3333604396541176E-3},null,null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DT-Pri'!R56+'Rate DT-Pri'!R61+'Rate DT-Sec'!R54+'Rate DT-Sec'!R59-(O25-O26)","v":-3662951}]
[null,null,null,null,null,"Non-church Cap Rate Revenue Target",{"$f":"ROUND($G$28*G41,0)","v":121836}]
[null,null,null,null,null,"Non-church Cap Rate kWh",{"$f":"'Rate DS'!H38","v":396117}]
[null,null,null,null,null,"Proposed Energy Charge - Non-church Cap Rate",{"$f":"ROUND(G42/G43,6)","v":0.30757600000000002}]
[null,null,null,null,null,"Church Cap Rate Current Revenue Percent",{"$f":"'Rate DS'!AT95","v":5.5034675864918281E-4}]
[null,null,null,null,null,"Church Cap Rate Revenue Target",{"$f":"ROUND($G$28*G45,0)","v":50288}]
[null,null,null,null,null,"Church Cap Rate kWh",{"$f":"'Rate DS'!H39","v":266323}]
[null,null,null,null,null,"Proposed Energy Charge - Church Cap Rate ",{"$f":"ROUND(G46/G47,6)","v":0.18882299999999999}]
[]
[null,null,null,null,null,"Check to Revenue Requirements",{"$f":"'Rate DS'!L41+'Rate DS'!R46-('Revenue Requirements'!I34-'Rate DS RTP'!L31)","v":-4130231}]

{"sheet":"RTP Worksheet","index":31,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Duke Energy Kentucky, Inc."]
["Transmission and Distribution Charges for Rate GSS and Rate RTP"]
[{"$f":"+CASE_NO","v":"CASE NO.   2022-00372 - REHEARING"}]
["Data:  Cost of Service Study"]
["Type of Filing:  \"X\" Original    Updated    Revised"]
[]
[]
["Line No.","Line Description",null,"Rate DS","Rate DT Sec","Total Secondary","Rate DT Pri","Rate DP","Total Primary","Rate TT","Rate DT"]
[1,"Distribution Energy Allocated-Electric Cost of Service",null,0,0,{"$f":"D9+E9","v":0},0,0,{"$f":"G9+H9","v":0},0,{"$f":"E9+G9","v":0}]
[2,"Distribution Demand Allocated-Electric Cost of Service",null,18635543,8477422,{"$f":"D10+E10","v":27112965},6615396,177281,{"$f":"G10+H10","v":6792677},114144,{"$f":"E10+G10","v":15092818}]
[3,"Transmission Energy Allocated-Electric Cost of Service",null,0,0,0,0,0,0,0,{"$f":"E11+G11","v":0}]
[4,"Transmission Demand Allocated-Electric Cost of Service",null,12243092,5630751,17873843,4311695,113692,4425387,1559427,9942446]
[5,"Total T&D Allocated-Electric Cost of Service",null,{"$f":"SUM(D9:D12)","v":30878635},{"$f":"SUM(E9:E12)","v":14108173},44986808,10927091,290973,11218064,1673571,25035264]
[6]
[7,"kWh - Test Period",null,{"$f":"'Rate DS'!H50+'Rate DS RTP'!H39","v":1175695277},{"$f":"'Rate DT-Sec'!H63+'Rate DT RTP-S'!H39","v":637619158},{"$f":"D15+E15","v":1813314435},{"$f":"'Rate DT-Pri'!H65","v":522954360},{"$f":"'Rate DP'!H46","v":13846248},{"$f":"G15+H15","v":536800608},{"$f":"'Rate TT'!H56+'Rate TT RTP'!H39","v":205625377},{"$f":"E15+G15","v":1160573518}]
[8,"$ / kWh (Rate RTP Delivery Charge)",null,{"$f":"ROUND(D13/D15,6)","v":2.6263999999999999E-2},{"$f":"ROUND(E13/E15,6)","v":2.2126E-2},2.4809000000000001E-2,2.0895E-2,2.1014999999999999E-2,2.0898E-2,8.1390000000000004E-3]
[9]
[10,"kW - Test Period",null,{"$f":"'Rate DS'!H32","v":3928865},{"$f":"'Rate DT-Sec'!H31+'Rate DT-Sec'!H48","v":1365584},{"$f":"D18+E18","v":5294449},{"$f":"'Rate DT-Pri'!H51+'Rate DT-Pri'!H33","v":1056032},{"$f":"'Rate DP'!H30","v":36838},{"$f":"G18+H18","v":1092870},{"$f":"'Rate TT'!H40+'Rate TT'!H26","v":435740},{"$f":"E18+G18","v":2421616}]
[11,"$ / kW (Rate GSS Reservation Charge)",null,{"$f":"ROUND(D13/D18,4)-0.0001","v":7.8593000000000002},{"$f":"ROUND(E13/E18,4)","v":10.331200000000001},8.4969999999999999,10.347300000000001,7.8986999999999998,10.264799999999999,3.8408000000000002,{"$f":"ROUND(K13/K18,4)","v":10.338200000000001}]
[]
[null,"RTP Current Rate - Total",null,{"$f":"INPUT!C156","v":1.8119E-2},{"$f":"D21","v":1.8119E-2},{"$f":"D21","v":1.8119E-2},{"$f":"INPUT!C157","v":1.4956000000000001E-2},{"$f":"G21","v":1.4956000000000001E-2},{"$f":"G21","v":1.4956000000000001E-2},{"$f":"INPUT!C158","v":6.5750000000000001E-3}]
[null,"% Increase",null,{"$f":"(D16/D21)-1","v":0.44952811965340245},{"$f":"(E16/E21)-1","v":0.22114907003697781},{"$f":"(F16/F21)-1","v":0.36922567470610979},{"$f":"(G16/G21)-1","v":0.39709815458678799},0.40512169029152179,0.39729874297940615,{"$f":"(J16/J21)-1","v":0.23787072243346019}]
[]
[null,"GSS Current Rate - Total",null,4.7126000000000001,5.8517000000000001,null,{"$f":"E24","v":5.8517000000000001},5.9794,null,2.6391,{"$f":"E24","v":5.8517000000000001}]
[null,"% Increase",null,{"$f":"(D19/D24)-1","v":0.66772057887365777},{"$f":"(E19/E24)-1","v":0.76550404156057228},null,{"$f":"(G19/G24)-1","v":0.76825537877881644},{"$f":"(H19/H24)-1","v":0.32098538314881098},null,{"$f":"(J19/J24)-1","v":0.45534462506157403},{"$f":"(K19/K24)-1","v":0.76670027513372196}]