{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["FORM 1.00","FORM 1.10","FORM 1.20","FORM 2.00","FORM 2.10","FORM 2.20","FORM 2.30","FORM 2.50","FORM 3.00"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":39,"comments":2,"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":"FORM 1.00","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"ES FORM 1.00"]
[]
["DUKE ENERGY KENTUCKY, INC."]
["ENVIRONMENTAL SURCHARGE REPORT"]
[]
["Summary of Jurisdictional E(m), Jurisdictional R(m) and Environmental Surcharge Billing Factors"]
[]
["For the Expense Month of November 2019"]
[]
[]
[]
[]
["Residential (Total Revenue)"]
[]
["Jurisdictional E(m)",null,"ES Form 1.10, Line 15","=",{"$f":"'FORM 1.10'!H47","v":579757}]
[]
["Jurisdictional R(m)",null,"ES Form 1.10, Line 16","=",{"$f":"'FORM 1.10'!H50","v":10763176}]
[]
["Environmental Surcharge Billing Factor",null,"ES Form 1.10, Line 17","=",{"$f":"'FORM 1.10'!H53","v":5.3900000000000003E-2}]
[]
[]
["Non-Residential (Net Revenue)"]
[]
["Jurisdictional E(m)",null,"ES Form 1.10, Line 15","=",{"$f":"'FORM 1.10'!I47","v":889471}]
[]
["Jurisdictional R(m)",null,"ES Form 1.10, Line 16",null,{"$f":"'FORM 1.10'!I51","v":11078631}]
[]
["Environmental Surcharge Billing Factor",null,"ES Form 1.10, Line 17","=",{"$f":"'FORM 1.10'!I53","v":8.0299999999999996E-2}]
[]
[]
[]
[]
["Effective Date for Billing:",null,"2020-01-02"]
[]
[]
["Submitted by:",null,"Theodore H. Czupik Jr."]
[]
[]
["Title:",null,"Rates & Regulatory Strategy Manager"]
[]
[]
["Date Submitted:",null,"2019-12-16"]

{"sheet":"FORM 1.10","index":1,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"ES FORM 1.10"]
[]
[null,{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
[null,"Calculation of Current Month Environmental Surcharge Factors"]
[]
[null,"For the Expense Month of November 2019"]
[]
[]
[null,"Line",null,null,null,null,null,"Environmental"]
[null,"No.",null,"  E(m) = RORB + OE - EAS + Prior Period Adjustment + (Over)/Under Recovery",null,"Source",null,"Compliance Plans"]
[]
[null,{"$f":"MAX(B$13:B13)+1","v":1},null,"Environmental Compliance Rate Base (RB)",null,"ES Form 2.00",null,{"$f":"'FORM 2.00'!F28","v":59187736}]
[]
[null,{"$f":"MAX(B$13:B15)+1","v":2},null,"RB ÷ 12 months",null,"(1) ÷ 12",null,{"$f":"ROUND(H14/12,0)","v":4932311}]
[]
[null,{"$f":"MAX(B$13:B17)+1","v":3},null,"Pretax Rate of Return (ROR)",null,"ES Form 1.20",null,{"$f":"'FORM 1.20'!G16","v":8.4460000000000007E-2}]
[]
[null,{"$f":"MAX(B$13:B19)+1","v":4},null,"Return on the Environmental Compliance Rate Base (RORB)",null,"(2) x (3)",null,{"$f":"ROUND(H16*H18,0)","v":416583}]
[]
[null,{"$f":"MAX(B$13:B21)+1","v":5},null,"Environmental Operating Expenses (OE)",null,"ES Form 2.00","+",{"$f":"'FORM 2.00'!F38","v":858672}]
[]
[null,{"$f":"MAX(B$13:B23)+1","v":6},null,"Less: Proceeds from Emission Allowance Sales (EAS)",null,"ES Form 2.00","-",{"$f":"'FORM 2.00'!F45","v":0}]
[]
[null,{"$f":"MAX(B$13:B25)+1","v":7},null,"  Sub-Total E(m)",null,"(4) + (5) - (6)",null,{"$f":"H20+H22-H24","v":1275255}]
[]
[null,{"$f":"MAX(B$13:B27)+1","v":8},null,"Jurisdictional Allocation Ratio for Expense Month",null,"Line 18",null,{"$f":"I58","v":0.97629999999999995}]
[]
[null,{"$f":"MAX(B$13:B29)+1","v":9},null,"Jurisdictional E(m) ",null," (7) x (8)",null,{"$f":"ROUND(H26*H28,0)","v":1245031}]
[]
[null,{"$f":"MAX(B$13:B31)+1","v":10},null,"Prior Period Adjustment (if necessary)",null,"(A)","+",0]
[]
[null,{"$f":"MAX(B$13:B33)+1","v":11},null,"Adjustment for (Over)/Under Recovery",null,"ES Form 2.00","+",{"$f":"'FORM 2.00'!F51","v":224197}]
[]
[null,{"$f":"MAX(B$13:B35)+1","v":12},null,"  Total Adjusted Jurisdictional E(m)",null,"(9) + (10) + (11)",null,{"$f":"H30+H32+H34","v":1469228}]
[]
[null,13,null,"Jurisdictional E(m) to be Recovered in Rider PSM",null,"(7) - (9)",null,{"$f":"H26-H30","v":30224}]
[]
[null,"Calculation of Environmental Surcharge Billing Factors"]
[]
[null,null,null,null,null,null,null,"Residential","Non-Residential"]
[null,null,null,null,null,null,null,"(Total Revenue)","(Net Revenue)"]
[]
[null,{"$f":"MAX(B$13:B41)+1","v":14},null,"Revenues as a Percentage of 12 Month Average Total Revenues ",null,"ES Form 3.00",null,{"$f":"'FORM 3.00'!G36","v":0.39460000000000001},{"$f":"'FORM 3.00'!G64","v":0.60540000000000005}]
[]
[null,{"$f":"MAX(B$13:B46)+1","v":15},null,"Adjusted Jurisdictional E(m) - Allocated ",null,"(12) x (14)",null,{"$f":"ROUND(H36*H45,0)","v":579757},{"$f":"H36-H47","v":889471}]
[]
[null,{"$f":"MAX(B$13:B48)+1","v":16},null,"R(m) "]
[null,null,null,"Residential R(m) = Average Total Revenue (Total Revenue excluding ESM Revenue)",null,"ES Form 3.00",null,{"$f":"'FORM 3.00'!G32","v":10763176}]
[null,null,null,"Non-Residential R(m) = Average Net Revenue (Total Revenue excluding ESM Revenue, Base Fuel and FAC Revenue)",null,"ES Form 3.00",null,null,{"$f":"'FORM 3.00'!H60","v":11078631}]
[]
[null,{"$f":"MAX(B$13:B52)+1","v":17},null,"Jurisdictional E(m) / R(m)",null,"(15) ÷ (16)",null,{"$f":"IF(H50=0,0,ROUND(H47/H50,4))","v":5.3900000000000003E-2},{"$f":"IF(I51=0,0,ROUND(I47/I51,4))","v":8.0299999999999996E-2}]
[]
[]
[null,"Calculation of Jurisdictional Allocation Ratio - 12 Month Average"]
[]
[null,{"$f":"MAX(B$13:B57)+1","v":18},null,"Retail Revenue  ",null,"ES Form 3.00",null,{"$f":"'FORM 3.00'!G34","v":27274326},{"$f":"ROUND(H58/$H$62,4)","v":0.97629999999999995}]
[]
[null,{"$f":"MAX(B$13:B59)+1","v":19},null,"Sales for Resale",null,"Company Records",null,662008,{"$f":"I62-I58","v":2.3700000000000054E-2}]
[]
[null,{"$f":"MAX(B$13:B61)+1","v":20},null,"Total Revenue  ",null,null,null,{"$f":"H58+H60","v":27936334},{"$f":"ROUND(H62/$H$62,4)","v":1}]
[]
[]
[]
[null,null,null,"Note:  (A) Amounts determined by the Commission during six-month and two-year reviews. "]

{"sheet":"FORM 1.20","index":2,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"ES FORM 1.20"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Cost of Capital"]
[]
[]
["Line",null,null,null,"Weighted ","Gross up for","Pre-Tax "]
["No.","Capital Structure","Ratio","Cost","Cost","Tax Rate","Rate of Return"]
[null,null,null,null,"(A)","(B)","(A)x(B)"]
[]
[1,"Short-term Debt",9.7720000000000001E-2,3.083E-2,{"$f":"ROUND(C13*D13,5)","v":3.0100000000000001E-3},null,{"$f":"ROUND(E13,5)","v":3.0100000000000001E-3}]
[{"$f":"A13+1","v":2},"Long-term Debt",0.40977000000000002,4.2430000000000002E-2,{"$f":"ROUND(C14*D14,5)","v":1.7389999999999999E-2},null,{"$f":"ROUND(E14,5)","v":1.7389999999999999E-2}]
[{"$f":"A14+1","v":3},"Common Equity",0.49251,9.7250000000000003E-2,{"$f":"ROUND(C15*D15,5)","v":4.7899999999999998E-2},1.3373044000000001,{"$f":"ROUND(F15*E15,5)","v":6.4060000000000006E-2}]
[4,"  Total",{"$f":"SUM(C13:C15)","v":1},null,{"$f":"SUM(E13:E15)","v":6.83E-2},null,{"$f":"SUM(G13:G15)","v":8.4460000000000007E-2}]
[]
[]
[]
[null,"Note:  Capital structure, cost of debt and tax rate gross-up factor as approved in Case No. 2017-00321."]
[null,"          These rates are to remain constant until the Commission sets base rates in Duke Kentucky's next"]
[null,"          base rate case proceeding."]

{"sheet":"FORM 2.00","index":3,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"ES FORM 2.00"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Revenue Requirement of Environmental Compliance Costs"]
[]
["For the Expense Month of November 2019"]
[]
[]
["Line"]
["No.",null,"Determination of Environmental Compliance Rate Base (RB)","Source",null,"Amount"]
[]
[{"$f":"MAX(A13:A$13)+1","v":1},null,"Eligible Environmental Compliance Plant (Gross Plant)","ES Form 2.10",null,{"$f":"'FORM 2.10'!D51","v":41587732}]
[{"$f":"MAX(A$13:A14)+1","v":2},null,"Eligible Environmental Compliance CWIP Excluding AFUDC","ES Form 2.10",null,{"$f":"'FORM 2.10'!G51","v":21961993}]
[{"$f":"MAX(A$13:A15)+1","v":3},null,"Subtotal",null,null,{"$f":"F14+F15","v":63549725}]
[]
[{"$f":"MAX(A$13:A17)+1","v":4},null,"Additions:"]
[{"$f":"MAX(A$13:A18)+1","v":5},null,"Inventory - Emission Allowances","ES Form 2.30",null,{"$f":"ROUND('FORM 2.30'!G32,0)","v":20854}]
[{"$f":"MAX(A$13:A19)+1","v":6},null,"Subtotal",null,null,{"$f":"SUM(F19:F19)","v":20854}]
[]
[{"$f":"MAX(A$13:A21)+1","v":7},null,"Deductions:"]
[{"$f":"MAX(A$13:A22)+1","v":8},null,"Accumulated Depreciation on Eligible Environmental Compliance Plant","ES Form 2.10",null,{"$f":"'FORM 2.10'!E51","v":759460}]
[{"$f":"MAX(A$13:A23)+1","v":9},null,"Accumulated Deferred Income Taxes on Eligible Environmental Compliance Plant","ES Form 2.10",null,{"$f":"'FORM 2.10'!I51","v":3623383}]
[{"$f":"MAX(A$13:A24)+1","v":10},null,"Accumulated Deferred Investment Tax Credits (ITC) on Eligible Environmental Compliance Plant","ES Form 2.10",null,{"$f":"'FORM 2.10'!H51","v":0}]
[{"$f":"MAX(A$13:A25)+1","v":11},null,"Subtotal",null,null,{"$f":"SUM(F23:F25)","v":4382843}]
[]
[{"$f":"MAX(A$13:A27)+1","v":12},null,"Environmental Compliance Rate Base",null,null,{"$f":"F16+F20-F26","v":59187736}]
[]
[]
[{"$f":"MAX(A$13:A30)+1","v":13},null,"Determination of Environmental Compliance Operating Expenses (OE)"]
[]
[{"$f":"MAX(A$13:A32)+1","v":14},null,"Monthly Depreciation Expense","ES Form 2.10",null,{"$f":"'FORM 2.10'!J51","v":84642}]
[{"$f":"MAX(A$13:A33)+1","v":15},null,"Monthly Taxes Other Than Income Taxes","ES Form 2.10",null,{"$f":"'FORM 2.10'!K51","v":74689}]
[{"$f":"MAX(A$13:A34)+1","v":16},null,"Monthly Amortization Expense","ES Form 2.20",null,{"$f":"-'FORM 2.20'!N184","v":532861}]
[{"$f":"MAX(A$13:A35)+1","v":17},null,"Monthly Emission Allowance Expense","ES Form 2.30",null,{"$f":"ROUND('FORM 2.30'!E32,0)","v":29}]
[{"$f":"MAX(A$13:A36)+1","v":18},null,"Monthly Environmental Reagent Expense","ES Form 2.50",null,{"$f":"'FORM 2.50'!I18","v":166451}]
[{"$f":"MAX(A$13:A37)+1","v":19},null,"Total Environmental Compliance Operating Expense",null,null,{"$f":"SUM(F33:F37)","v":858672}]
[]
[]
[{"$f":"A38+1","v":20},null,"Proceeds from Emission Allowance Sales (EAS)"]
[]
[{"$f":"A41+1","v":21},null,"SO2 Allowance Sales",null,null,0]
[{"$f":"A43+1","v":22},null,"NOx Allowances Sales",null,null,0]
[{"$f":"A44+1","v":23},null,"Total Emission Allowance Sales",null,null,{"$f":"SUM(F43:F44)","v":0}]
[]
[]
[{"$f":"A45+1","v":24},null,"(Over) / Under Recovery"]
[{"$f":"A48+1","v":25},null,"Adjusted Jurisdictional E(m) Authorized for Expense Month two Months Prior",null,null,1778771]
[{"$f":"A49+1","v":26},null,"Jurisdictional E(m) Revenue Recovered in Current Expense Month",null,null,1554574]
[{"$f":"A50+1","v":27},null,"(Over) / Under Recovery",null,null,{"$f":"F49-F50","v":224197}]
[]
[]
[null,null,"Note: (Over) recovery will be deducted from Jurisdictional E(m)"]
[null,null,"        Under recovery will be added to Jurisdictional E(m)"]

{"sheet":"FORM 2.10","index":4,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"ES FORM 2.10"]
[]
[null,{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
[null,"Plant, Accumulated Depreciation, CWIP, ITC, ADIT"]
[null,"Depreciation Expense, Taxes Other Than Income Taxes"]
[]
[null,"For the Expense Month of November 2019"]
[]
[]
[null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)"]
[null,null,null,"Gross",null,"Net","CWIP","Accumulated","Accumulated"]
[null,null,null,"Plant","Accumulated","Plant","Excluding","Deferred","Deferred",null,"Monthly"]
[null,"Project",null,"in-Service","Depreciation","in-Service","AFUDC","ITC","Tax Balance","Monthly","Property"]
[null,null,null,"as of","as of","as of","as of","as of","as of","Depreciation","Tax"]
[null,"No.","Description","2019-11-01","2019-11-01","2019-11-01","2019-11-01","2019-11-01","2019-11-01","Expense","Expense"]
[null,null,null,null,null,"(2)-(3)"]
[]
[null,1,"EB020290 Lined Retention Basin West",10604187,257457,{"$f":"D20-E20","v":10346730},0,0,1211066,21827,12307]
[]
[null,2,"EB020745 Lined Retention Basin East",0,0,{"$f":"D22-E22","v":0},7619647,0,0,0,9064]
[]
[null,3,"EB020298 East Bend SW/PW Reroute",30983545,502003,{"$f":"D24-E24","v":30481542},0,0,2412317,62815,36258]
[]
[null,4,"EB021281 East Bend Landfill Cell 2",0,0,{"$f":"D26-E26","v":0},14342346,0,0,0,17060]
[]
[null,5,null,null,null,{"$f":"D28-E28","v":0}]
[]
[null,6,null,null,null,{"$f":"D30-E30","v":0}]
[]
[null,7,null,null,null,{"$f":"D32-E32","v":0}]
[]
[null,8,null,null,null,{"$f":"D34-E34","v":0}]
[]
[null,9,null,null,null,{"$f":"D36-E36","v":0}]
[]
[null,10,null,null,null,{"$f":"D38-E38","v":0}]
[]
[null,11,null,null,null,{"$f":"D40-E40","v":0}]
[]
[null,12,null,null,null,{"$f":"D42-E42","v":0}]
[]
[null,13,null,null,null,{"$f":"D44-E44","v":0}]
[]
[null,14,null,null,null,{"$f":"D46-E46","v":0}]
[]
[null,15,null,null,null,{"$f":"D48-E48","v":0}]
[]
[]
[null,null,null,{"$f":"SUM(D20:D49)","v":41587732},{"$f":"SUM(E20:E49)","v":759460},40828272,21961993,0,3623383,84642,74689]

{"sheet":"FORM 2.20","index":5,"n_rows":184,"n_cols":14,"rows_kept":184,"cut":false,"hidden":false,"merged":[[139,1,139,2],[10,1,10,2],[12,1,12,2],[74,1,74,2],[76,1,76,2],[137,1,137,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ES FORM 2.20"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Amortization Calculation for Coal Ash ARO"]
[]
["For the Expense Month of November 2019"]
[]
[]
[null,null,null,null,null,null,"Recovery:",null,null,null,"Recovery:",null,null,"Total"]
["Line","Period",null,"Cash Spend","COR Credit","Carrying Cost","10-Yr Amort.","Ending Balance",null,"Cash Spend","2-Month Cycle","Ending Balance",null,"Recovery"]
["No.","(1)",null,"(2)","(3)","(4)","(5)","(6)",null,"(7)","(8)","(9)",null,"(10) = (5) + (8)"]
[1,"2015 Total","Actual",3858084,-856412,20378,0,{"$f":"SUM(D14:G14)","v":3022050},null,0,0,0,{"$f":"B14","v":"2015 Total"},0]
[{"$f":"A14+1","v":2},"2016 Total","Actual",4486812,-107052,379037,0,{"$f":"SUM(D15:G15)+H14","v":7780847},null,0,0,null,{"$f":"B15","v":"2016 Total"},0]
[{"$f":"A15+1","v":3},"Jan-17","Actual",358148,0,43243,0,{"$f":"SUM(D16:G16)+H15","v":8182238},null,0,{"$f":"-J14","v":0},null,"Jan-17",0]
[{"$f":"A16+1","v":4},"Feb-17","Actual",424021,0,40351,0,8646610,null,0,{"$f":"-J15","v":0},null,"Feb-17",0]
[{"$f":"A17+1","v":5},"Mar-17","Actual",692184,-26763,44724,0,9356755,null,0,0,null,"Mar-17",0]
[6,"Apr-17","Actual",254067,0,50949,0,9661771,null,0,0,null,"Apr-17",0]
[7,"May-17","Actual",608377,0,56141,0,10326289,null,0,0,null,"May-17",0]
[8,"Jun-17","Actual",265619,-26763,53472,0,10618617,null,0,0,null,"Jun-17",0]
[9,"Jul-17","Actual",220636,0,51558,0,10890811,null,0,0,null,"Jul-17",0]
[10,"Aug-17","Actual",272053,0,47731,0,11210595,null,0,0,null,"Aug-17",0]
[11,"Sep-17","Actual",233743,-26763,44389,0,11461964,null,0,0,null,"Sep-17",0]
[12,"Oct-17","Actual",444793,0,60670,0,11967427,null,0,0,null,"Oct-17",0]
[13,"Nov-17","Actual",525770,0,68573,0,12561770,null,0,0,null,"Nov-17",0]
[14,"Dec-17","Actual",2482493,-26763,82850,0,15100350,null,0,0,null,"Dec-17",0]
[15,"Jan-18","Actual",510525,0,91185,0,15702060,null,0,0,null,"Jan-18",0]
[16,"Feb-18","Actual",89648,0,91534,0,15883242,null,0,0,null,"Feb-18",0]
[17,"Mar-18","Actual",396977,-26763,93696,0,16347152,null,0,0,null,"Mar-18",0]
[18,"Apr-18","Actual",132294,0,111722,0,16591168,null,173000,0,{"$f":"L30+J31+K31","v":173000},"Apr-18",0]
[19,"May-18","Actual",null,0,112480,0,16703648,null,100234,0,{"$f":"L31+J32+K32","v":273234},"May-18",0]
[20,"Jun-18","Actual",null,0,111870,-202486,16613032,null,150901,-173000,251135,"Jun-18",{"$f":"K33+G33","v":-375486}]
[21,"Jul-18","Actual",null,0,111255,-202486,16521801,null,196585,-100234,347486,"Jul-18",{"$f":"K34+G34","v":-302720}]
[22,"Aug-18","Actual",null,0,110637,-202486,16429952,null,321815,-150901,518400,"Aug-18",-353387]
[23,"Sep-18","Actual",null,0,110014,-202486,16337480,null,275135,-196585,596950,"Sep-18",-399071]
[24,"Oct-18","Actual",null,0,109387,-202486,16244381,null,69886,-321815,345021,"Oct-18",-524301]
[25,"Nov-18","Actual",null,0,108756,-202486,16150651,null,238428,-275135,308314,"Nov-18",-477621]
[26,"Dec-18","Actual",null,0,108121,-202486,16056286,null,263037,-69886,501465,"Dec-18",-272372]
[27,"Jan-19","Actual",null,0,107481,-202486,15961281,null,177996,-238428,441033,"Jan-19",-440914]
[28,"Feb-19","Actual",null,0,106837,-202486,15865632,null,150851,-263037,328847,"Feb-19",-465523]
[29,"Mar-19","Actual",null,0,106188,-202486,15769334,null,408609,-177996,559460,"Mar-19",-380482]
[30,"Apr-19","Actual",null,0,105535,-202486,15672383,null,1588547,-150851,1997156,"Apr-19",-353337]
[31,"May-19","Actual",null,0,104878,-202486,15574775,null,1641055,-408609,3229602,"May-19",-611095]
[32,"Jun-19","Actual",null,0,104216,-202486,15476505,null,1423233,-1588547,3064288,"Jun-19",-1791033]
[33,"Jul-19","Actual",null,0,103550,-202486,15377569,null,1368585,-1641055,2791818,"Jul-19",-1843541]
[34,"Aug-19","Actual",null,0,102880,-202486,15277963,null,487759,-1423233,1856344,"Aug-19",-1625719]
[35,"Sep-19","Actual",null,0,102204,-202486,15177681,null,47477,-1368585,535236,"Sep-19",-1571071]
[36,"Oct-19","Actual",null,0,101524,-202486,15076719,null,-18595,-487759,28882,"Oct-19",-690245]
[37,"Nov-19","Actual",null,0,100840,-202486,14975073,null,330375,-47477,311780,"Nov-19",-249963]
[38,"Dec-19","Actual",null,0,100151,-202486,14872738,null,0,18595,330375,"Dec-19",-183891]
[39,"Jan-20","Actual",null,0,99457,-202486,14769709,null,0,-330375,0,"Jan-20",-532861]
[40,"Feb-20","Actual",null,0,98759,-202486,14665982,null,0,0,0,"Feb-20",-202486]
[41,"Mar-20","Actual",null,0,98055,-202486,14561551,null,0,0,0,"Mar-20",-202486]
[42,"Apr-20","Actual",null,0,97347,-202486,14456412,null,0,0,0,"Apr-20",-202486]
[43,"May-20","Actual",null,0,96635,-202486,14350561,null,0,0,0,"May-20",-202486]
[44,"Jun-20","Actual",null,0,95917,-202486,14243992,null,0,0,0,"Jun-20",-202486]
[45,"Jul-20","Actual",null,0,95194,-202486,14136700,null,0,0,0,"Jul-20",-202486]
[46,"Aug-20","Actual",null,0,94467,-202486,14028681,null,0,0,0,"Aug-20",-202486]
[47,"Sep-20","Actual",null,0,93735,-202486,13919930,null,0,0,0,"Sep-20",-202486]
[48,"Oct-20","Actual",null,0,92997,-202486,13810441,null,0,0,0,"Oct-20",-202486]
[49,"Nov-20","Actual",null,0,92255,-202486,13700210,null,0,0,0,"Nov-20",-202486]
[50,"Dec-20","Actual",null,0,91508,-202486,13589232,null,0,0,0,"Dec-20",-202486]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ES FORM 2.20"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Amortization Calculation for Coal Ash ARO"]
[]
["For the Expense Month of November 2019"]
[]
[]
[null,null,null,null,null,null,"Recovery:",null,null,null,"Recovery:",null,null,"Total"]
["Line","Period",null,"Cash Spend","COR Credit","Carrying Cost","10-Yr Amort.","Ending Balance",null,"Cash Spend","2-Month Cycle","Ending Balance",null,"Recovery"]
["No.","(1)",null,"(2)","(3)","(4)","(5)","(6)",null,"(7)","(8)","(9)",null,"(10) = (5) + (8)"]
[{"$f":"A63+1","v":51},"Jan-21","Actual",null,0,90756,-202486,{"$f":"SUM(D78:G78)+H63","v":13477502},null,0,{"$f":"-J62","v":0},{"$f":"L63+J78+K78","v":0},"Jan-21",-202486]
[52,"Feb-21","Actual",null,0,89998,-202486,13365014,null,0,{"$f":"-J63","v":0},0,"Feb-21",-202486]
[53,"Mar-21","Actual",null,0,89235,-202486,13251763,null,0,0,0,"Mar-21",-202486]
[54,"Apr-21","Actual",null,0,88468,-202486,13137745,null,0,0,0,"Apr-21",-202486]
[55,"May-21","Actual",null,0,87695,-202486,13022954,null,0,0,0,"May-21",-202486]
[56,"Jun-21","Actual",null,0,86916,-202486,12907384,null,0,0,0,"Jun-21",-202486]
[57,"Jul-21","Actual",null,0,86133,-202486,12791031,null,0,0,0,"Jul-21",-202486]
[58,"Aug-21","Actual",null,0,85344,-202486,12673889,null,0,0,0,"Aug-21",-202486]
[59,"Sep-21","Actual",null,0,84550,-202486,12555953,null,0,0,0,"Sep-21",-202486]
[60,"Oct-21","Actual",null,0,83750,-202486,12437217,null,0,0,0,"Oct-21",-202486]
[61,"Nov-21","Actual",null,0,82945,-202486,12317676,null,0,0,0,"Nov-21",-202486]
[62,"Dec-21","Actual",null,0,82135,-202486,12197325,null,0,0,0,"Dec-21",-202486]
[63,"Jan-22","Actual",null,0,81319,-202486,12076158,null,0,0,0,"Jan-22",-202486]
[64,"Feb-22","Actual",null,0,80498,-202486,11954170,null,0,0,0,"Feb-22",-202486]
[65,"Mar-22","Actual",null,0,79671,-202486,11831355,null,0,0,0,"Mar-22",-202486]
[66,"Apr-22","Actual",null,0,78838,-202486,11707707,null,0,0,0,{"$f":"B93","v":"Apr-22"},-202486]
[67,"May-22","Actual",null,0,78000,-202486,{"$f":"SUM(D94:G94)+H93","v":11583221},null,0,0,0,"May-22",-202486]
[68,"Jun-22","Actual",null,0,77156,-202486,11457891,null,0,{"$f":"-J93","v":0},0,"Jun-22",-202486]
[{"$f":"A95+1","v":69},"Jul-22","Actual",null,0,76306,-202486,11331711,null,0,0,0,"Jul-22",-202486]
[70,"Aug-22","Actual",null,0,75451,-202486,11204676,null,0,0,0,"Aug-22",-202486]
[71,"Sep-22","Actual",null,0,74589,-202486,11076779,null,0,0,0,"Sep-22",-202486]
[72,"Oct-22","Actual",null,0,73722,-202486,10948015,null,0,0,0,"Oct-22",-202486]
[73,"Nov-22","Actual",null,0,72849,-202486,10818378,null,0,0,0,"Nov-22",-202486]
[74,"Dec-22","Actual",null,0,71971,-202486,10687863,null,0,0,0,"Dec-22",-202486]
[75,"Jan-23","Actual",null,0,71086,-202486,10556463,null,0,0,0,"Jan-23",-202486]
[76,"Feb-23","Actual",null,0,70195,-202486,10424172,null,0,0,0,"Feb-23",-202486]
[77,"Mar-23","Actual",null,0,69298,-202486,10290984,null,0,0,0,"Mar-23",-202486]
[78,"Apr-23","Actual",null,0,68395,-202486,10156893,null,0,0,0,"Apr-23",-202486]
[79,"May-23","Actual",null,0,67486,-202486,10021893,null,0,0,0,"May-23",-202486]
[80,"Jun-23","Actual",null,0,66571,-202486,9885978,null,0,0,0,"Jun-23",-202486]
[81,"Jul-23","Actual",null,0,65649,-202486,9749141,null,0,0,0,"Jul-23",-202486]
[82,"Aug-23","Actual",null,0,64722,-202486,9611377,null,0,0,0,"Aug-23",-202486]
[83,"Sep-23","Actual",null,0,63788,-202486,9472679,null,0,0,{"$f":"L109+J110+K110","v":0},"Sep-23",-202486]
[84,"Oct-23","Actual",null,0,62847,-202486,9333040,null,0,0,0,"Oct-23",-202486]
[85,"Nov-23","Actual",null,0,61901,-202486,9192455,null,0,0,0,"Nov-23",{"$f":"K112+G112","v":-202486}]
[86,"Dec-23","Actual",null,0,60948,-202486,9050917,null,0,0,0,"Dec-23",-202486]
[87,"Jan-24","Actual",null,0,59988,-202486,8908419,null,0,0,0,"Jan-24",-202486]
[88,"Feb-24","Actual",null,0,59022,-202486,8764955,null,0,0,0,"Feb-24",-202486]
[89,"Mar-24","Actual",null,0,58049,-202486,8620518,null,0,0,0,"Mar-24",-202486]
[90,"Apr-24","Actual",null,0,57070,-202486,8475102,null,0,0,0,"Apr-24",-202486]
[91,"May-24","Actual",null,0,56084,-202486,8328700,null,0,0,0,"May-24",-202486]
[92,"Jun-24","Actual",null,0,55092,-202486,8181306,null,0,0,0,"Jun-24",-202486]
[93,"Jul-24","Actual",null,0,54093,-202486,8032913,null,0,0,0,"Jul-24",-202486]
[94,"Aug-24","Actual",null,0,53087,-202486,7883514,null,0,0,0,"Aug-24",-202486]
[95,"Sep-24","Actual",null,0,52074,-202486,7733102,null,0,0,0,"Sep-24",-202486]
[96,"Oct-24","Actual",null,0,51054,-202486,7581670,null,0,0,0,"Oct-24",-202486]
[97,"Nov-24","Actual",null,0,50027,-202486,7429211,null,0,0,0,"Nov-24",-202486]
[98,"Dec-24","Actual",null,0,48994,-202486,7275719,null,0,0,0,"Dec-24",-202486]
[99,"Jan-25","Actual",null,0,47953,-202486,7121186,null,0,0,0,"Jan-25",-202486]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ES FORM 2.20"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Amortization Calculation for Coal Ash ARO"]
[]
["For the Expense Month of November 2019"]
[]
[]
[null,null,null,null,null,null,"Recovery:",null,null,null,"Recovery:",null,null,"Total"]
["Line","Period",null,"Cash Spend","COR Credit","Carrying Cost","10-Yr Amort.","Ending Balance",null,"Cash Spend","2-Month Cycle","Ending Balance",null,"Recovery"]
["No.","(1)",null,"(2)","(3)","(4)","(5)","(6)",null,"(7)","(8)","(9)",null,"(10) = (5) + (8)"]
[{"$f":"A126+1","v":100},"Feb-25","Actual",null,0,46906,-202486,{"$f":"SUM(D141:G141)+H126","v":6965606},null,0,{"$f":"-J125","v":0},{"$f":"L126+J141+K141","v":0},"Feb-25",-202486]
[101,"Mar-25","Actual",null,0,45851,-202486,6808971,null,0,{"$f":"-J126","v":0},0,"Mar-25",-202486]
[102,"Apr-25","Actual",null,0,44789,-202486,6651274,null,0,0,0,"Apr-25",-202486]
[103,"May-25","Actual",null,0,43720,-202486,6492508,null,0,0,0,"May-25",-202486]
[104,"Jun-25","Actual",null,0,42643,-202486,6332665,null,0,0,0,"Jun-25",-202486]
[105,"Jul-25","Actual",null,0,41560,-202486,6171739,null,0,0,0,"Jul-25",-202486]
[106,"Aug-25","Actual",null,0,40469,-202486,6009722,null,0,0,0,"Aug-25",-202486]
[107,"Sep-25","Actual",null,0,39370,-202486,5846606,null,0,0,0,"Sep-25",-202486]
[108,"Oct-25","Actual",null,0,38265,-202486,5682385,null,0,0,0,"Oct-25",-202486]
[109,"Nov-25","Actual",null,0,37151,-202486,5517050,null,0,0,0,"Nov-25",-202486]
[110,"Dec-25","Actual",null,0,36030,-202486,5350594,null,0,0,0,"Dec-25",-202486]
[111,"Jan-26","Actual",null,0,34902,-202486,5183010,null,0,0,0,"Jan-26",-202486]
[112,"Feb-26","Actual",null,0,33766,-202486,5014290,null,0,0,0,"Feb-26",-202486]
[113,"Mar-26","Actual",null,0,32622,-202486,4844426,null,0,0,0,"Mar-26",-202486]
[114,"Apr-26","Actual",null,0,31470,-202486,4673410,null,0,0,0,"Apr-26",-202486]
[115,"May-26","Actual",null,0,30311,-202486,4501235,null,0,0,0,"May-26",-202486]
[116,"Jun-26","Actual",null,0,29144,-202486,4327893,null,0,0,0,"Jun-26",-202486]
[117,"Jul-26","Actual",null,0,27968,-202486,4153375,null,0,0,0,"Jul-26",-202486]
[118,"Aug-26","Actual",null,0,26785,-202486,3977674,null,0,0,0,"Aug-26",-202486]
[119,"Sep-26","Actual",null,0,25594,-202486,3800782,null,0,0,0,"Sep-26",-202486]
[120,"Oct-26","Actual",null,0,24395,-202486,3622691,null,0,0,0,"Oct-26",-202486]
[121,"Nov-26","Actual",null,0,23188,-202486,3443393,null,0,0,0,"Nov-26",-202486]
[122,"Dec-26","Actual",null,0,21972,-202486,3262879,null,0,0,0,"Dec-26",-202486]
[123,"Jan-27","Actual",null,0,20748,-202486,3081141,null,0,0,0,"Jan-27",-202486]
[124,"Feb-27","Actual",null,0,19516,-202486,2898171,null,0,0,0,"Feb-27",-202486]
[125,"Mar-27","Actual",null,0,18276,-202486,2713961,null,0,0,0,"Mar-27",-202486]
[126,"Apr-27","Actual",null,0,17027,-202486,2528502,null,0,0,0,"Apr-27",-202486]
[127,"May-27","Actual",null,0,15769,-202486,2341785,null,0,0,0,"May-27",-202486]
[128,"Jun-27","Actual",null,0,14504,-202486,2153803,null,0,0,0,"Jun-27",-202486]
[129,"Jul-27","Actual",null,0,13229,-202486,1964546,null,0,0,0,"Jul-27",-202486]
[130,"Aug-27","Actual",null,0,11946,-202486,1774006,null,0,0,0,{"$f":"B171","v":"Aug-27"},-202486]
[131,"Sep-27","Actual",null,0,10654,-202486,{"$f":"SUM(D172:G172)+H171","v":1582174},null,0,0,0,"Sep-27",-202486]
[132,"Oct-27","Actual",null,0,9354,-202486,1389042,null,0,{"$f":"-J171","v":0},0,"Oct-27",-202486]
[{"$f":"A173+1","v":133},"Nov-27","Actual",null,0,8045,-202486,1194601,null,0,0,0,"Nov-27",-202486]
[134,"Dec-27","Actual",null,0,6726,-202486,998841,null,0,0,0,"Dec-27",-202486]
[135,"Jan-28","Actual",null,0,5399,-202486,801754,null,0,0,0,"Jan-28",-202486]
[136,"Feb-28","Actual",null,0,4063,-202486,603331,null,0,0,0,"Feb-28",-202486]
[137,"Mar-28","Actual",null,0,2718,-202486,403563,null,0,0,0,"Mar-28",-202486]
[138,"Apr-28","Actual",null,0,1409,-202486,202486,null,0,0,0,"Apr-28",-202486]
[139,"May-28","Actual",null,0,0,-202486,0,null,0,0,0,"May-28",-202486]
[null,null,null,{"$f":"SUM(D14:D180)","v":16256244},{"$f":"SUM(E14:E180)","v":-1097279},{"$f":"SUM(F14:F180)","v":9139355},{"$f":"SUM(G14:G180)","v":-24298320},null,null,{"$f":"SUM(J14:J180)","v":9394913},-9394913,null,null,{"$f":"SUM(N14:N180)","v":-33693233}]
[]
[]
[null,"Monthly Amortization Amount",null,null,null,null,null,null,null,null,null,null,null,-532861]

{"sheet":"FORM 2.30","index":6,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[10,1,10,6],[33,1,33,6],[34,1,34,6]]}
[null,null,null,null,null,null,"ES FORM 2.30"]
[]
[null,{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
[null,"Inventory and Expense of Emission Allowances"]
[]
[null,"For the Expense Month Ending November 2019"]
[]
[]
[null,"Total SO2 and NOx Emission Allowances"]
[null,null,"Beginning","Allocations /",null,null,"Ending"]
[null,null,"Inventory","Purchases","Utilized","Sold","Inventory"]
[]
[null,"SO2 Allowances - Acid Rain Program (a)"]
[null,"Quantity",133942,0,36,0,{"$f":"C16+D16-E16-F16","v":133906}]
[null,"Dollars",16822.730000000003,0,4.68,0,{"$f":"C17+D17-E17-F17","v":16818.050000000003}]
[null,"$/Allowance",{"$f":"IF(C16=0,0,ROUND(C17/C16,6))","v":0.12559699999999999},{"$f":"IF(D16=0,0,ROUND(D17/D16,6))","v":0},{"$f":"IF(E16=0,0,ROUND(E17/E16,6))","v":0.13},{"$f":"IF(F16=0,0,ROUND(F17/F16,6))","v":0},{"$f":"IF(G16=0,0,ROUND(G17/G16,6))","v":0.12559600000000001}]
[]
[null,"NOx Allowances - Annual"]
[null,"Quantity",6873,0,53,0,{"$f":"C21+D21-E21-F21","v":6820}]
[null,"Dollars",3354.49,0,25.97,0,{"$f":"C22+D22-E22-F22","v":3328.52}]
[null,"$/Allowance",{"$f":"IF(C21=0,0,ROUND(C22/C21,6))","v":0.488068},{"$f":"IF(D21=0,0,ROUND(D22/D21,6))","v":0},{"$f":"IF(E21=0,0,ROUND(E22/E21,6))","v":0.49},{"$f":"IF(F21=0,0,ROUND(F22/F21,6))","v":0},{"$f":"IF(G21=0,0,ROUND(G22/G21,6))","v":0.48805300000000001}]
[]
[null,"NOx Allowances - Seasonal"]
[null,"Quantity",448,0,-1,0,{"$f":"C26+D26-E26-F26","v":449}]
[null,"Dollars",706.30999999999972,0,-1.58,0,{"$f":"C27+D27-E27-F27","v":707.88999999999976}]
[null,"$/Allowance",{"$f":"IF(C26=0,0,ROUND(C27/C26,6))","v":1.5765849999999999},{"$f":"IF(D26=0,0,ROUND(D27/D26,6))","v":0},{"$f":"IF(E26=0,0,ROUND(E27/E26,6))","v":1.58},{"$f":"IF(F26=0,0,ROUND(F27/F26,6))","v":0},{"$f":"IF(G26=0,0,ROUND(G27/G26,6))","v":1.576592}]
[]
[null,"Total Emission Allowances"]
[null,"Quantity",{"$f":"C16+C21+C26","v":141263},0,88,0,141175]
[null,"Dollars",20883.530000000002,0,{"$f":"E17+E22+E27","v":29.07},0,20854.460000000003]
[]
[null,"(a) Note: The SO2 Allowances exclude the CSSO2G1 Program Allowances as there is no dollar value associated with this program inventory.  Thus, there is no expense booked to the ledger as a result of the program."]

{"sheet":"FORM 2.50","index":7,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"ES FORM 2.50"]
[]
[{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
["Environmental Reagent Expenses"]
[]
["For the Expense Month of November 2019"]
[]
[]
["Line",null,null,null,"Account",null,"East Bend"]
["No.",null,"Expense Type",null,"Number",null,"Unit 2",null,"Total"]
[]
[1,null,"Ammonia",null,502020,null,13486,null,{"$f":"G14","v":13486}]
[{"$f":"A14+1","v":2},null,"Lime",null,502040,null,143647,null,{"$f":"G15","v":143647}]
[{"$f":"A15+1","v":3},null,"Hydrated Lime",null,502040,null,9318,null,9318]
[]
[4,null,"Total",null,null,null,{"$f":"SUM(G14:G16)","v":166451},null,{"$f":"SUM(I14:I16)","v":166451}]

{"sheet":"FORM 3.00","index":8,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,1,63,5],[31,1,31,5],[33,1,33,5],[35,1,35,5],[59,1,59,5],[61,1,61,5]]}
[null,null,null,null,null,null,null,"ES FORM 3.00"]
[]
[null,{"$f":"Company","v":"DUKE ENERGY KENTUCKY, INC."}]
[null,{"$f":"Title","v":"ENVIRONMENTAL SURCHARGE REPORT"}]
[]
[null,"Monthly Average Revenue Computation of R(m) for Residential and Non-Residential Customers"]
[]
[null,"For the Expense Month of November 2019"]
[]
[]
[null,"Residential - Kentucky Jurisdictional Revenues"]
[null,"(1)","(2)","(3)","(4)","(5)","(6)"]
[null,null,null,null,null,null,"Total"]
[null,null,null,null,null,"Environmental","Excluding"]
[null,null,"Total",null,null,"Surcharge","Environmental"]
[null,"Month","Revenues",null,null,"Revenues","Surcharge"]
[null,null,null,null,null,null,"(2) - (5)"]
[]
[null,"2018-12-01",12609557,null,null,886457,{"$f":"C19-F19","v":11723100}]
[null,"2019-01-01",14245202,null,null,1111248,13133954]
[null,"2019-02-01",13898083,null,null,1131936,12766147]
[null,"2019-03-01",11471832,null,null,773284,10698548]
[null,"2019-04-01",9398011,null,null,700129,8697882]
[null,"2019-05-01",8627659,null,null,737098,7890561]
[null,"2019-06-01",11487026,null,null,1138649,10348377]
[null,"2019-07-01",13524273,null,null,734203,12790070]
[null,"2019-08-01",12261118,null,null,613630,11647488]
[null,"2019-09-01",12108304,null,null,540297,11568007]
[null,"2019-10-01",10517865,null,null,833088,9684777]
[null,"2019-11-01",8743548,null,null,534343,8209205]
[]
[null,"Average Monthly Residential Revenues, Excluding Environmental Surcharge, for 12 Months Ending Current Expense Month",null,null,null,null,{"$f":"ROUND(AVERAGE(G19:G30),0)","v":10763176}]
[]
[null,"Average Total Kentucky Revenues, Excluding Environmental Surcharge, for 12 Months Ending Current Expense Month",null,null,null,null,{"$f":"G32+G60","v":27274326}]
[]
[null,"Residential Revenues as a Percentage of Total Revenues for 12 Months Ending with the Current Expense Month",null,null,null,null,{"$f":"IF(G34=0,0,ROUND(G32/G34,4))","v":0.39460000000000001}]
[]
[]
[null,"Non-Residential - Kentucky Jurisdictional Revenues"]
[null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,null,"Total"]
[null,null,null,"Base Rate","Fuel","Environmental","Excluding","Total"]
[null,null,"Total","Fuel","Clause","Surcharge","Environmental","Non-Fuel"]
[null,"Month","Revenues","Component","Revenues","Revenues","Surcharge","Revenue"]
[null,null,null,null,null,null,"(2) - (5)","(6) - (3) - (4)"]
[]
[null,"2018-12-01",17324338,5092973,181676,1287638,{"$f":"C47-F47","v":16036700},{"$f":"G47-D47-E47","v":10762051}]
[null,"2019-01-01",18290878,5097006,922607,1453249,16837629,{"$f":"G48-D48-E48","v":10818016}]
[null,"2019-02-01",17744446,4907453,510438,1519027,16225419,10807528]
[null,"2019-03-01",16102997,4721932,-36039,1173249,14929748,10243855]
[null,"2019-04-01",16381370,4678873,265615,1294456,15086914,10142426]
[null,"2019-05-01",16730729,4667996,90852,1527972,15202757,10443909]
[null,"2019-06-01",19945443,5235309,1537295,1968000,17977443,11204839]
[null,"2019-07-01",19726822,5582336,582168,1125025,18601797,12437293]
[null,"2019-08-01",17808671,5629529,-777050,969080,16839591,11987112]
[null,"2019-09-01",18431519,5357488,214486,842610,17588909,12016935]
[null,"2019-10-01",18843454,5442045,54598,1494804,17348650,11852007]
[null,"2019-11-01",16478475,4862659,367980,1020231,15458244,10227605]
[]
[null,"Average Monthly Non-Residential Revenues, Excluding Environmental Surcharge, for 12 Months Ending Current Expense Month",null,null,null,null,{"$f":"ROUND(AVERAGE(G47:G58),0)","v":16511150},{"$f":"ROUND(AVERAGE(H47:H58),0)","v":11078631}]
[]
[null,"Average Total Kentucky Revenues, Excluding Environmental Surcharge, for 12 Months Ending Current Expense Month",null,null,null,null,{"$f":"G32+G60","v":27274326}]
[]
[null,"Non-Residential Revenues as a Percentage of Total Revenues for 12 Months Ending with the Current Expense Month",null,null,null,null,{"$f":"IF(G62=0,0,ROUND(G60/G62,4))","v":0.60540000000000005}]