HomeMy WebLinkAbout20030910Partial 1st Response of Avista to Staff.pdfAvista Corp.
1411 East Mission PO Box3727
Spokane. Washington 99220-3727
Telephone 509-489-0500
Toll Free 800-727-9170
, C-' "IJ.
:=_
I\Jt.
., ,. :--~~'
'iI'STA.
Corp.2003 ~':? ! 0 fir'9: 38
UT iU : "'-~; co, i,iiSSlo;.t
September 9, 2003
Idaho Public Utility Commission
472 W. Washington
Boise, ID 83702
Attn: Patricia Harms
Re:Case No. A VU-03-
Mr. Woodbury,
I have attached one copy of Avista s response to Staff Data Request No. (s)
4, 5, 6, 8 and 9.
If you have any questions, please call Bill Johnson at (509) 495-4046.
Mike Fi
Rate Analyst
Enclosures
A VISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bill JohnsonDEPT: Energy Resources
TELEPHONE: (509) 495-4046
REQUEST:
Even though much of both of these purchases have subsequently been unwound, please describe
the unwinding process and reference the associated deal tickets and Risk Policy guidelines.
Please quantify the loss associated with unwinding these purchases and provide detail on the loss
associated with each deal ticket. Please provide the same information on any gains associated
with unwinding the deals.
RESPONSE:
All gas sale transactions during the review period are shown on Mr, Storro s Exhibit No.
(RLS-2). This exhibit shows the value of the sale, which was a result of electric power
being less expensive than the cost of generation at the market price of gas. Attached is a
worksheet that shows Exhibit No. _(RLS-2) with an additional column showing the loss on
the sale of the gas associated with each transaction. The actual accounting for the gas sales is
done using aggregated average monthly values and not by transaction, as shown in the
worksheet. The results of the worksheet, however, very closely match the value shown in the
line titled "Net Fuel Expense not included in Acct. 547" on page 3 of the workpapers associated
with Mr. McKenzie s testimony.
The Company s strategy was to sell gas for each month in several transactions ahead of the
delivery month. By selling gas in several transactions we employed an averaging approach that
helped insure that we didn t sell all the gas at the least advantageous time. In each gas sale
transaction we lowered net power supply costs because the market price of power was less than
the cost of generating power using the market price of gas.
The Company s risk policy guidelines set limits on the Company s short and long positions. If a
sale of gas put the Company in short position (we need power) that exceeded the risk limits then
electric power was purchased to return the Company to within its risk limits. If the Company
was outside its risk limits for length (we had too much surplus) in a future month a sale of gas
was not accompanied with an equivalent power purchase.
vista Corp.
Summary of Savings Obtained by Selling Fixed Priced Gas, Jul 2002 - Jun 2003
Loss on Gas Sales
Line Transaction Deal Delivery Savings from Loss on
No.Date Ticket Months Volume Price Power Purchases Related to Sale of Ga~not Generating Gas Sales
(dlhlday)($/dth)
08-Jan-02 G0270 Jul 000 $2.No purchases made related to sale of gas due to position length $84 308 223,880
03-Apr-G0366 Jul 000 $3.No purchases made related to sale of gas due to position length $110,927 $432 915
04-Apr-G0370 Nov-Oct 03 000 $3.No purchases made related to sale of gas due to position length 629,216 $3,016,530
05-Apr-G0372 Nov-Oct 03 000 $3.No purchases made related to sale of gas due to position length 385 341 $3,173,830
05-Apr-G0373 & 374 Jul 15,000 $3.No purchases made related to sale of gas due to position length $258,318 451 033
17-May-G0432 Jul-Oct 000 $3.25 aMW 0302 rei $39.75/MW DT 2190 & Oct 02 rei $36.75/MW DT 2191 $663,172 748,445
21-May-G0439 Aug-Oct 000 $3.25 aMW Aug 02 rei $39.50/MW DT 2200, Sept 02 rei $39.50/MW DT 2196 $528,362
& Oct 02 rei $35.75/MW DT 2195 $1,418 180
21-May-G0438 & 440 Nov 000 $3.50 aMW Nov 02 rei $35.831MW DT 2194 & DT 2195 avg price $219,948 $748,650
22-May-02 G0444 Sep-Oct 000 $3.25 aMW Sep 02 rei 37.95 DT 2202 & Oct 02 rei $35.90 DT 2194 $121 568 $922 015
23-May-G0446 Oct-Dec 000 $3.25 aMW 03 02 rei $38.00 DT 2199 $172 755 $1,178 980
28-May-G0448 & 449 Oct 000 $3.75 aMW Oct 02 rei $35,OO/MW DT 2204, 2205 & 2211 avg price $73,392 255,748
05-Jun-G0464 Dec 000 $3.25 aMW 04 02 LL rei $30.50/MW DT 2217 $65,929 $361 615
19-Jun-G0465 July 000 $2,No purchases made related to sale of gas due to position length $117 124 $544 515
20-Jun-G0488 Dec 000 $3.25 aMW Dec 02 LL rei $34,OO/MW DT 2232 $72 304 $360,065
20-Jun-02 G0489 Nov 000 $3.25 aMW Nov 02 flat rei $33,50/MW DT 2231 $245,639 $937 080
15-Jul-G0509 Sep 000 $2.50 aMW Sep 02 rei $24.50/MW DT 2246 & DT 2251 avg price $147 716 575,980
15-Jul-G0510&511 Aug 000 $2,125 aMW Aug 02 rei $21.22IMW DT 2247 2249 2250,2254,2255 avg pr $513 189 $3,666 990
13-Aug-G0543 Sep 000 $2.No purchases made related to sale of gas due to position length $67 257 $323 370
10-Sep-02 G0604 Oct 000 $2.25 aMW LL Oct 02 rei $27.75/MW DT 2267 $16,995 $390 972
17-Sep-GOB24 Dec 000 $4.No purchases made related to sale of gas due to position length $193,453 $723,943
01-0ct-GOB60 Nov 000 $3.25 aMW Nov 02 rei $34.50/MW DT 2276 $88,829 $217 620
01-0ct-GOB61 Oct (3-31)000 $3.48 25 aMW Oct 02 (4-31) rei $29,25/MW DT 2276 $103,693 $247 659
20-Nov-G0741 Dec 500 $3.25 aMW HL Dec 02 rei $36.60/MW DT 2293 & 25 aMW LL Dec 02 rei $113,425
$31.40 DT2294 $370,497
18-Jul-G0515 Mar-Jun 000 $3.No purchases made related to sale of gas due to position length $714,288 679 330
19-Jul-G0516 Apr-Jun 000 $3.No purchases made related to sale of gas due to position length $565 174 266,265
15-Aug-G0552 Jan 000 $3.No purchases made related to sale of gas due to position length $178,365 $363,165
15-Aug-G0553 Feb 000 $3.No purchases made related to sale of gas due to position iength $147,418 $342,020
15-Aug-02 G0554 Mar 000 $3.No purchases made related to sale of gas due to position length $68 051 $405,015
30-Sep-GOB55 May-Jun 10,000 $3.No purchases made related to sale of gas due to position length $521 647 581 730
30-Sep-GOB56 May 10,000 $3,No purchases made related to sale of gas due to position length $810 030
10-0ct-GOB80 Feb 000 $3.No purchases made related to sale of gas due to position length $67,430 $185,892
10-0ct-GOB81 & 82 Jan 000 $4.50 aMW Jan 03 rei $39.10/MWh, DT 2279 $561 825 445 840
20-Nov-G0743 Jan 000 $4,25 MW HLH Jan 03 rei $39.25/MWh, DT 2295 $88,313 $189 069
23-Dec-G0792 Feb 000 $4.75 MW HLH Feb 03 rei $41,25/MWh, DT 2316 & 2317 $178 272 $210,420
23-Dec-G0793 Mar 000 $4.47 50 MW HLH Mar 03 rei $41.25/MWh, DT 2314 & 2315 $175,831 $259,315
23-Dec-G0794 Apr 000 $4.2 - 25 MW HLH Apr 03 rei $39.00 & $39.50/MWh, DT 2321 & 2323 $136,243 $307 950
31-Dec-G0804 Feb-Apr 000 $4,25 MW HLH Mar& Apr 03 rei $41.25/MWh, DT 2325 $361 019 $886 885
25 MW HLH Mar 03 rei $42,25/MWh, DT 2324
03-Jan-G0810 Feb 000 $4.45 75 MWHLH Feb03 rei $41.25/MWh DT2316&2317 $151 672 $237 020
OB-Jan-G0814 Feb 000 $4,25 MW HLH Feb 03 rei $41.25/MWh, DT 2318 $218 736
25 MW LLH Feb 03 rei $36.00/MWh, DT 2322
09-Jan-G0822 Mar 000 $4.No purchases made related to sale of gas due to position length $141 031 $385 826
09-Jan-G0823 Jun 000 $4.No purchases made related to sale of gas due to position length $237 165 $283,950
10-Jan-G0827 Jun 000 $4.No purchases made related to sale of gas due to position length $137,286 $280,950
14-Jan-G0831 Feb 000 $4.25 MW HLH Feb 03 rei $42.00/MWh, DT 2329 $10,851 $138 012
16-Jan-G0837 Mar 000 $5,25 MW HLH Mar 03 rei $45,OO/MWh, DT 2335 $30,107 $106,299
25-Feb-G0859 Apr 10,000 $4.50MWHLHApr03 rei $44.18/MWh, DT2353 & 2355 $292 134 $369 900
25 MW LLH A r 03 rei $36.75/MWh, DT 2354
Total Savings from Selling Gas $11 756 982
Total Loss on the Gas Sales $39,244 130
DR IPUC No.
Case No. A VU-03-
IPUG DR 3.xls
AVISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bob LaffertyDEPT: Energy Resources
TELEPHONE: (509) 495-4460
REQUEST:
Did the Company purchase gas at a fixed price for the Company s gas customers approximately
3 years in advance in the spring of 2001? If not, why not? If the Company did, what was the
justification? How does this decision differ from the decision to purchase gas 3 years in advance
for electric generation?
RESPONSE:
No. For gas customers the Company locks in natural gas prices for certain volumes of natural
gas in accordance with pre-arranged schedules approved by the Idaho, Oregon, and Washington
jurisdictions in which it provides natural gas local distribution service. Those schedules for
fixing the price at different times for various quantities of natural gas extend 12 months into the
future. Within the schedule there is certain flexibility to allow the Company some discretion to
take advantage of changing market conditions.
The acquisition of electric power supplies or fuel with which to generate power to serve load is
guided by the goal of minimizing overall power costs given the alternatives that are available at
the time of the decision. The cost difference between purchasing power and generating power is
the focus. The length of the term of a transaction is determined by the Company s electric
load/resource position and marketplace conditions. The Company s risk policy does not limit the
term of electric or fuel purchases.
Please see the Company s response to Data Requests Nos. 1 and 2, which describes the decision
to purchase and fix the price of gas to fuel the Company s gas-fired resources.
AVISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bill JohnsonDEPT: Energy Resources
TELEPHONE: (509) 495-4046
REQUEST:
Please provide a breakdown of the $23 383,629 increase in power supply costs identified on page
3, line 15 of the Company s Application. Please break the costs into the following categories:
Fuel Costs
Purchased Power Costs
Non-Firm Sales Revenue
Other
RESPONSE:
Please see page 3 of the workpapers associated with Mr. McKenzie s testimony.
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
REQUEST:
A VISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bill JohnsonDEPT: Energy Resources
TELEPHONE: (509) 495-4046
Please provide the calculations and supporting documentation to justify the statement that
Hydro generation was approximately 12.9 aMW below the authorized level , which would
account for approximately $2.1 million of increased expense.
RESPONSE:
Please see attached worksheet.
Av
i
s
t
a
C
o
r
p
.
Id
a
h
o
2
0
0
3
P
C
A
R
e
v
i
e
w
Ac
t
u
a
l
v
s
.
A
u
t
h
o
r
i
z
e
d
H
y
d
r
o
G
e
n
e
r
a
t
i
o
n
Au
t
h
o
r
i
z
e
d
Au
t
h
o
r
i
z
e
d
Ac
t
u
a
l
Sy
s
t
e
m
Mi
d
C
o
l
Au
t
h
o
r
i
z
e
d
Ac
t
u
a
l
-
Au
t
h
o
r
i
z
e
d
Va
l
u
e
(g
!
Ac
t
u
a
l
Va
l
u
e
(g
!
Ho
u
r
s
MW
h
Ge
n
e
r
a
t
i
o
n
Ge
n
e
r
a
t
i
o
n
MW
h
Au
t
h
o
r
i
z
e
d
Pr
i
c
e
s
Au
t
h
P
r
i
c
e
s
Pr
i
c
e
s
Ac
t
P
r
i
c
e
s
Ju
l
-
74
4
56
4
4
0
1
49
6
10
6
44
7
8
8
8
11
6
,
51
3
$2
1
.
$2
,
4
5
0
,
26
8
$1
7
.
4
0
02
7
62
5
Au
g
-
74
4
29
6
4
0
8
31
4
,
11
4
31
8
8
0
4
39
6
$1
8
.
$4
2
0
,
14
9
$2
4
.
1
0
$5
3
9
,
76
3
Se
p
-
72
0
23
2
0
8
9
27
4
25
7
7
6
0
25
,
67
1
$2
2
.
$5
8
5
,
55
6
$2
7
.
$7
1
7
,
4
7
2
Oc
t
-
74
5
22
4
3
7
0
22
1
22
4
9
9
0
62
0
$2
5
.
$1
5
,
97
7
$3
1
,
$1
9
,
4
1
0
No
v
-
72
0
27
2
2
9
1
33
4
30
5
2
8
0
98
9
$2
5
.
$8
4
6
,
16
8
$3
2
.
08
1
,
26
4
De
c
-
74
4
33
1
5
2
2
44
0
10
9
40
8
4
5
6
76
,
93
4
$2
1
.
$1
,
63
0
,
23
1
$3
5
.
$2
,
71
2
44
4
Ja
n
-
74
4
27
3
2
5
4
37
3
12
2
36
8
2
8
0
95
,
02
6
$1
2
.
14
2
21
3
$3
7
,
$3
,
54
5
,
52
1
Fe
b
-
67
2
31
6
9
3
1
42
9
12
1
36
9
6
0
0
52
,
66
9
$1
6
.
$8
7
2
19
9
$4
0
,
14
4
,
97
3
Ma
r
-
74
4
37
2
6
0
4
43
1
39
2
8
3
2
20
,
22
8
$2
0
.
$4
0
9
,
01
0
$3
9
.
$7
9
4
82
6
Ap
r
-
71
9
53
8
5
1
7
51
1
10
2
44
0
7
4
7
97
,
77
0
$1
7
.
4
5
$1
,
70
6
,
08
7
$3
1
.
$3
,
12
7
70
4
Ma
y
-
74
4
66
0
3
4
2
76
8
11
1
65
3
9
7
6
36
6
$1
9
.
$1
2
4
,
96
5
$2
6
.
$1
6
6
,
73
9
Ju
n
-
72
0
64
9
1
2
2
78
2
12
9
65
5
9
2
0
79
8
$1
8
.
4
3
$1
2
5
,
28
7
$2
7
,
$1
8
4
39
0
To
t
a
l
87
6
0
47
3
1
8
5
1
48
4
4
5
3
3
11
2
68
2
,
76
5
,
4
7
0
$6
,
4
1
7
,
99
5
Av
e
r
a
g
e
44
8
10
6
12
.
19
.
$3
0
,
Id
a
h
o
A
l
l
o
c
a
t
i
o
n
I
-
12
9
,
49
1
1
Hy
d
r
o
A
c
t
v
s
N
o
r
m
a
l
.
xl
s
DR
I
P
U
C
N
o
.
Ca
s
e
N
o
.
A
V
U
-
03
-
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
REQUEST:
AVISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bill JohnsonDEPT: Energy Resources
TELEPHONE: (509) 495-4046
Please provide a breakdown of the compensation received as a result of the Coyote Springs
Insurance claims and categorize the compensation amounts to reflect account numbers for all
capital or expense items booked.
RESPONSE:
The Company has not yet received any insurance payment.
VISTA CORP.
RESPONSE TO REQUEST FOR INFORMATION
PCA Surcharge Extension
JURISDICTION:
CASE NO:
REQUESTER:
TYPE:
REQUEST NO:
Idaho
A VU-03-
IPUC Staff
Data Request
DATE PREPARED: 9-WITNESS: Dick Storro
RESPONDER: Bill JohnsonDEPT: Energy Resources
TELEPHONE: (509) 495-4046
REQUEST:
How much does the Company expect to defer in above normal power supply costs in the July
2003 through June 2004 period? Please break this estimate into the components shown on page
3 of the Company s Application. Please break the category titled "Net Increase in Power Supply
Costs" into the components listed in Request No.5 above.
RESPONSE:
Please see attached worksheet showing the estimated deferrals for the remainder of 2003 and
2004. The total projected deferral amount for the period July 2003 through June 2004 is
$22 453 513.
Av
i
s
t
a
U
t
i
l
i
t
i
e
s
Lin
e
ID
A
H
O
P
O
W
E
R
C
O
S
T
D
E
F
E
R
R
A
L
S
No
,
AC
T
U
A
L
AC
T
U
A
L
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ES
T
I
M
A
T
E
ID
A
H
O
J
U
L
Y
2
0
0
3
t
h
r
o
u
g
h
J
U
N
E
2
0
0
4
TO
T
A
L
Ju
l
-
Au
g
-
Se
p
-
Oc
t
-
No
v
-
De
c
-
Ja
n
-
Fe
b
-
Ma
r
-
Ap
r
.
Ma
y
-
Ju
n
-
55
5
P
u
r
c
h
a
s
e
d
P
o
w
e
r
$1
1
0
14
6
51
5
$1
3
,
92
5
47
6
$1
5
17
6
,
69
4
$9
,
43
7
70
8
$8
,
4
6
4
09
7
$9
,
99
5
,
64
7
$
1
0
,
43
8
,
94
1
$
8
59
4
43
1
$
7
76
9
,
4
2
3
$
6
,
67
3
,
14
9
$
7
95
2
11
3
$
5
,
36
2
80
9
35
6
02
6
50
1
T
h
e
r
m
a
l
F
u
e
l
$1
8
,
72
9
,
92
3
$1
,
55
0
,
65
0
$1
,
77
8
,
00
7
$1
,
58
8
,
79
7
50
0
,
56
6
45
4
35
4
47
1
54
0
$
1
,
65
3
,
59
2
$
1
61
7
25
4
73
2
,
58
1
$
1
53
6
,
08
3
21
5
79
8
63
0
,
54
7
C
T
F
u
e
l
$3
7
,
56
1
43
8
$4
,
77
0
,
60
2
$4
,
11
5
91
8
$3
,
98
2
38
3
95
5
,
04
6
$3
,
93
7
33
0
$4
,
10
3
,
17
6
$
4
12
5
,
79
9
$
3
,
66
5
,
76
3
$
3
,
87
1
69
7
34
4
57
5
34
4
57
5
34
4
,
57
5
44
7
S
a
l
e
f
o
r
R
e
s
a
l
e
$4
9
,
04
5
,
52
7
$8
,
48
0
63
3
$6
,
80
2
,
93
4
$3
,
04
8
,
60
0
62
3
,
45
7
$2
,
74
1
90
0
$4
,
57
8
,
29
0
$
2
,
05
4
,
70
0
$
1
,
92
5
,
80
0
91
3
,
70
0
$
2
,
86
4
05
0
$
5
24
7
80
6
76
3
,
65
6
Ac
t
u
a
l
N
e
t
E
x
p
e
n
s
e
$1
1
7
39
2
35
0
$1
1
,
76
6
,
09
5
$1
4
26
7
,
68
5
$
1
1
96
0
28
8
$1
2
,
29
6
,
25
2
$
1
2
64
5
,
4
3
1
$
1
1
,
4
3
5
,
36
7
$1
2
31
9
,
12
2
$1
1
12
6
,
64
0
$1
0
,
36
3
72
6
96
8
,
72
1
67
5
37
6
$5
6
7
64
6
Po
t
l
a
t
c
h
2
5
a
M
W
d
i
r
e
c
t
l
y
a
s
s
i
g
n
e
d
t
o
I
D
10
4
06
0
($
6
0
1
,
71
0
)
($
6
0
1
,
71
0
)
($
5
8
2
30
0
)
($
6
0
2
,
51
9
)
($
5
8
2
30
0
)
($
6
0
1
71
0
)
60
1
7
1
0
56
2
8
9
0
60
1
7
1
0
58
1
4
9
1
,
60
1
7
1
0
-5
8
2
3
0
0
Po
t
l
a
t
c
h
6
2
a
M
W
d
i
r
e
c
t
l
y
a
s
s
i
g
n
e
d
t
o
1
0
$2
2
,
88
7
71
3
($
1
82
7
06
4
)
(
$
1
83
8
,
24
0
)
(
$
1
91
5
94
9
)
($
2
,
07
8
,
40
1
)
(
$
1
91
5
,
94
9
)
(
$
1
,
97
9
81
4
)
19
7
9
8
1
3
.
18
5
2
0
8
3
,
20
1
1
7
4
6
.
19
4
4
1
4
7
.
16
2
8
5
5
6
.
4
8
19
1
5
9
4
8
.
Ad
j
u
s
t
e
d
A
c
t
u
a
l
N
e
t
E
x
p
e
n
s
e
$8
7
40
0
,
57
6
$9
,
33
7
32
1
$1
1
82
7
,
73
5
$9
,
46
2
,
03
9
$9
,
61
5
,
33
2
$
1
0
14
7
,
18
2
$8
,
85
3
,
84
3
$9
,
73
7
59
8
71
1
66
7
75
0
27
0
$4
,
44
3
,
08
3
$5
5
4
89
1
93
0
,
60
3
AU
T
H
O
R
I
Z
E
D
N
E
T
E
X
P
E
N
S
E
-
S
Y
S
T
E
M
TO
T
A
L
JU
L
AU
G
SE
P
OC
T
NO
V
DE
C
JA
N
FE
B
MA
R
AP
R
MA
Y
JU
N
55
5
P
u
r
c
h
a
s
e
d
P
o
w
e
r
$1
6
0
,
62
7
,
30
1
$1
4
19
1
24
0
$1
3
,
08
8
46
3
$
1
2
,
79
1
,
58
3
$1
3
,
94
1
,
33
8
$
1
5
35
5
,
4
6
2
$
1
5
,
33
2
,
23
9
$
1
5
71
1
98
8
$1
4
21
5
,
66
9
$
1
4
91
0
,
04
4
$
1
2
40
3
,
83
5
$
9
,
56
5
,
53
0
11
9
91
0
10
5
0
1
T
h
e
r
m
a
l
Fu
e
l
$3
5
73
3
,
50
5
91
9
,
51
2
$3
,
86
6
03
7
$3
,
68
7
41
5
$3
,
85
6
,
77
8
$3
,
78
2
59
9
$3
,
34
3
,
79
1
$
1
75
9
42
9
$
2
28
3
,
73
7
$
3
,
12
0
,
23
4
$
2
,
46
0
43
0
$
2
,
61
4
55
5
03
8
98
8
11
5
4
7
C
T
F
u
e
i
$5
,
26
2
,
32
8
$7
7
,
13
6
$1
1
2
33
7
$9
9
0
,
23
6
37
4
61
7
02
2
43
6
$6
6
1
89
2
$
66
8
23
6
77
,
96
9
77
,
13
6
91
6
13
6
45
,
28
1
12
4
4
7
S
a
l
e
fo
r
R
e
s
a
l
e
$1
4
3
,
75
6
,
70
4
$1
3
,
22
3
,
01
5
$1
1
62
0
,
73
3
$
1
2
,
14
2
54
8
$1
1
,
58
2
,
84
4
$
1
2
86
0
,
09
0
$
1
2
,
66
9
14
7
$
1
0
,
56
8
,
03
8
$1
0
,
32
2
,
4
5
9
$
1
1
88
0
,
81
3
$
1
1
06
0
,
01
0
$
1
3
,
41
5
,
76
6
$
1
2
,
41
1
24
1
13
Au
t
h
o
r
i
z
e
d
N
e
t
E
x
p
e
n
s
e
$5
7
86
6
,
43
0
$3
,
96
4
87
3
$5
,
44
6
,
10
4
$5
,
32
6
,
68
6
$7
,
58
9
88
9
$7
,
30
0
,
40
7
$6
,
66
8
77
5
57
1
61
5
25
4
91
6
$6
,
22
6
60
1
$3
,
88
2
17
1
-$
1
15
8
,
54
5
-$
1
20
7
,
06
2
14
A
c
t
u
a
l
-
Au
t
h
o
r
i
z
e
d
N
e
t
E
x
p
e
n
s
e
$2
9
53
4
14
6
$5
,
37
2
,
4
4
8
$6
,
31
1
1
63
1
$4
,
13
5
,
35
3
02
5
,
44
3
$2
,
84
6
,
77
5
$2
,
18
5
,
06
8
16
5
98
3
$2
,
45
6
,
75
1
52
3
,
66
9
$5
6
0
91
2
$6
0
3
,
65
4
($
7
2
3
,
54
1
)
15
N
e
t
Fu
e
l
E
x
p
.
n
o
t
i
n
c
l
i
n
A
c
c
t
5
4
7
(
1
)
$1
2
,
33
6
,
88
4
55
5
,
4
7
1
$1
,
49
8
,
17
2
23
4
73
7
30
1
,
62
0
$5
1
1
13
9
$5
6
0
,
20
5
$
50
5
,
64
0
49
5
,
80
2
54
2
,
81
7
$
1
36
1
96
1
40
7
36
0
36
1
,
96
1
16
A
d
j
u
s
t
e
d
Ac
t
u
a
l
-
A
u
t
h
o
r
i
z
e
d
N
e
t
E
x
p
$4
1
87
1
03
0
$6
,
92
7
91
9
87
9
,
80
3
$5
,
37
0
,
09
0
$3
,
32
7
,
06
3
$3
,
35
7
91
4
$2
,
74
5
,
27
3
$2
,
67
1
,
62
3
$2
,
95
2
,
55
2
$2
,
06
6
,
48
6
92
2
,
87
3
01
1
01
4
$6
3
8
,
42
0
17
I
d
a
h
o
Al
l
o
c
a
t
i
o
n
~
3
3
,
18
%
$1
3
89
2
80
8
$2
,
29
8
,
68
3
61
4
51
9
78
1
79
6
$1
,
10
3
,
92
0
$1
,
11
4
15
6
$9
1
0
,
88
2
$8
8
6
,
4
4
5
$9
7
9
,
65
7
$6
8
5
,
66
0
$6
3
8
,
00
9
$6
6
7
25
4
$2
1
1
82
8
18
Po
t
l
a
t
c
h
2
5
a
M
W
d
i
r
e
c
t
l
y
a
s
s
i
g
n
e
d
t
o
I
D
10
4
,
06
0
$6
0
1
71
0
$6
0
1
71
0
$5
8
2
30
0
$6
0
2
,
51
9
$5
8
2
,
30
0
$6
0
1
71
0
$6
0
1
71
0
$5
6
2
,
89
0
$6
0
1
71
0
$5
8
1
49
1
$6
0
1
,
71
0
$5
8
2
,
30
0
19
I
D
Re
t
a
i
l
R
e
v
e
n
u
e
Ad
j
($
4
9
37
6
)
($
1
8
2
08
8
)
$8
1
87
1
$2
3
,
41
0
$2
0
0
,
96
7
$2
7
2
68
8
$6
7
10
2
$
69
0
,
56
5
94
,
19
7
16
2
21
1
(6
5
,
82
3
)
$
39
,
39
9
(4
8
6
,
56
5
)
20
W
o
o
d
P
o
w
e
r
In
c
A
m
o
r
t
i
z
e
d
E
x
p
e
n
s
e
$3
9
2
33
2
$3
2
66
6
$3
2
66
6
$3
2
70
0
$3
2
,
70
0
$3
2
70
0
$3
2
70
0
$3
2
,
70
0
$3
2
70
0
$3
2
70
0
$3
2
70
0
$3
2
70
0
$3
2
70
0
Ne
t
P
o
w
e
r
C
o
s
t
I
n
c
r
e
a
s
e
(
D
e
c
r
e
a
s
e
)
$2
1
33
9
,
82
4
$2
,
75
0
,
97
1
$3
,
33
0
,
76
6
42
0
,
20
6
53
8
17
2
45
6
,
46
8
$1
,
61
2
39
4
21
1
42
0
66
9
,
44
4
48
2
28
1
$1
,
18
6
,
37
7
$1
,
34
1
06
3
$3
4
0
,
26
3
22
9
0
%
o
f
Ne
t
P
o
w
e
r
C
o
s
t
C
h
a
n
g
e
$1
9
,
20
5
,
84
2
$2
,
4
7
5
87
4
99
7
68
9
$2
,
17
8
,
18
5
$1
,
38
4
35
4
$1
,
31
0
,
82
1
$1
,
4
5
1
,
15
4
$1
,
99
0
,
27
8
50
2
,
4
9
9
33
4
05
3
06
7
,
74
0
20
6
95
7
$3
0
6
23
7
23
Po
t
l
a
t
c
h
6
2
a
M
W
P
u
r
c
h
a
s
e
d
P
o
w
e
r
~
1
0
0
%
$2
2
88
7
,
71
3
82
7
,
06
4
83
8
24
0
$1
,
91
5
,
94
9
$2
,
07
8
,
4
0
1
$1
,
91
5
,
94
9
97
9
,
81
4
$
1
,
97
9
,
81
4
$
1
,
85
2
08
4
$
2
,
01
1
74
6
$
1
94
4
14
7
62
8
55
6
91
5
,
94
9
24
Po
t
l
a
t
c
h
6
2
a
M
W
R
e
v
e
n
u
e
A
s
s
o
c
.
w
/
P
u
r
c
h
a
s
e
r
e
i
1,
(
$
1
6
,
82
2
04
6
)
($
1
,
34
0
,
72
8
)
(
$
1
34
8
,
91
6
)
41
0
,
05
4
.$
1
52
4
98
5
-
41
0
,
05
4
$1
,
4
5
2
,
81
9
$
(
1
47
6
,
25
1
)
$
(
1
34
5
,
88
7
)
$
(
1
,
47
6
,
25
1
)
$
(
1
43
0
,
98
6
)
$
(
1
19
5
06
1
)
$
(
1
,
4
1
0
05
4
)
25
Ce
n
t
r
a
l
i
a
C
a
p
i
t
a
l
&
O
&
M
C
r
,
~
1
0
0
%
($
2
81
7
,
99
6
)
($
2
3
4
83
3
)
($
2
3
4
83
3
)
($
2
3
4
83
3
)
($
2
3
4
,
83
3
)
($
2
3
4
83
3
)
($
2
3
4
83
3
)
($
2
3
4
,
83
3
)
($
2
3
4
83
3
)
($
2
3
4
,
83
3
)
($
2
3
4
83
3
)
($
2
3
4
83
3
)
($
2
3
4
83
3
)
26
T
o
t
a
l
Po
w
e
r
C
o
s
t
D
e
f
e
r
r
a
l
$2
2
,
4
5
3
,
51
3
72
7
,
37
7
$3
,
25
2
18
0
$2
,
44
9
,
24
7
$1
,
70
2
93
7
$1
,
58
1
88
3
$1
,
74
3
,
31
6
25
9
,
00
7
77
3
86
3
63
4
71
5
$1
,
34
6
06
8
$1
,
4
0
5
62
0
$5
7
7
29
8
(1
)
N
e
t
c
o
s
l
a
f
t
e
'
r
e
s
a
l
e
l
o
r
f
u
e
l
n
o
t
c
o
n
s
u
m
e
d
20
0
3
W
A
&
I
D
A
c
t
u
a
l
D
e
f
e
r
r
a
l
s
-
JU
L
A
U
G
I
D
s
u
m
m
a
r
y
09
-
09
-
20
0
3
1
:
0
2
P
M
s
w