HomeMy WebLinkAbout20080731AVU to Staff 224.pdfAvista Corp.
1411 East Mission P.O. Box 3727
Spokane. Washington 99220-0500
Telephone 509-489-0500
Toll Free 800-727-9170
~~~'V'STA.
Corp.
July 30, 2008
Idaho Public Utilities Commission
472 W. Washington St.
Boise, il 83720-0074
Attn: Scott Woodbury
Deputy Attorney General
Re: Production Request of the Commission Staff in Case Nos. AVU-E-08-01 and
A VU-G-08-01
Dear Mr. Woodbury,
Enclosed is an original and three copies of Avista's response to IPUC Staffs production request
224 in the above referenced docket. The electronic version of this response was emailed on
7/30/08 and is also being provided in electronic format on the CDs included in this mailing.
If there are any questions regarding the enclosed information, please contact me at .(509) 495-
8620 or via e-mail at pat. ehrbarêavistacorp. com
Sincerely,Q~~
Patrick Ehrbar
Regulatory Analyst
Enclosures
CC: Brad Purdy, CAP AI (Paper and Email)
.
.
.
JUSDICTION:
CASE NO:
REQUESTER:
TYE:
REQUEST NO.:
REQUEST:
AVISTACORPORATION
RESPONSE TO REQUEST FOR INFORMTION
IDAHO
AVU-E-08-01 / A VU-G-08-01
IPUC
Production Request
Staff-224
DATE PREPARD:WISS:
RESPONDER:
DEPARTMENT:
TELEPHONE:
07/29/08
Malyn Malquist
Paul Kimball
Finance
(509) 495-4584
Please provide schedules showing the actual capital strctue and embedded costs at June 30, 2008
and July 31, 2008. Please provide an updated capital structure and cost of debt for December 31,
2008.
RESPONSE:
The information for July 31, 2008 wil not be available until early August, and that information
wil be sent as soon as it is finalized.
Please see "StafCPR_224-Attachment A.xls" for the actual capital strctue and embedded costs
at June 30, 2008.
Please see "StafCPR _ 224-Attachment B.xls" for the proforma updated capital structure and cost
of debt for December 31, 2008.
.
.
10
Co
s
t
o
f
C
a
p
i
t
a
l
a
s
o
f
Pe
r
c
e
n
t
o
f
Ju
n
e
3
0
,
2
0
0
8
Am
o
u
n
t
To
t
a
l
C
a
p
i
t
a
l
Co
s
t
Co
m
p
o
n
e
n
t
To
t
a
l
D
e
b
t
$1
,
0
0
0
,
8
0
0
,
0
0
0
50
.
5
4
%
6.
9
3
%
3.
5
0
%
Co
m
m
o
n
E
q
u
i
t
y
97
9
,
3
0
4
,
3
6
7
49
.
4
6
%
10
.
8
0
%
5.
3
4
%
TO
T
A
L
$1
,
9
8
0
,
1
0
4
,
3
6
7
10
0
.
0
0
%
~
8.
8
5
%
1
St
a
f
C
P
R
_
2
2
4
-
A
t
t
a
c
h
m
e
n
t
A
.
x
l
s
.Pa
g
e
1
o
f
3
.
.
.
AV
I
S
T
A
C
O
R
P
O
R
A
T
I
O
N
Co
s
t
o
f
L
o
n
g
-
T
e
r
m
D
e
b
t
D
e
t
a
i
l
Ju
n
e
3
0
,
2
0
0
8
Pn
n
c
i
p
a
l
Un
e
Co
u
p
o
n
Ma
t
u
n
t
y
Se
t
t
l
e
m
e
n
t
Pn
n
c
i
p
a
l
Is
s
u
a
n
c
e
Re
d
e
m
p
t
i
o
n
Ne
t
Yie
l
d
t
o
Ou
t
s
t
a
n
d
i
n
g
Ef
f
e
c
t
i
v
e
Un
e
.!
De
s
c
n
p
t
i
o
n
Ra
t
e
Da
t
e
Da
t
e
Am
o
u
n
t
Co
s
t
s
Co
s
t
s
Pr
o
c
e
e
d
s
Ma
t
u
n
t
y
06
-
3
0
-
2
0
0
8
Co
s
t
.2
(a
)
(b
)
(c
)
(d
)
(e
)
(f
)
(g
)
(h
)
(i
)
OJ
(k
)
1
SM
T
N
S
e
n
e
s
A
Se
n
e
s
C
o
s
t
s
A
08
-
3
1
-
2
0
1
0
05
-
1
-
1
9
9
3
37
3
,
6
9
3
21
.
6
6
3
1
2
SM
T
N
S
e
n
e
s
A
6.6
7
%
07
-
1
2
-
2
0
1
0
07
-
1
2
-
1
9
9
3
5,
0
0
0
,
0
0
0
35
,
0
8
1
69
0
,
4
6
4,
2
7
4
,
4
5
5
8.2
7
5
%
5.0
0
0
,
0
0
0
41
3
,
7
6
5
2
3
SM
T
N
S
e
n
e
s
A
7.1
8
%
08
-
1
1
-
2
0
2
3
08
-
1
2
-
1
9
9
3
7,
0
0
0
,
0
0
0
54
.
3
6
4
6,
9
4
5
.
6
3
6
7.2
4
4
%
7.
0
0
0
.
0
0
0
50
7
.
0
6
4
3
4
SM
T
N
S
e
n
e
s
A
7.3
7
%
05
-
1
0
-
2
0
1
2
05
-
1
0
-
1
9
9
3
7.
0
0
0
.
0
0
0
49
,
1
1
4
1.
2
2
7
.
8
8
3
5.
7
2
3
,
0
0
3
9.4
5
5
%
7.
0
0
0
,
0
0
0
66
1
.
8
7
7
4
5
SM
T
N
S
e
n
e
s
A
7.3
9
%
05
-
1
1
-
2
0
1
8
05
-
1
1
-
1
9
9
3
7.
0
0
0
,
0
0
0
54
.
3
6
4
1.2
2
7
,
8
8
3
5,
7
1
7
,
7
5
3
9.2
8
7
%
7.
0
0
0
.
0
0
0
65
0
,
1
1
4
5
6
SM
T
N
S
e
n
e
s
A
7.4
5
%
06
-
1
1
-
2
0
1
8
06
-
0
9
-
1
9
9
3
15
,
5
0
0
,
0
0
0
17
0
,
5
9
7
2.1
4
0
,
4
4
0
13
,
1
8
8
,
9
6
3
8.9
5
3
%
15
.
5
0
0
.
0
0
0
1,
3
8
7
.
7
1
5
6
7
SM
T
N
S
e
n
e
s
A
7.5
3
%
05
-
0
5
-
2
0
2
3
05
-
0
6
-
1
9
9
3
5.
5
0
0
,
0
0
0
42
,
7
1
2
96
3
,
0
1
1
4,
4
9
4
,
2
7
7
9.3
5
9
%
5.
5
0
0
,
0
0
0
51
4
.
7
4
4
7
8
SM
T
N
S
e
n
e
s
A
7.5
4
%
05
-
0
5
-
2
0
2
3
05
-
0
7
-
1
9
9
3
1,0
0
0
,
0
0
0
7,
7
6
6
17
5
,
4
1
2
81
6
.
8
2
2
9.
3
7
5
%
1.
0
0
0
.
0
0
0
93
,
7
4
7
8
9
SM
T
N
S
e
n
e
s
B
Se
n
e
s
C
o
s
t
s
B
05
-
0
1
-
2
0
0
9
05
-
1
-
1
9
9
4
32
9
,
0
2
2
21
.
9
3
5
9
10
SM
T
N
S
e
n
e
s
B
6.9
0
%
07
-
0
1
-
2
0
1
0
06
-
0
9
-
1
9
9
5
5,
0
0
0
,
0
0
0
37
,
9
4
4
4.
9
6
2
.
0
5
6
6.
9
8
2
%
5.
0
0
0
.
0
0
0
34
9
.
0
7
7
10
11
5.
7
0
%
F
M
B
'
s
5.7
0
%
07
-
0
1
-
2
0
3
7
12
-
1
5
-
2
0
0
6
15
0
.
0
0
0
,
0
0
0
8,6
6
2
,
3
0
4
14
1
,
3
3
7
.
6
9
6
6.1
2
0
%
15
0
.
0
0
0
,
0
0
0
9,1
7
9
.
6
7
4
11
12
6.
1
2
5
%
F
M
B
'
s
6.1
3
%
09
-
0
1
-
2
0
1
3
09
-
0
8
-
2
0
0
3
45
.
0
0
0
.
0
0
0
1,
0
5
5
.
1
4
0
81
5
,
8
2
4
43
.
1
2
9
.
0
3
6
6.
7
0
3
%
45
.
0
0
0
.
0
0
0
3,0
1
6
.
2
4
8
12
13
5.4
5
%
F
M
B
'
s
5.4
5
%
12
-
0
1
-
2
0
1
9
11
-
1
8
-
2
0
0
4
90
.
0
0
0
.
0
0
0
1,4
3
2
,
0
8
1
88
.
5
6
7
.
9
1
9
5.
6
0
8
%
90
,
0
0
0
,
0
0
0
5.0
4
7
.
0
0
1
13
14
6.
2
5
%
F
M
B
'
s
6.2
5
%
12
-
0
1
-
2
0
3
5
11
-
1
7
-
2
0
0
5
15
0
,
0
0
0
.
0
0
0
-2
.
1
9
2
.
9
1
8
15
2
.
1
9
2
.
9
1
8
6.
1
4
3
%
15
0
,
0
0
0
,
0
0
0
9.2
1
3
.
7
9
8
14
15
5.9
5
%
F
M
B
'
s
5.9
5
%
06
.
0
1
-
2
0
1
8
04
-
2
-
2
0
0
8
25
0
.
0
0
0
.
0
0
0
19
,
5
0
5
,
0
0
0
23
0
,
4
9
5
.
0
0
0
7.
0
3
6
%
25
0
.
0
0
0
,
0
0
0
17
.
5
8
9
,
5
4
3
15
16
PC
B
'
s
K
e
t
t
l
e
F
a
l
l
s
6.
0
0
%
12
-
0
1
-
2
0
2
3
07
-
2
9
-
1
9
9
3
4.
1
0
0
.
0
0
0
13
5
.
8
5
5
14
6
.
3
9
3
3.
8
1
7
.
7
5
2
6.
5
2
3
%
4.1
0
0
,
0
0
0
26
7
,
4
4
1
16
17
1 P
C
B
'
s
S
e
n
e
s
1
9
9
9
A
5.0
0
%
10
-
0
1
-
2
0
3
2
09
-
0
1
-
1
9
9
9
66
.
7
0
0
.
0
0
0
2,
8
0
0
,
6
3
1
4,
7
5
1
.
9
8
4
59
.
1
4
7
.
3
8
5
5.
7
7
0
%
66
.
7
0
0
,
0
0
0
3.
8
4
,
8
8
3
17
18
1 P
C
B
'
s
S
e
n
e
s
1
9
9
9
B
5.1
3
%
03
-
0
1
-
2
0
3
4
09
-
0
1
-
1
9
9
9
17
.
0
0
0
.
0
0
0
97
9
,
8
8
6
1,2
6
6
.
2
6
5
14
,
7
5
3
.
8
4
9
6.
0
4
1
%
17
,
0
0
0
,
0
0
0
1,
0
2
6
.
9
0
7
18
19
MT
N
'
s
S
e
n
e
s
C
Se
n
e
s
C
o
s
t
s
C
06
-
1
5
-
2
0
1
3
06
-
1
5
-
1
9
9
8
65
0
.
1
7
9
43
.
3
4
5
19
20
MT
N
'
s
S
e
n
e
s
C
6.3
7
%
06
-
1
9
-
2
0
2
8
06
-
1
9
-
1
9
9
8
25
,
0
0
0
.
0
0
0
15
8
,
3
0
4
18
8
.
6
4
9
24
.
6
5
3
.
0
4
7
6.
4
7
5
%
25
,
0
0
0
,
0
0
0
1,
6
1
8
,
6
6
3
20
21
MT
N
'
s
S
e
n
e
s
C
6.0
6
%
12
-
1
0
-
2
0
0
8
12
-
1
0
-
1
9
9
8
25
.
0
0
0
,
0
0
0
15
9
,
1
8
1
24
.
8
4
.
8
1
9
6.
1
4
8
%
25
.
0
0
0
,
0
0
0
1.
5
3
6
.
5
4
21
22
MT
N
'
s
S
e
n
e
s
C
8.0
2
%
10
-
2
6
-
2
0
1
0
10
-
2
6
-
1
9
9
9
25
,
0
0
0
,
0
0
0
16
1
.
2
8
7
70
7
,
5
2
7
24
,
1
3
1
.
1
8
6
8.
5
1
3
%
25
.
0
0
0
.
0
0
0
2,1
2
8
.
2
0
7
22
23
Tr
u
s
t
P
r
e
e
r
r
S
e
c
u
n
6.5
0
%
04
-
0
1
-
2
0
3
4
04
-
5
-
2
0
0
4
60
.
0
0
0
,
0
0
0
1.
5
4
,
1
3
4
1.
9
8
9
,
9
7
2
56
,
4
8
9
,
8
9
4
6.9
7
0
%
60
.
0
0
0
.
0
0
0
4,1
8
2
.
1
6
1
23
24
24
25
90
9
.
6
5
9
,
4
6
6
6.5
9
0
%
96
0
.
8
0
0
.
0
0
0
63
.
3
2
0
,
3
1
8
25
26
26
27
Re
p
u
r
c
h
a
s
e
2
7.7
4
%
12
-
3
1
-
2
0
1
7
06
-
3
0
-
2
0
0
6
6.
8
7
5
.
0
0
0
48
3
,
5
8
2
6.
3
9
1
,
4
1
8
8.7
2
1
%
3
66
.
5
8
6
27
28
Re
p
u
r
c
h
a
s
e
2
8.1
7
%
06
-
3
0
-
2
0
1
5
06
-
3
0
-
2
0
0
5
26
,
0
0
0
.
0
0
0
1,
7
3
5
,
7
9
6
24
.
2
6
4
.
2
0
4
9.2
0
6
%
3
25
7
.
5
5
9
28
29
Re
p
u
r
c
h
a
s
e
2
8.4
1
%
06
-
3
0
-
2
0
1
4
06
-
3
-
2
0
0
4
36
,
5
9
0
,
0
0
0
7.
3
5
8
,
6
8
0
29
,
2
3
1
.
3
2
0
11
.
9
0
3
%
3
1,
2
9
7
.
2
0
5
29
30
Re
p
u
r
c
h
a
s
e
2
8.6
8
%
09
-
3
0
-
2
0
1
2
06
-
3
0
-
2
0
0
3
52
,
4
8
5
,
0
0
0
2.
8
1
9
,
8
6
0
49
,
6
6
5
.
1
4
0
9.5
6
4
%
3
48
1
,
1
7
9
30
31
Re
p
u
r
c
h
a
s
e
2
8.7
6
%
09
-
3
0
-
2
0
1
0
06
-
3
0
-
2
0
0
2
20
3
.
5
9
0
.
0
0
0
9.
9
5
8
,
7
8
2
19
3
,
6
3
1
,
2
1
8
9.6
2
8
%
3
1.
8
4
1
,
4
8
0
31
32
3.
9
4
,
0
0
9
32
33
33
34
4
V
a
r
.
R
a
t
e
L
o
n
g
-
T
e
r
m
D
e
b
t
40
,
0
0
0
.
0
0
0
1,
2
9
6
,
0
8
6
-2
.
5
0
0
,
0
0
0
40
.
0
0
0
,
0
0
0
5.3
4
5
%
40
,
0
0
0
,
0
0
0
2,
1
3
7
.
9
0
1
34
35
35
36
10
T
O
T
A
L
D
E
B
T
O
U
T
S
T
A
N
D
I
N
G
A
N
D
C
O
S
T
O
F
D
E
B
T
A
T
J
u
n
e
3
0
,
2
0
0
8
94
9
,
6
5
9
,
4
6
6
6.
9
3
5
%
1.
0
0
0
.
8
0
0
.
0
0
0
69
,
4
0
2
,
2
2
9
36
1
I
n
c
l
u
d
e
s
t
h
e
a
n
n
u
a
l
i
n
s
u
r
a
n
c
e
p
r
e
m
i
u
m
2 T
h
e
c
o
u
p
o
n
r
a
t
e
u
s
e
d
i
s
t
h
e
c
o
s
t
o
f
d
e
b
t
a
t
th
e
t
i
m
e
o
f
t
h
e
r
e
p
u
r
c
h
a
s
e
s
3
T
h
e
a
m
o
u
n
t
s
a
r
e
c
a
l
c
u
l
a
t
e
d
u
s
i
n
g
t
h
e
I
R
R
f
u
n
c
t
i
o
n
4
I
n
f
o
r
m
a
t
i
o
n
p
u
l
i
s
f
r
o
m
t
h
e
-
V
a
r
.
R
a
t
e
L
o
n
g
-
T
e
r
m
t
a
b
St
a
f
C
P
R
_
2
2
4
-
A
t
t
a
c
h
m
e
n
t
A
.
x
l
s
Pa
g
e
2
o
f
3
.
.
.
AV
I
S
T
A
C
O
R
P
O
R
A
T
I
O
N
Pr
o
f
o
r
m
a
C
o
s
t
o
f
L
o
n
g
"
T
e
r
m
V
a
r
i
:
:
b
l
e
R
a
t
e
Ju
n
e
3
0
.
2
0
0
8
1
Ju
n
-
7
Ju
l
-
0
7
Au
g
-
0
7
Se
p
-
7
Oc
t
-
0
7
No
v
-
0
7
De
c
-
0
7
Ja
n
.
l
8
Fe
b
-
0
8
Ma
r
-
0
8
Ap
r
.
l
8
Ma
y
-
0
8
Ju
n
.
0
8
Av
g
o
f
2
(a
)
(b
)
(c
)
(d
)
(e
)
(I
)
(9
)
(h
)
(I
)
0)
(k
)
(I
)
(m
)
(n
)
(0
)
3
Tr
u
s
t
P
r
e
e
r
r
e
d
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
40
,
0
0
0
,
0
0
0
4
To
t
a
l
S
h
o
r
t
T
e
n
n
D
e
b
t
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
,
0
0
0
,
0
0
0
5 6
Nu
m
b
e
r
o
f
D
a
y
s
i
n
M
o
n
t
h
31
31
30
31
30
31
31
29
31
30
31
30
36
6
7
Ac
t
u
a
l
R
a
t
e
s
6,
2
4
%
6,
2
4
%
6.4
6
%
6.4
6
%
6.4
6
%
6,0
0
%
6,0
0
%
6.0
0
%
3.9
5
%
3.9
5
%
3.9
5
%
3.5
6
%
8
Tr
u
s
t
P
r
e
e
r
r
I
n
t
e
r
e
s
t
E
x
p
e
n
s
e
21
4
,
7
6
1
21
4
,
7
6
1
21
5
,
1
6
7
22
2
,
3
3
9
21
5
,
1
6
7
20
6
,
6
2
4
20
6
.
6
2
4
19
3
.
2
9
3
13
6
.
0
7
7
13
1
,
6
8
8
13
6
.
0
7
7
11
8
,
5
6
3
2.2
1
1
.
1
4
0
9
To
t
l
In
t
e
r
e
t
E
x
p
e
n
s
e
21
4
.
7
6
1
21
4
,
7
6
1
21
5
,
1
6
7
22
2
.
3
3
9
21
5
.
1
6
7
20
6
.
6
2
4
20
6
.
6
2
4
19
3
,
2
9
3
13
6
.
0
7
7
13
1
.
6
8
8
13
6
,
0
7
7
11
8
,
5
6
3
2.
2
1
1
.
1
4
0
10
Fo
r
e
c
a
s
t
e
d
M
o
n
t
h
l
y
B
o
r
r
o
w
i
n
g
R
a
t
e
6.2
4
%
6.
2
4
%
6.4
6
%
6.4
6
%
6.4
6
%
6.0
0
%
6.0
0
%
6.
0
0
%
3.9
5
%
3.9
5
%
3.
9
5
%
3.5
6
%
11
Av
e
r
a
g
e
b
o
r
r
i
n
g
r
a
t
e
u
s
e
d
i
n
t
h
e
c
a
l
u
c
l
a
t
i
o
n
o
f
t
h
e
e
f
e
c
t
i
v
e
c
o
t
s
b
e
l
o
w
5.5
3
%
12 13 14 15 16
Pr
i
n
c
i
p
a
l
17
Co
u
p
o
n
Ma
t
u
r
i
Se
t
t
l
e
m
e
n
t
Pr
i
n
c
i
p
a
l
Is
s
u
a
n
c
e
Lo
s
s
l
c
q
Ne
t
Yie
l
d
to
Ou
t
s
t
a
n
d
i
n
g
Ef
f
t
i
v
e
18
De
s
c
r
i
p
t
i
o
n
Ra
t
e
Da
t
e
Da
t
e
Am
o
u
n
t
Co
s
t
s
Ex
p
e
n
s
e
s
Pr
o
c
e
e
d
s
Ma
t
u
r
i
t
y
12
-
3
1
.
2
0
0
8
Co
s
t
19
(a
)
(b
)
( c
)
(d
)
(e
)
(I)
(9
)
(h
)
(I)
OJ
(k
)
20
Tr
u
s
t
P
r
e
e
r
r
e
d
5.5
3
%
06
-
0
1
-
2
0
3
7
06
.
0
3
-
1
9
9
7
40
.
0
0
0
,
0
0
0
1.
2
9
6
.
0
8
6
-2
.
5
0
.
0
0
0
41
.
2
0
3
.
9
1
4
5.3
4
5
%
40
.
0
0
0
,
0
0
0
2.1
3
7
.
9
0
1
21 22
St
a
f
C
P
R
_
2
2
4
-
A
t
t
c
h
m
e
n
t
A
.
x
l
s
Pa
g
e
3
o
f
3
.C'õ..
Q)OJro0.
.. .
'#~~0 CO(0 00 MItNCO-M i.cOc:
Q)c:0a.
E0()
'#';(0 0-0)COmcO00()..
'#_~C'0.- .... a.~
c: ro ItQ) ü
e -
Q) .g0. ~
-000mOro 0_N
ro:! ~
a. C'C ro L.- Ü Q)_ .0
o E 15
- Q) Q)moOo Q)
() 0 ei
ÕI-
ooo
c: ci::O
o oo~E Itc: q..w
~ol'00
ex-=
~oooÓo..
m)(
a:-c:
Q)
E.co
~-=NN
0:10.
:i1ro
û5
..ItIt0)-=NasNO~..
..ItIt0)-=o.,o..NW
..
~oI-
~::C"W
c:o
E
EoÜ
.
.
.
.
AV
I
S
T
A
C
O
R
P
O
R
A
T
I
O
N
Co
s
t
o
f
L
o
n
g
-
T
e
r
m
D
e
b
t
D
e
t
a
i
l
De
c
e
m
b
e
r
3
1
,
2
0
0
8
Pr
i
n
c
i
p
a
l
Lin
e
Co
u
p
o
n
Ma
t
u
r
i
t
y
Se
t
t
e
m
e
n
t
Pr
i
n
c
i
p
a
l
Is
s
u
a
n
c
e
Re
d
e
m
p
t
i
o
n
Ne
t
Yie
l
d
to
Ou
t
s
t
a
n
d
i
n
g
Ef
f
e
c
t
i
v
e
Lin
e
No
.
De
s
c
r
i
p
t
i
o
n
Ra
t
e
Da
t
e
Da
t
e
Am
o
u
n
t
Co
s
t
s
Co
s
t
s
Pr
o
c
e
e
d
s
Ma
t
u
r
i
t
y
12
-
3
1
-
2
0
0
8
Co
s
t
.2
(a
)
(b
)
(c
)
(d
)
(e
)
(I
)
(g
)
(h
)
(i)
OJ
(k
)
1
SM
T
N
S
e
r
i
e
s
A
Se
r
i
e
s
C
o
s
t
s
A
08
-
1
-
2
0
1
0
05
-
0
1
-
1
9
9
3
37
3
,
6
9
3
21
,
6
6
3
1
2
SM
T
N
S
e
r
i
e
s
A
6.6
7
%
07
-
1
2
-
2
0
1
0
07
-
1
2
-
1
9
9
3
5,
0
0
0
,
0
0
0
35
,
0
8
1
69
0
,
4
6
4.2
7
4
.
4
5
5
8.
2
7
5
%
5,0
0
0
.
0
0
0
41
3
,
7
6
5
2
3
SM
T
N
Se
r
i
e
s
A
7.1
8
%
08
-
1
1
-
2
0
2
3
08
-
1
2
-
1
9
9
3
7.
0
0
0
,
0
0
0
54
.
3
6
4
6.
9
4
.
6
3
6
7.2
4
4
%
7.0
0
0
,
0
0
0
50
7
,
0
6
4
3
4
SM
T
N
S
e
r
i
e
s
A
7.3
7
%
05
-
1
0
-
2
0
1
2
05
-
1
0
-
1
9
9
3
7.
0
0
0
.
0
0
0
49
,
1
1
4
1.2
2
7
.
8
8
3
5.
7
2
3
.
0
0
3
9.
4
5
5
%
7,0
0
0
.
0
0
0
66
1
,
8
7
7
4
5
SM
T
N
S
e
r
i
e
s
A
7.3
9
%
05
-
1
1
-
2
0
1
8
05
-
1
1
-
1
9
9
3
7.
0
0
0
.
0
0
0
54
.
3
6
4
1.
2
2
7
.
8
8
3
5.
7
1
7
.
7
5
3
9.
2
8
7
%
7,
0
0
0
.
0
0
0
65
0
,
1
1
4
5
6
SM
T
N
S
e
r
i
e
s
A
7.4
5
%
06
-
1
1
-
2
0
1
8
06
-
0
9
-
1
9
9
3
15
.
5
0
0
,
0
0
0
17
0
.
5
9
7
2.1
4
0
,
4
4
0
13
,
1
8
8
.
9
6
3
8.
9
5
3
%
15
.
5
0
0
.
0
0
0
1.
3
8
7
.
7
1
5
6
7
SM
T
N
Se
r
i
e
s
A
7.5
3
%
05
-
5
-
2
0
2
3
05
-
0
6
-
1
9
9
3
5,
5
0
0
.
0
0
0
42
.
7
1
2
96
3
.
0
1
1
4,4
9
4
.
2
7
7
9.
3
5
9
%
5,5
0
0
.
0
0
0
51
4
.
7
4
4
7
8
SM
T
N
Se
r
i
e
s
A
7.5
4
%
05
-
5
-
2
0
2
3
05
-
0
7
-
1
9
9
3
1,
0
0
0
.
0
0
0
7.
7
6
6
17
5
,
4
1
2
81
6
.
8
2
2
9.
3
7
5
%
1,
0
0
0
,
0
0
0
93
.
7
4
7
8
g
SM
T
N
S
e
r
e
s
B
Se
r
i
e
s
C
o
s
t
s
B
05
-
1
-
2
0
0
9
05
-
0
1
-
1
9
9
4
32
9
,
0
2
2
21
.
9
3
5
9
10
SM
T
N
S
e
r
e
s
B
6.9
0
%
07
-
0
1
-
2
0
1
0
06
-
0
9
-
1
9
9
5
5,
0
0
0
.
0
0
0
37
.
9
4
4
4.
9
6
2
.
0
5
6
6.
9
8
2
%
5,
0
0
0
,
0
0
0
34
9
.
0
7
7
10
11
5.
7
0
%
F
M
B
'
s
5.7
0
%
07
-
0
1
-
2
0
3
7
12
-
1
5
-
2
0
0
6
15
0
,
0
0
0
,
0
0
0
8.6
6
2
.
3
0
4
14
1
.
3
3
7
.
6
9
6
6.
1
2
0
%
15
0
.
0
0
0
,
0
0
0
9.1
7
9
,
6
7
4
11
12
6.
1
2
5
%
F
M
B
'
s
6.1
3
%
09
-
0
1
-
2
0
1
3
09
-
0
8
-
2
0
0
3
45
,
0
0
0
.
0
0
0
1,
0
5
5
.
1
4
0
81
5
,
8
2
4
43
,
1
2
9
,
0
3
6
6.
7
0
3
%
45
,
0
0
0
,
0
0
0
3.0
1
6
.
2
4
8
12
13
5.
4
5
%
F
M
B
'
s
5.4
5
%
12
-
0
1
-
2
0
1
9
11
-
1
8
-
2
0
0
4
90
,
0
0
0
.
0
0
0
1,4
3
2
.
0
8
1
88
,
5
6
7
,
9
1
9
5.
6
0
8
%
90
,
0
0
0
.
0
0
0
5.0
4
7
.
0
0
1
13
14
6.
2
5
%
F
M
B
'
s
6.2
5
%
12
-
0
1
-
2
0
3
5
11
-
1
7
-
2
0
0
5
15
0
,
0
0
0
.
0
0
0
-2
,
1
9
2
,
9
1
8
15
2
,
1
9
2
,
9
1
8
6.
1
4
3
%
15
0
.
0
0
0
.
0
0
0
9.2
1
3
,
7
9
8
14
15
5.
9
5
%
F
M
B
'
s
5.9
5
%
06
-
0
1
-
2
0
1
8
04
-
2
-
2
0
0
8
25
0
,
0
0
0
,
0
0
0
19
.
5
0
5
,
0
0
0
23
0
,
4
9
5
,
0
0
0
7.0
3
6
%
25
0
.
0
0
0
.
0
0
0
17
.
5
6
9
.
5
4
3
15
16
PC
B
'
s
K
e
t
l
e
F
a
l
l
s
6.0
0
%
12
-
0
1
.
2
0
2
3
07
-
2
9
-
1
9
9
3
4,
1
0
0
,
0
0
0
13
5
.
8
5
5
14
6
,
3
9
3
3.
8
1
7
,
7
5
2
6.
5
2
3
%
4.1
0
0
.
0
0
0
26
7
.
4
4
1
16
17
1 P
C
B
'
s
S
e
r
i
e
s
1
9
9
9
A
5.0
0
%
10
-
0
1
-
2
0
3
2
09
-
0
1
-
1
9
9
9
66
,
7
0
0
,
0
0
0
2.
8
0
0
,
6
3
1
4.7
5
1
.
9
8
4
59
.
1
4
7
,
3
8
5
5,7
7
0
%
66
.
7
0
0
,
0
0
0
3,
8
4
,
8
8
3
17
18
1 P
C
B
'
s
S
e
r
i
e
s
1
9
9
9
B
5.1
3
%
03
-
0
1
-
2
0
3
4
09
-
0
1
-
1
9
9
9
17
,
0
0
0
,
0
0
0
97
9
,
8
8
6
1.
2
6
6
,
2
6
5
14
.
7
5
3
.
8
4
9
6.
0
4
1
%
17
.
0
0
0
.
0
0
0
1.
0
2
6
.
9
0
7
18
19
MT
N
s
S
e
r
i
C
Se
r
i
e
s
C
o
s
t
s
C
06
-
1
5
-
2
0
1
3
06
-
1
5
-
1
9
9
8
65
0
,
1
7
9
43
,
3
4
5
19
20
MT
N
'
s
S
e
r
i
e
s
C
6.3
7
%
06
-
1
9
-
2
0
2
8
06
-
1
9
-
1
9
9
8
25
,
0
0
0
,
0
0
0
15
6
.
3
0
4
18
8
.
6
4
9
24
,
6
5
3
,
0
4
7
6.4
7
5
%
25
,
0
0
0
.
0
0
0
1,
6
1
8
,
8
6
3
20
21
MT
N
'
s
S
e
r
i
e
s
C
8.0
2
%
10
-
2
6
-
2
0
1
0
10
-
2
6
-
1
9
9
9
25
,
0
0
0
.
0
0
0
16
1
.
2
8
7
70
7
.
5
2
7
24
.
1
3
1
.
1
8
6
8.5
1
3
%
25
,
0
0
0
,
0
0
0
2,1
2
8
.
2
0
7
21
22
22
25
98
3
.
8
1
8
,
6
4
7
6.6
6
3
%
1,
0
3
5
.
8
0
0
,
0
0
0
69
,
0
1
5
,
8
3
4
25
26
26
27
Re
p
u
r
c
h
a
s
e
2
7.
7
4
%
12
-
3
1
.
2
0
1
7
06
-
3
0
-
2
0
0
6
6.8
7
5
.
0
0
0
48
3
,
5
8
2
6.
3
9
1
,
4
1
8
8.7
2
1
%
3
66
.
5
8
6
27
28
Re
p
u
r
c
h
a
s
e
2
8.
1
7
%
06
-
3
0
-
2
0
1
5
06
-
3
0
-
2
0
0
5
26
,
0
0
0
.
0
0
0
1.7
3
5
,
7
9
6
24
,
2
6
4
.
2
0
4
9.2
0
6
%
3
25
7
.
5
5
9
28
29
Re
p
u
r
c
h
a
s
e
2
8.
4
1
%
06
-
3
0
-
2
0
1
4
06
-
3
0
-
2
0
0
4
36
,
5
9
0
.
0
0
0
7,
3
5
6
.
6
8
0
29
,
2
3
1
,
3
2
0
11
.
9
0
3
%
3
1.2
9
7
.
2
0
5
29
30
Re
p
u
r
c
h
a
s
e
2
8.
6
8
%
09
-
3
0
-
2
0
1
2
06
-
3
0
-
2
0
0
3
52
,
4
8
5
,
0
0
0
2.
8
1
9
,
8
6
0
49
.
6
6
5
,
1
4
0
9.5
6
4
%
3
48
1
.
1
7
9
30
31
Re
p
u
r
c
h
a
s
e
2
8.
7
6
%
09
-
3
-
2
0
1
0
06
-
3
0
.
2
0
0
2
20
3
.
5
9
0
.
0
0
0
9,
9
5
8
.
7
8
2
19
3
.
6
3
1
.
2
1
8
9.
6
2
8
%
3
1,
8
4
1
,
4
8
0
31
32
3.
9
4
4
,
0
0
9
32
33
33
34
4 V
a
r
.
R
a
t
e
L
o
n
g
-
T
e
r
m
D
e
b
t
40
.
0
0
0
,
0
0
0
1.2
9
6
,
0
8
6
-2
.
5
0
0
,
0
0
0
40
.
0
0
0
,
0
0
0
4.
6
6
6
%
40
.
0
0
0
,
0
0
0
1.
8
6
6
.
3
6
4
34
35
35
36
TO
T
A
L
D
E
B
T
O
U
T
S
T
A
N
D
I
N
G
A
N
D
C
O
S
T
O
F
D
E
B
T
A
T
D
e
c
e
m
b
e
r
3
1
,
2
0
0
8
1.
0
2
3
,
8
1
8
,
6
4
7
6.
9
5
5
%
1.0
7
5
,
8
0
0
,
0
0
0
74
,
8
2
6
,
2
0
7
36
1 I
n
c
l
u
d
e
s
t
h
e
a
n
n
u
a
l
i
n
s
u
r
a
n
c
e
p
r
e
m
i
u
m
2 T
h
e
c
o
u
p
o
n
r
a
t
e
u
s
e
d
i
s
t
h
e
c
o
s
t
o
f
d
e
b
t
a
t
t
h
e
t
i
m
e
o
f
t
h
e
r
e
p
u
r
c
h
a
s
e
s
3 T
h
e
a
m
o
u
n
t
s
a
r
e
c
a
l
c
u
l
a
t
e
d
u
s
i
n
g
t
h
e
I
R
R
f
u
n
c
t
i
o
n
4 I
n
f
o
r
m
a
t
i
o
n
p
u
l
l
s
f
r
o
m
t
h
e
-
V
a
r
.
R
a
t
e
L
o
n
g
-
T
e
r
m
t
a
b
St
a
f
C
P
R
_
2
2
4
-
A
t
t
a
c
h
m
e
n
t
B
.
x
l
s
Pa
g
e
2
o
f
3
.
.
.
AV
I
S
T
A
C
O
R
P
O
R
A
T
I
O
N
Pr
o
f
o
r
m
a
C
o
s
t
o
f
L
o
n
g
.
T
e
r
m
'
J
c
:
r
i
a
b
l
e
R
a
t
e
De
c
e
m
b
e
r
:
~
1
,
¿
O
D
S
1
De
c
.
0
7
Ja
n
.
Q
S
Fe
b
-
O
S
Ma
r
-
O
S
Ap
r
.
Q
S
Ma
y
.
S
Ju
n
.
O
S
Ju
l
.
0
8
Au
g
-
O
S
Se
p
.
O
S
Oc
t
-
O
S
No
v
-
O
S
De
c
O
S
Av
g
o
f
2
(a
)
(b
)
( c
)
(d
)
(e
)
(I
)
(g
)
(h
)
(I)
0)
(k
)
(I
)
(m
)
(n
)
(0
)
3
Tr
u
s
t
P
r
e
e
r
r
d
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
40
.
0
0
0
.
0
0
0
4
To
t
a
l
S
h
o
r
t
T
e
r
r
D
e
b
t
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
,
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
.
0
0
0
.
0
0
0
$4
0
,
0
0
0
.
0
0
0
$4
0
.
0
0
0
,
0
0
0
$4
0
.
0
0
0
.
0
0
0
5 6
Nu
m
b
e
r
o
f
D
a
y
s
i
n
M
o
n
t
h
31
29
31
30
31
30
31
31
30
31
30
31
36
6
7
Ac
t
u
a
l
R
a
t
e
s
6.
4
6
%
6,
4
6
%
6,0
0
%
6.0
0
%
6,0
0
%
3.5
6
%
3.5
6
%
3.5
6
%
3.
S
S
%
3.
S
S
%
3.S
S
%
3.
S
S
%
S
Tru
s
t
P
r
e
f
e
r
r
e
d
I
n
t
e
r
e
t
E
x
p
e
n
s
e
22
2
.
3
3
9
20
7
,
9
9
4
20
8
.
6
2
5
19
9
.
9
6
0
20
6
.
6
2
5
11
S
,
5
6
3
12
2
.
5
1
5
12
2
.
5
1
5
12
9
,
3
3
3
13
3
,
6
4
4
12
9
.
3
3
3
13
3
,
6
4
4
1,
9
3
3
,
0
9
2
9
To
t
l
In
t
e
r
s
t
E
x
p
e
n
s
e
22
2
,
3
3
9
20
7
,
9
9
4
20
6
.
6
2
5
19
9
.
9
6
0
20
6
.
6
2
5
II
S
,
5
6
3
12
2
.
5
1
5
12
2
,
5
1
5
12
9
,
3
3
3
13
3
.
6
4
4
12
9
.
3
3
3
13
3
,
6
4
4
1.
9
3
3
.
0
9
2
10
Fo
r
e
c
a
s
t
e
d
M
o
n
t
h
l
y
B
o
r
i
n
g
R
a
t
e
6.
4
6
%
6.
4
6
%
6.
0
0
%
6.0
0
%
6.0
0
%
3.5
6
%
3.5
6
%
3.5
6
%
3.
S
S
%
3.
S
S
%
3.
S
S
%
3.
S
S
%
11
Av
e
r
a
g
e
b
o
r
i
n
g
r
a
t
e
u
s
e
d
i
n
t
h
e
c
a
l
u
c
l
a
t
i
o
n
o
f
t
h
e
e
f
e
c
i
v
e
c
o
s
t
s
b
e
l
o
w
4.
S
3
%
12 13 14 15 16
Pn
n
c
i
p
a
l
17
Co
u
p
o
n
Ma
t
u
r
i
t
y
Se
t
l
e
m
e
n
t
Pr
i
n
c
i
p
a
l
Is
s
u
a
n
c
Lo
s
s
J
c
q
Ne
t
Yie
l
d
t
o
Ou
t
n
d
i
n
g
Eff
e
c
t
i
v
e
is
De
s
c
r
i
p
t
i
o
n
Ra
t
e
Da
t
e
Oá
t
e
Am
o
u
n
t
Co
s
t
s
Ex
p
e
n
s
e
s
Pr
o
e
e
s
Ma
t
u
r
i
t
y
12
-
3
1
-
2
O
O
S
Co
s
t
19
(a
)
(b
)
(
c
)
(d
)
(e
)
(I
)
(g
)
(h
)
(i)
ül
(k
)
20
Tr
u
s
t
P
r
e
f
e
r
r
d
4.
S
3
%
06
-
0
1
.
2
0
3
7
06
-
0
3
-
1
9
9
7
40
.
0
0
0
.
0
0
0
1.2
9
6
.
0
S
6
.2
.
5
0
0
.
0
0
0
41
.
2
0
3
.
9
1
4
4.6
6
6
%
40
.
0
0
0
.
0
0
0
I,
S
6
6
.
3
6
4
21 22
St
a
f
C
P
R
_
2
2
4
-
A
t
t
c
h
m
e
n
t
B
.
x
l
s
Pa
g
e
3
o
f
3