The URL can be used to link to this page

Home My WebLink AboutRebuttal_Exhibit112.xlsSheet1 Contract Amounts Chart1 Ratepayer Impacts Rebuttal Contract Affects Month Market Flat ($/MWh) Buy-Back (MWh) Percent Cost ($) Reprice New ASTARIS BUY-BACK CONTRACT MODIFICATIONS 70 MW Sold at Market Energy Sold Repriced Sales Revenue 120 MW Sales Revenue Hours per Retail Rate Net 50 MW Buy-Back Repriced 50 MW Buy-Back In PCA Not in PCA January of 2002 Forward Description PCA Non-PCA Ratepayers Idaho Power Astaris Normal Conditions Drought Astaris Buy-Back Cost Incr. Decr. Reduced Load by 50 MW 90%PSd-Incr. 10%PSd-Incr. 10%PSd-Decr. 90%PSd-Decr. Reduced Load by 70 MW Condition 1 - Normal Condition 2 - Drought Condition 3 - Astaris Buy-Back Condition 4 - Astaris Out of Business Condition 5 - End of Astaris Take-or-Pay Condition 6 - General Rate Case Results Drought (Return to Normal) Astaris Buy-Back Cost (None) Reduced Load by 120 MW Retail Rev. Lost PARTICIPANT AFFECTS 50 MW Not Purchased 70 MW Not Purchased April 01 through March 02 Total Contract Jan 02 through March 03 Difference Summary of Revenue Impact State of Idaho Normalized 12-Months Ending December 31, 1999 (1) (2) (3) (4) (5) (6) (7) (8) 1999 Avg. 1999 Sales Authorized Line Sch. Number of Normalized Base Total Average No. Tariff Description Customers (kWh) Adjustments ¢/kWh Change Uniform Tariff Rates: Residential Service Small General Service Large General Service Dusk to Dawn Lighting - Large Power Service Irrigation Service Unmetered General Service Municipal Street Lighting Traffic Control Lighting Sub-Total Special Contracts: Micron FMC J R Simplot DOE Total Annual Idaho Retail Sales $ kWh 5/1/01 PCA Rate (proposed) cents/kWh 5/16/00 PCA Rate (expiring) Astaris Contract Buy Back Costs Allocated and Shared Buy Back Rates Not Modified Apr 01 - Dec 01 Buy Back Rates Unmodified, Jan 02 - Mar 02 Buy Back Rates Modified Base Rates to Rates with Astaris Buy Back Costs - 2002/2003 PCA Year Base Rates to Rates with Astaris Buy Back Costs - 2003/2004 PCA Year Apr 02 through March 03 Buy Back Rates Modified Apr 01 Through Dec 01 ASTARIS BUY BACK CONTRACT 50 MW Buy Back Allocated and Shared Expected of Forward Price AMENDED ASTARIS BUY BACK CONTRACT Jan 02 through Mar 02 Approved Costs Proposed Cost Diff. Apr 02 through Mar 03 DIFFERENCE DUE TO MODIFIED RATES Apr 01 through Mar 02 Difference in Ratepayer Rates Resulting From Modifying Astaris Buy Back Rates (A) (B) (C) (D) (E) (F) (G) (H) $/MWh $/Cust/Mo. $/Cust/Yr. AVOIDED INCREASES COMMISSION STAFF PROPOSAL Based on Normalized 12-Months Ending December 31, 1999 Base Rates to Rates with Modified Astaris Buy Back Costs 2002/2003 PCA Year 2003/2004 PCA Year Avoided Increase ?4?/?1?/?2001 246.67 36000.00 0.87 7681303.80 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 120.00 22.58 1950912.00 720.00 30.00 24.00 ?5?/?1?/?2001 227.96 37200.00 0.87 7335296.88 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?6?/?1?/?2001 244.67 36000.00 0.87 7619023.80 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?7?/?1?/?2001 301.08 37200.00 0.87 9688152.24 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?8?/?1?/?2001 380.00 37200.00 0.87 12227640.00 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?9?/?1?/?2001 336.67 36000.00 0.87 10483903.80 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?10?/?1?/?2001 264.03 37200.00 0.87 8495957.34 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?11?/?1?/?2001 265.56 36000.00 0.87 8269538.40 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?12?/?1?/?2001 267.26 37200.00 0.87 8599892.28 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?1?/?1?/?2002 197.53 37200.00 0.87 6356120.34 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?2?/?1?/?2002 182.86 33600.00 0.87 5314643.04 30.00 1008000.00 47040.00 70.00 28.00 24.00 30.00 1411200.00 80640.00 22.58 1820851.20 672.00 28.00 24.00 ?3?/?1?/?2002 166.34 37200.00 0.87 5352488.52 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?4?/?1?/?2002 94.44 36000.00 0.87 2940861.60 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?5?/?1?/?2002 83.98 37200.00 0.87 2702308.44 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?6?/?1?/?2002 73.89 36000.00 0.87 2300934.60 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?7?/?1?/?2002 149.14 37200.00 0.87 4799026.92 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?8?/?1?/?2002 179.35 37200.00 0.87 5771124.30 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?9?/?1?/?2002 157.33 36000.00 0.87 4899256.20 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?10?/?1?/?2002 110.32 37200.00 0.87 3549876.96 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?11?/?1?/?2002 109.44 36000.00 0.87 3407961.60 30.00 1080000.00 50400.00 70.00 30.00 24.00 30.00 1512000.00 86400.00 22.58 1950912.00 720.00 30.00 24.00 ?12?/?1?/?2002 108.82 37200.00 0.87 3501609.96 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?1?/?1?/?2003 96.05 37200.00 0.87 3090696.90 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?2?/?1?/?2003 87.19 33600.00 0.87 2534090.16 30.00 1008000.00 47040.00 70.00 28.00 24.00 30.00 1411200.00 80640.00 22.58 1820851.20 672.00 28.00 24.00 ?3?/?1?/?2003 77.84 37200.00 0.87 2504735.52 30.00 1116000.00 52080.00 70.00 31.00 24.00 30.00 1562400.00 89280.00 22.58 2015942.40 744.00 31.00 24.00 ?12?/?17?/?2001 ?12?/?17?/?2001 ?4?/?1?/?2001 246.67 36000.00 0.87 7681303.80 0.00 50400.00 70.00 30.00 24.00 0.00 7681303.80 720.00 30.00 24.00 ?5?/?1?/?2001 227.96 37200.00 0.87 7335296.88 0.00 52080.00 70.00 31.00 24.00 0.00 7335296.88 744.00 31.00 24.00 ?6?/?1?/?2001 244.67 36000.00 0.87 7619023.80 0.00 50400.00 70.00 30.00 24.00 0.00 7619023.80 720.00 30.00 24.00 ?7?/?1?/?2001 301.08 37200.00 0.87 9688152.24 0.00 52080.00 70.00 31.00 24.00 0.00 9688152.24 744.00 31.00 24.00 ?8?/?1?/?2001 380.00 37200.00 0.87 12227640.00 0.00 52080.00 70.00 31.00 24.00 0.00 12227640.00 744.00 31.00 24.00 ?9?/?1?/?2001 336.67 36000.00 0.87 10483903.80 0.00 50400.00 70.00 30.00 24.00 0.00 10483903.80 720.00 30.00 24.00 ?10?/?1?/?2001 264.03 37200.00 0.87 8495957.34 0.00 52080.00 70.00 31.00 24.00 0.00 8495957.34 744.00 31.00 24.00 ?11?/?1?/?2001 265.56 36000.00 0.87 8269538.40 0.00 50400.00 70.00 30.00 24.00 0.00 8269538.40 720.00 30.00 24.00 ?12?/?1?/?2001 267.26 37200.00 0.87 8599892.28 0.00 52080.00 70.00 31.00 24.00 0.00 8599892.28 744.00 31.00 24.00 ?1?/?1?/?2002 197.53 37200.00 0.87 6356120.34 25.16 935952.00 52080.00 70.00 31.00 24.00 25.16 1310332.80 4109835.54 744.00 31.00 24.00 ?2?/?1?/?2002 182.86 33600.00 0.87 5314643.04 22.00 739200.00 47040.00 70.00 28.00 24.00 22.00 1034880.00 3540563.04 672.00 28.00 24.00 ?3?/?1?/?2002 166.34 37200.00 0.87 5352488.52 19.46 723912.00 52080.00 70.00 31.00 24.00 19.46 1013476.80 3615099.72 744.00 31.00 24.00 ?4?/?1?/?2002 94.44 36000.00 0.87 2940861.60 17.18 618480.00 50400.00 70.00 30.00 24.00 17.18 865872.00 1456509.60 720.00 30.00 24.00 ?5?/?1?/?2002 83.98 37200.00 0.87 2702308.44 15.02 558744.00 52080.00 70.00 31.00 24.00 15.02 782241.60 1361322.84 744.00 31.00 24.00 ?6?/?1?/?2002 73.89 36000.00 0.87 2300934.60 18.56 668160.00 50400.00 70.00 30.00 24.00 18.56 935424.00 697350.60 720.00 30.00 24.00 ?7?/?1?/?2002 149.14 37200.00 0.87 4799026.92 28.83 1072476.00 52080.00 70.00 31.00 24.00 28.83 1501466.40 2225084.52 744.00 31.00 24.00 ?8?/?1?/?2002 179.35 37200.00 0.87 5771124.30 36.10 1342920.00 52080.00 70.00 31.00 24.00 36.10 1880088.00 2548116.30 744.00 31.00 24.00 ?9?/?1?/?2002 157.33 36000.00 0.87 4899256.20 29.77 1071720.00 50400.00 70.00 30.00 24.00 29.77 1500408.00 2327128.20 720.00 30.00 24.00 ?10?/?1?/?2002 110.32 37200.00 0.87 3549876.96 25.30 941160.00 52080.00 70.00 31.00 24.00 25.30 1317624.00 1291092.96 744.00 31.00 24.00 ?11?/?1?/?2002 109.44 36000.00 0.87 3407961.60 25.33 911880.00 50400.00 70.00 30.00 24.00 25.33 1276632.00 1219449.60 720.00 30.00 24.00 ?12?/?1?/?2002 108.82 37200.00 0.87 3501609.96 31.49 1171428.00 52080.00 70.00 31.00 24.00 31.49 1639999.20 690182.76 744.00 31.00 24.00 ?1?/?1?/?2003 96.05 37200.00 0.87 3090696.90 28.70 1067640.00 52080.00 70.00 31.00 24.00 28.70 1494696.00 528360.90 744.00 31.00 24.00 ?2?/?1?/?2003 87.19 33600.00 0.87 2534090.16 25.72 864192.00 47040.00 70.00 28.00 24.00 25.72 1209868.80 460029.36 672.00 28.00 24.00 ?3?/?1?/?2003 77.84 37200.00 0.87 2504735.52 22.87 850764.00 52080.00 70.00 31.00 24.00 22.87 1191069.60 462901.92 744.00 31.00 24.00 59025735.06 13538628.00 18954079.20 26533027.86 0.90 45487107.06 23879725.07 97423960.44 0.90 40938396.35 U:\IPC\ KDH 0.87 1.00 ?4?/?1?/?2001 36000.00 246.67 0.87 213.37 7681303.80 1.00 ?4?/?1?/?2001 7681303.80 1.00 ?4?/?1?/?2001 7681303.80 7681303.80 0.00 0.00 0.85 0.90 2.00 ?5?/?1?/?2001 37200.00 227.96 0.87 197.19 7335296.88 2.00 ?5?/?1?/?2001 7335296.88 2.00 ?5?/?1?/?2001 7335296.88 7335296.88 0.00 0.00 3.00 ?6?/?1?/?2001 36000.00 244.67 0.87 211.64 7619023.80 3.00 ?6?/?1?/?2001 7619023.80 3.00 ?6?/?1?/?2001 7619023.80 7619023.80 0.00 0.00 4.00 ?7?/?1?/?2001 37200.00 301.08 0.87 260.43 9688152.24 4.00 ?7?/?1?/?2001 9688152.24 4.00 ?7?/?1?/?2001 9688152.24 9688152.24 0.00 0.00 5.00 ?8?/?1?/?2001 37200.00 380.00 0.87 328.70 12227640.00 5.00 ?8?/?1?/?2001 12227640.00 5.00 ?8?/?1?/?2001 12227640.00 12227640.00 0.00 0.00 6.00 ?9?/?1?/?2001 36000.00 336.67 0.87 291.22 10483903.80 6.00 ?9?/?1?/?2001 10483903.80 6.00 ?9?/?1?/?2001 10483903.80 10483903.80 0.00 0.00 7.00 ?10?/?1?/?2001 37200.00 264.03 0.87 228.39 8495957.34 7.00 ?10?/?1?/?2001 8495957.34 7.00 ?10?/?1?/?2001 8495957.34 8495957.34 0.00 0.00 8.00 ?11?/?1?/?2001 36000.00 265.56 0.87 229.71 8269538.40 8.00 ?11?/?1?/?2001 8269538.40 8.00 ?11?/?1?/?2001 8269538.40 8269538.40 0.00 0.00 9.00 ?12?/?1?/?2001 37200.00 267.26 0.87 231.18 8599892.28 9.00 ?12?/?1?/?2001 8599892.28 9.00 ?12?/?1?/?2001 8599892.28 8599892.28 0.00 0.00 10.00 ?1?/?1?/?2002 37200.00 197.53 0.87 170.86 6356120.34 10.00 ?1?/?1?/?2002 37200.00 25.16 935952.00 10.00 ?1?/?1?/?2002 6356120.34 935952.00 5420168.34 4146428.78 11.00 ?2?/?1?/?2002 33600.00 182.86 0.87 158.17 5314643.04 11.00 ?2?/?1?/?2002 33600.00 22.00 739200.00 11.00 ?2?/?1?/?2002 5314643.04 739200.00 4575443.04 3500213.93 12.00 ?3?/?1?/?2002 37200.00 166.34 0.87 143.88 5352488.52 12.00 ?3?/?1?/?2002 37200.00 19.46 723912.00 12.00 ?3?/?1?/?2002 5352488.52 723912.00 4628576.52 3540861.04 13.00 ?4?/?1?/?2002 36000.00 94.44 0.87 81.69 2940861.60 13.00 ?4?/?1?/?2002 36000.00 17.18 618480.00 13.00 ?4?/?1?/?2002 2940861.60 618480.00 2322381.60 1776621.92 14.00 ?5?/?1?/?2002 37200.00 83.98 0.87 72.64 2702308.44 14.00 ?5?/?1?/?2002 37200.00 15.02 558744.00 14.00 ?5?/?1?/?2002 2702308.44 558744.00 2143564.44 1639826.80 15.00 ?6?/?1?/?2002 36000.00 73.89 0.87 63.91 2300934.60 15.00 ?6?/?1?/?2002 36000.00 18.56 668160.00 15.00 ?6?/?1?/?2002 2300934.60 668160.00 1632774.60 1249072.57 16.00 ?7?/?1?/?2002 37200.00 149.14 0.87 129.01 4799026.92 16.00 ?7?/?1?/?2002 37200.00 28.83 1072476.00 16.00 ?7?/?1?/?2002 4799026.92 1072476.00 3726550.92 2850811.45 17.00 ?8?/?1?/?2002 37200.00 179.35 0.87 155.14 5771124.30 17.00 ?8?/?1?/?2002 37200.00 36.10 1342920.00 17.00 ?8?/?1?/?2002 5771124.30 1342920.00 4428204.30 3387576.29 18.00 ?9?/?1?/?2002 36000.00 157.33 0.87 136.09 4899256.20 18.00 ?9?/?1?/?2002 36000.00 29.77 1071720.00 18.00 ?9?/?1?/?2002 4899256.20 1071720.00 3827536.20 2928065.19 19.00 ?10?/?1?/?2002 37200.00 110.32 0.87 95.43 3549876.96 19.00 ?10?/?1?/?2002 37200.00 25.30 941160.00 19.00 ?10?/?1?/?2002 3549876.96 941160.00 2608716.96 1995668.47 20.00 ?11?/?1?/?2002 36000.00 109.44 0.87 94.67 3407961.60 20.00 ?11?/?1?/?2002 36000.00 25.33 911880.00 20.00 ?11?/?1?/?2002 3407961.60 911880.00 2496081.60 1909502.42 21.00 ?12?/?1?/?2002 37200.00 108.82 0.87 94.13 3501609.96 21.00 ?12?/?1?/?2002 37200.00 31.49 1171428.00 21.00 ?12?/?1?/?2002 3501609.96 1171428.00 2330181.96 1782589.20 22.00 ?1?/?1?/?2003 37200.00 96.05 0.87 83.08 3090696.90 59025735.06 22.00 ?1?/?1?/?2003 37200.00 28.70 1067640.00 22.00 ?1?/?1?/?2003 3090696.90 1067640.00 2023056.90 1547638.53 23.00 ?2?/?1?/?2003 33600.00 87.19 0.87 75.42 2534090.16 546000.00 23.00 ?2?/?1?/?2003 33600.00 25.72 864192.00 23.00 ?2?/?1?/?2003 2534090.16 864192.00 1669898.16 1277472.09 24.00 ?3?/?1?/?2003 37200.00 77.84 0.87 67.33 2504735.52 108.11 24.00 ?3?/?1?/?2003 37200.00 22.87 850764.00 24.00 ?3?/?1?/?2003 2504735.52 850764.00 1653971.52 1265288.21 25.00 139426443.60 106661229.35 0.85 0.90 25.00 93939336.54 71863592.45 0.85 0.90 25.00 139426443.60 93939336.54 45487107.06 34797636.90 26.00 80400708.54 61506542.03 0.85 0.90 26.00 82799772.54 63341825.99 0.85 0.90 26.00 14624187.90 11187503.74 0.85 0.90 27.00 97423960.44 74529329.74 0.85 0.90 27.00 2399064.00 1835283.96 0.85 0.90 27.00 30862919.16 23610133.16 0.85 0.90 28.00 59025735.06 45154687.32 0.85 0.90 28.00 11139564.00 8521766.46 0.85 0.90 29.00 42002483.16 32131899.62 0.85 0.90 29.00 13538628.00 10357050.42 0.85 0.90 86.5% of Original Buy Back Forward Prices Current (12/17/01) Forward Market Prices Effective Market Price ($/MWh) COMPARISON OF ASTARIS BUY BACK CONTRACT FORWARD PRICES 37257.00 37257.00 37288.00 37288.00 37316.00 37316.00 37347.00 37347.00 37377.00 37377.00 37408.00 37408.00 37438.00 37438.00 37469.00 37469.00 37500.00 37500.00 37530.00 37530.00 37561.00 37561.00 37591.00 37591.00 37622.00 37622.00 37653.00 37653.00 37681.00 37681.00 170.86 25.16 158.17 22.00 143.88 19.46 81.69 17.18 72.64 15.02 63.91 18.56 129.01 28.83 155.14 36.10 136.09 29.77 95.43 25.30 94.67 25.33 94.13 31.49 83.08 28.70 75.42 25.72 67.33 22.87 U:\IPC\ KDH 1.00 1.00 299321.00 4076279049.00 209979902.00 23789561.50 0.01 0.01 233769463.50 5.74 100.00 0.11 1.00 1.00 299321.00 4076279049.00 209979902.00 10256415.90 0.01 0.01 220236317.90 5.40 100.00 0.05 2.00 7.00 30236.00 267798952.00 16911887.00 1562900.76 0.01 0.01 18474787.76 6.90 0.09 2.00 7.00 30236.00 267798952.00 16911887.00 673814.87 0.01 0.01 17585701.87 6.57 0.04 3.00 9.00 14287.00 2724587690.00 97386282.00 15900959.09 0.01 0.01 113287241.09 4.16 0.16 3.00 9.00 14287.00 2724587690.00 97386282.00 6855395.37 0.01 0.01 104241677.37 3.83 0.07 4.00 15.00 5950841.00 1520301.00 34729.69 0.01 0.01 1555030.69 26.13 0.02 4.00 15.00 5950841.00 1520301.00 14973.04 0.01 0.01 1535274.04 25.80 9.85E-03 5.00 19.00 101.00 1908784165.00 52906257.00 11139850.28 0.01 0.01 64046107.28 3.36 0.21 5.00 19.00 101.00 1908784165.00 52906257.00 4802734.07 0.01 0.01 57708991.07 3.02 0.09 6.00 24.00 12343.00 1678547071.00 63104989.00 9796164.17 0.01 0.01 72901153.17 4.34 0.16 6.00 24.00 12343.00 1678547071.00 63104989.00 4223429.42 0.01 0.01 67328418.42 4.01 0.07 7.00 40.00 806.00 9441291.00 513119.00 55100.29 0.01 0.01 568219.29 6.02 0.11 7.00 40.00 806.00 9441291.00 513119.00 23755.44 0.01 0.01 536874.44 5.69 0.05 8.00 41.00 84.00 15816545.00 1812245.00 92306.90 0.01 0.01 1904551.90 12.04 0.05 8.00 41.00 84.00 15816545.00 1812245.00 39796.36 0.01 0.01 1852041.36 11.71 0.02 9.00 42.00 56.00 11968722.00 360119.00 69850.63 0.01 0.01 429969.63 3.59 0.19 9.00 42.00 56.00 11968722.00 360119.00 30114.77 0.01 0.01 390233.77 3.26 0.08 10.00 357234.00 10699174326.00 444495101.00 62441423.31 506936524.31 4.74 0.14 10.00 357234.00 10699174326.00 444495101.00 26920429.24 471415530.24 4.41 0.06 11.00 26.00 1.00 536787231.00 14777994.00 3132742.56 0.01 0.01 17910736.56 3.34 100.00 0.21 11.00 26.00 1.00 536787231.00 14777994.00 1350622.23 0.01 0.01 16128616.23 3.01 100.00 0.09 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 6134905.57 0.01 0.01 29875424.57 2.84 100.00 0.26 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 2644947.58 0.01 0.01 26385466.58 2.51 100.00 0.11 13.00 29.00 1.00 279696105.00 6585851.00 1632333.71 0.01 0.01 8218184.71 2.94 100.00 0.25 13.00 29.00 1.00 279696105.00 6585851.00 703749.56 0.01 0.01 7289600.56 2.61 100.00 0.11 14.00 30.00 1.00 203547709.00 4646147.00 1187924.25 0.01 0.01 5834071.25 2.87 100.00 0.26 14.00 30.00 1.00 203547709.00 4646147.00 512150.89 0.01 0.01 5158297.89 2.53 100.00 0.11 15.00 4.00 2071231045.00 49750511.00 12087906.09 61838417.09 2.99 100.00 0.24 15.00 4.00 2071231045.00 49750511.00 5211470.26 54961981.26 2.65 100.00 0.10 16.00 357238.00 12770405371.00 494245612.00 74529329.40 568774941.40 4.45 100.00 0.15 16.00 357238.00 12770405371.00 494245612.00 32131899.49 526377511.50 4.12 100.00 0.07 97423960.00 42002483.00 74529329.40 97423960.00 0.85 0.90 12770405371.00 0.58 100.00 32131899.49 0.85 0.90 12770405371.00 0.25 100.00 0.58 0.25 0.00 0.00 1.00 1.00 299321.00 4076279049.00 209979902.00 20218540.61 0.01 0.01 230198442.61 5.65 100.00 0.10 1.00 1.00 299321.00 4076279049.00 209979902.00 2720124.94 0.01 0.01 212700026.94 5.22 100.00 0.01 2.00 7.00 30236.00 267798952.00 16911887.00 1328295.71 0.01 0.01 18240182.71 6.81 0.08 2.00 7.00 30236.00 267798952.00 16911887.00 178703.81 0.01 0.01 17090590.81 6.38 0.01 3.00 9.00 14287.00 2724587690.00 97386282.00 13514086.30 0.01 0.01 110900368.30 4.07 0.14 3.00 9.00 14287.00 2724587690.00 97386282.00 1818133.36 0.01 0.01 99204415.36 3.64 0.02 4.00 15.00 5950841.00 1520301.00 29516.46 0.01 0.01 1549817.46 26.04 0.02 4.00 15.00 5950841.00 1520301.00 3971.03 0.01 0.01 1524272.03 25.61 2.61E-03 5.00 19.00 101.00 1908784165.00 52906257.00 9467661.49 0.01 0.01 62373918.49 3.27 0.18 5.00 19.00 101.00 1908784165.00 52906257.00 1273742.88 0.01 0.01 54179999.88 2.84 0.02 6.00 24.00 12343.00 1678547071.00 63104989.00 8325674.40 0.01 0.01 71430663.40 4.26 0.13 6.00 24.00 12343.00 1678547071.00 63104989.00 1120104.31 0.01 0.01 64225093.31 3.83 0.02 7.00 40.00 806.00 9441291.00 513119.00 46829.26 0.01 0.01 559948.26 5.93 0.09 7.00 40.00 806.00 9441291.00 513119.00 6300.23 0.01 0.01 519419.23 5.50 0.01 8.00 41.00 84.00 15816545.00 1812245.00 78450.83 0.01 0.01 1890695.83 11.95 0.04 8.00 41.00 84.00 15816545.00 1812245.00 10554.47 0.01 0.01 1822799.47 11.52 5.82E-03 9.00 42.00 56.00 11968722.00 360119.00 59365.44 0.01 0.01 419484.44 3.51 0.16 9.00 42.00 56.00 11968722.00 360119.00 7986.80 0.01 0.01 368105.80 3.08 0.02 10.00 357234.00 10699174326.00 444495101.00 53068420.50 497563521.50 4.65 0.12 10.00 357234.00 10699174326.00 444495101.00 7139621.83 451634722.83 4.22 0.02 11.00 26.00 1.00 536787231.00 14777994.00 2662490.55 0.01 0.01 17440484.55 3.25 100.00 0.18 11.00 26.00 1.00 536787231.00 14777994.00 358201.27 0.01 0.01 15136195.27 2.82 100.00 0.02 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 5214002.68 0.01 0.01 28954521.68 2.75 100.00 0.22 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 701471.93 0.01 0.01 24441990.93 2.33 100.00 0.03 13.00 29.00 1.00 279696105.00 6585851.00 1387306.17 0.01 0.01 7973157.17 2.85 100.00 0.21 13.00 29.00 1.00 279696105.00 6585851.00 186642.85 0.01 0.01 6772493.85 2.42 100.00 0.03 14.00 30.00 1.00 203547709.00 4646147.00 1009606.45 0.01 0.01 5655753.45 2.78 100.00 0.22 14.00 30.00 1.00 203547709.00 4646147.00 135828.58 0.01 0.01 4781975.58 2.35 100.00 0.03 15.00 4.00 2071231045.00 49750511.00 10273405.84 60023916.84 2.90 100.00 0.21 15.00 4.00 2071231045.00 49750511.00 1382144.63 51132655.63 2.47 100.00 0.03 16.00 357238.00 12770405371.00 494245612.00 63341826.35 557587438.34 4.37 100.00 0.13 16.00 357238.00 12770405371.00 494245612.00 8521766.46 502767378.46 3.94 100.00 0.02 82799773.00 11139564.00 63341826.34 0.85 0.90 12770405371.00 0.50 100.00 8521766.46 0.85 0.90 12770405371.00 0.07 100.00 0.50 0.07 0.00 0.00 1.00 1.00 299321.00 4076279049.00 209979902.00 3571020.89 0.01 0.01 213550922.89 5.24 100.00 0.02 0.99 12.00 11.93 12.00 1.00 1.00 299321.00 4076279049.00 209979902.00 7536290.97 0.01 0.01 217516192.97 5.34 100.00 0.04 2.10 12.00 25.18 12.00 2.00 7.00 30236.00 267798952.00 16911887.00 234605.05 0.01 0.01 17146492.05 6.40 0.01 0.65 7.76 2.00 7.00 30236.00 267798952.00 16911887.00 495111.06 0.01 0.01 17406998.06 6.50 0.03 1.37 16.37 3.00 9.00 14287.00 2724587690.00 97386282.00 2386872.79 0.01 0.01 99773154.79 3.66 0.02 13.92 167.07 3.00 9.00 14287.00 2724587690.00 97386282.00 5037262.01 0.01 0.01 102423544.01 3.76 0.05 29.38 352.58 4.00 15.00 5950841.00 1520301.00 5213.23 0.01 0.01 1525514.23 25.64 3.43E-03 4.00 15.00 5950841.00 1520301.00 11002.01 0.01 0.01 1531303.01 25.73 7.24E-03 5.00 19.00 101.00 1908784165.00 52906257.00 1672188.79 0.01 0.01 54578445.79 2.86 0.03 1379.69 16556.32 5.00 19.00 101.00 1908784165.00 52906257.00 3528991.19 0.01 0.01 56435248.19 2.96 0.07 2911.71 34940.51 6.00 24.00 12343.00 1678547071.00 63104989.00 1470489.77 0.01 0.01 64575478.77 3.85 0.02 9.93 119.14 6.00 24.00 12343.00 1678547071.00 63104989.00 3103325.11 0.01 0.01 66208314.11 3.94 0.05 20.95 251.42 7.00 40.00 806.00 9441291.00 513119.00 8271.04 0.01 0.01 521390.04 5.52 0.02 0.86 10.26 7.00 40.00 806.00 9441291.00 513119.00 17455.21 0.01 0.01 530574.21 5.62 0.03 1.81 21.66 8.00 41.00 84.00 15816545.00 1812245.00 13856.07 0.01 0.01 1826101.07 11.55 7.65E-03 13.75 164.95 8.00 41.00 84.00 15816545.00 1812245.00 29241.89 0.01 0.01 1841486.89 11.64 0.02 29.01 348.12 9.00 42.00 56.00 11968722.00 360119.00 10485.19 0.01 0.01 370604.19 3.10 0.03 15.60 187.24 9.00 42.00 56.00 11968722.00 360119.00 22127.97 0.01 0.01 382246.97 3.19 0.06 32.93 395.14 10.00 357234.00 10699174326.00 444495101.00 9373002.81 453868103.81 4.24 0.02 2.19 26.24 10.00 357234.00 10699174326.00 444495101.00 19780807.41 464275908.41 4.34 0.04 4.61 55.37 11.00 26.00 1.00 536787231.00 14777994.00 470252.01 0.01 0.01 15248246.01 2.84 100.00 0.03 39187.67 470252.01 11.00 26.00 1.00 536787231.00 14777994.00 992420.96 0.01 0.01 15770414.96 2.94 100.00 0.07 82701.75 992420.96 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 920902.89 0.01 0.01 24661421.89 2.35 100.00 0.04 76741.91 920902.89 12.00 28.00 1.00 1051200000.00 999360000.00 51840000.00 23740519.00 1943475.65 0.01 0.01 25683994.65 2.44 100.00 0.08 161956.30 1943475.65 13.00 29.00 1.00 279696105.00 6585851.00 245027.54 0.01 0.01 6830878.54 2.44 100.00 0.04 20418.96 245027.54 13.00 29.00 1.00 279696105.00 6585851.00 517106.71 0.01 0.01 7102957.71 2.54 100.00 0.08 43092.23 517106.71 14.00 30.00 1.00 203547709.00 4646147.00 178317.80 0.01 0.01 4824464.80 2.37 100.00 0.04 14859.82 178317.80 14.00 30.00 1.00 203547709.00 4646147.00 376322.31 0.01 0.01 5022469.31 2.47 100.00 0.08 31360.19 376322.31 15.00 4.00 2071231045.00 49750511.00 1814500.24 51565011.24 2.49 100.00 0.04 37802.09 453625.06 15.00 4.00 2071231045.00 49750511.00 3829325.62 53579836.62 2.59 100.00 0.08 79777.62 957331.41 16.00 357238.00 12770405371.00 494245612.00 11187503.06 505433115.06 3.96 100.00 0.02 2.61 31.32 16.00 357238.00 12770405371.00 494245612.00 23610133.03 517855745.03 4.06 100.00 0.05 5.51 66.09 14624187.00 30862919.00 11187503.05 0.85 0.90 12770405371.00 0.09 100.00 23610133.04 0.85 0.90 12770405371.00 0.18 100.00 0.09 0.18 0.00 0.00 U:\IPC\ KDH 1.00 1.00 0.99 11.93 2.10 25.18 11107311.85 2.00 7.00 0.65 7.76 1.37 16.37 729716.11 3.00 9.00 13.92 167.07 29.38 352.58 7424134.80 4.00 15.00 16215.24 5.00 19.00 1379.69 16556.32 2911.71 34940.51 5201179.98 6.00 24.00 9.93 119.14 20.95 251.42 4573814.88 7.00 40.00 0.86 10.26 1.81 21.66 25726.25 8.00 41.00 13.75 164.95 29.01 348.12 43097.96 9.00 42.00 15.60 187.24 32.93 395.14 32613.16 10.00 29153810.22 11.00 26.00 39187.67 470252.01 82701.75 992420.96 1462672.97 12.00 28.00 76741.91 920902.89 161956.30 1943475.65 2864378.54 13.00 29.00 20418.96 245027.54 43092.23 517106.71 762134.25 14.00 30.00 14859.82 178317.80 31360.19 376322.31 554640.12 15.00 5643825.87 16.00 34797636.09 U:\IPC\ KDH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00