HomeMy WebLinkAbout20051028Schwendiman Workpapers.pdfID
A
H
O
P
O
W
E
R
C
O
M
P
A
N
Y
20
0
5
R
A
T
E
C
A
S
E
E
S
T
I
M
A
T
E
SC
H
E
D
U
L
E
M
'
(D
)
T
O
T
A
L
P
E
R
(E
)
N
O
R
M
A
L
I
Z
E
D
(F
)
A
N
N
U
A
L
I
Z
E
D
(G
)
K
N
O
W
N
&
(H
)
O
T
H
E
R
TO
T
A
L
W
I
T
H
S
Y
S
T
E
M
(I)
A
D
J
U
S
T
M
E
N
T
S
TO
T
A
L
W
I
T
H
,
P
U
G
ME
A
S
U
R
A
B
L
E
BO
O
K
S
AD
J
U
S
T
M
E
N
T
S
AD
J
U
S
T
M
E
N
T
S
AD
J
U
S
T
M
E
N
T
S
AD
J
U
S
T
M
E
N
T
S
AD
J
U
S
T
M
E
N
T
S
PE
R
I
P
U
C
AD
J
U
S
T
M
E
N
T
S
PE
R
M
A
N
E
N
T
D
I
F
F
E
R
E
N
C
E
S
00
5
0
2
4
-
ME
A
L
S
(
5
0
%
N
O
N
-
DE
D
U
C
T
I
B
L
E
)
C
H
R
G
D
T
O
R
.
26
6
,
00
0
26
6
,
00
0
26
6
,
00
0
00
5
5
1
6
-
NO
N
D
E
D
U
C
T
I
B
L
E
P
O
L
I
T
I
C
A
L
E
X
P
-
O&
M
A
C
C
T
S
10
0
,
00
0
10
0
,
00
0
10
0
,
00
0
00
8
0
2
5
-
MA
N
U
F
A
C
T
U
R
I
N
G
D
E
D
U
C
T
I
O
N
24
5
08
7
)
24
5
08
7
)
24
5
,
08
7
)
TO
T
A
L
P
E
R
M
A
N
E
N
T
D
I
F
F
E
R
E
N
C
E
S
18
7
9
08
7
(8
7
9
.
08
7
18
7
9
08
7
FL
O
W
T
H
R
O
U
G
H
D
I
F
F
E
R
E
N
C
E
S
00
4
0
0
5
-
AV
O
I
D
E
D
C
O
S
T
I
N
T
C
A
P
15
3
08
9
15
3
,
08
9
15
3
,
08
9
00
4
0
1
7
-
JO
I
N
T
U
S
E
F
E
E
R
E
C
'
D B
4
I
N
C
B
O
O
K
E
D
2
6
3
.
05
0
(2
8
,
56
5
)
(2
8
56
5
)
(2
8
56
5
)
00
5
0
0
1
-
BA
D
D
E
B
T
E
X
P
E
N
S
E
(1
5
3
64
0
)
(1
5
3
64
0
)
(1
5
3
,
64
0
)
00
5
0
1
4
-
0V
E
R
A
C
C
R
U
E
D
V
A
C
A
T
I
O
N
76
1
96
1
76
1
96
1
76
1
96
1
00
5
0
1
7
-
IN
J
U
R
I
E
S
A
N
D
D
A
M
A
G
E
S
R
E
S
E
R
V
E
58
2
,
4
0
7
58
2
,
4
0
7
58
2
,
4
0
7
00
5
0
1
9
-
DIR
E
C
T
O
R
S
F
E
E
S
D
E
F
14
2
03
1
14
2
03
1
14
2
03
1
00
5
0
2
3
-
PE
N
S
I
O
N
A
C
C
R
T
O
9
2
6
2
0
0
50
7
60
3
50
7
60
3
(3
,
50
7
60
3
)
00
5
0
2
5
-
MI
L
N
E
R
F
A
L
L
I
N
G
W
A
T
E
R
-
R
E
V
A
C
C
R
L
26
4
10
0
26
4
10
0
26
4
10
0
00
5
0
2
7
-
AM
O
R
T
I
Z
A
T
I
O
N
O
F
A
C
C
O
U
N
T
1
1
4
(2
2
72
3
)
(2
2
,
72
3
)
(2
2
,
72
3
)
00
5
0
2
8
-
0R
E
G
O
N
O
P
E
R
P
R
O
P
E
R
T
Y
T
A
X
A
D
J
00
5
0
5
0
-
BA
D
D
E
B
T
R
E
S
E
R
V
E
-
FIN
A
N
C
I
N
G
P
R
O
G
R
A
M
S
(3
,
06
2
)
06
2
)
(3
,
06
2
)
00
7
0
0
2
-
GA
I
N
O
N
S
A
L
E
O
F
B
O
C
(3
1
97
0
)
(3
1
97
0
)
(3
1
97
0
)
00
8
0
2
7
-
NE
V
A
D
A
O
P
E
R
A
T
I
N
G
P
R
O
P
E
R
T
Y
T
A
X
A
D
J
00
8
0
3
4
-
RE
M
O
V
A
L
C
O
S
T
S
55
9
,
58
8
)
55
9
58
8
)
55
9
,
58
8
)
00
8
0
3
5
-
RE
P
A
I
R
A
L
L
O
W
A
N
C
E
(5
,
00
0
,
00
0
)
00
0
,
00
0
)
(5
,
00
0
,
00
0
)
00
8
0
4
1
-
AM
F
A
L
L
S
-
U
N
A
M
O
R
T
I
Z
E
D
D
E
B
T
E
X
P
99
9
99
9
99
9
00
8
0
4
2
-
GA
I
N
/
L
O
S
S
O
N
R
E
A
C
Q
U
I
R
E
D
D
E
B
T
-
61
1
,
4
2
0
61
1
,
4
2
0
61
1
,
4
2
0
00
8
0
5
8
-
MI
S
C
1
8
6
A
D
J
U
S
T
M
E
N
T
S
00
8
0
7
7
-
PP
I
N
S
&
O
T
R
E
X
P
(
1
Y
R
O
R
L
E
S
S
)
-
16
5
(7
7
1
74
8
)
(7
7
1
,
74
8
)
(7
7
1
74
8
)
TO
T
A
L
F
L
O
W
T
H
R
O
U
G
H
D
I
F
F
E
R
E
N
C
E
S
49
9
3
1
4
49
9
3
1
4
13
50
7
6
0
3
1
13
00
8
2
8
9
NO
R
M
A
L
I
Z
E
D
D
I
F
F
E
R
E
N
C
E
S
00
4
0
0
3
-
CO
N
S
T
R
U
C
T
I
O
N
A
D
V
-
25
2
2,4
7
0
,
4
9
0
2,
4
7
0
,
4
9
0
2,
4
7
0
,
4
9
0
00
4
0
0
4
-
CI
A
C
A
S
T
A
X
A
B
L
E
I
N
C
C
L
O
S
E
D
T
O
P
L
A
N
T
23
,
00
0
,
00
0
00
0
00
0
23
,
00
0
,
00
0
00
4
5
0
1
-
RO
Y
A
L
T
Y
I
N
C
O
M
E
10
9
,
00
0
10
9
00
0
10
9
,
00
0
00
5
0
0
8
-
GA
I
N
/
L
O
S
S
O
N
R
E
A
C
Q
U
I
R
E
D
D
E
B
T
-
DE
F
E
R
R
E
D
55
0
92
8
55
0
,
92
8
55
0
,
92
8
00
5
0
1
0
-
SF
A
S
1
1
2
-
PO
S
T
-
EM
P
L
Y
B
E
N
1
8
2
/
2
5
3
33
1
02
8
33
1
02
8
33
1
02
8
00
5
0
3
3
-
NO
N
V
E
B
A
P
E
N
&
B
E
N
-
Ac
c
t
2
2
8
(6
9
5
,
77
4
)
(6
9
5
,
77
4
)
(6
9
5
77
4
)
00
5
0
3
9
-
PO
S
T
R
E
T
I
R
E
E
B
E
N
E
F
I
T
-
F
A
S
1
0
6
-
AC
C
T
1
8
2
45
,
4
0
0
40
0
45
,
4
0
0
00
5
0
4
4
-
RE
S
T
R
I
C
T
E
D
S
T
O
C
K
P
L
A
N
-
CO
M
P
23
5
71
0
23
5
,
71
0
23
5
71
0
00
5
0
4
7
-
0T
H
E
R
E
M
P
L
O
Y
E
E
'
S
L
T
D
E
F
E
R
R
E
D
C
O
M
P
-
22
8
(5
5
36
3
)
(5
5
,
36
3
)
(5
5
,
36
3
)
00
5
0
5
1
-
PU
C
O
R
D
E
R
2
9
5
0
5
-
P
R
O
F
E
S
S
I
O
N
A
L
F
E
E
'
94
4
19
,
94
4
94
4
00
5
5
3
1
-
RA
T
E
C
A
S
E
D
I
S
A
L
L
O
W
A
N
C
E
S
-
RE
V
E
R
S
E
A
M
O
R
T
(2
9
6
,
29
9
)
(2
9
6
,
29
9
)
(2
9
6
,
29
9
)
00
7
0
0
7
-
0T
H
E
R
R
E
G
U
L
A
T
O
R
Y
L
l
A
B
I
L
I
T
I
E
S
-
25
4
38
0
38
0
38
0
00
8
0
0
1
-
VE
B
A
-
PO
S
T
R
E
T
B
N
F
T
S
-
TR
U
S
T
-
AC
C
T
1
6
5
23
5
,
71
8
23
5
,
71
8
23
5
,
71
8
00
8
0
0
9
-
DE
P
R
F
O
R
T
A
X
G
T
O
R
L
T
B
O
O
K
11
0
,
60
7
74
4
,
4
7
2
30
7
54
1
16
2
62
0
16
2
62
0
00
8
0
2
0
-
CO
N
S
E
R
V
A
T
I
O
N
P
R
O
G
R
A
M
S
24
2
60
4
24
2
60
4
24
2
60
4
00
8
0
5
7
-
RE
O
R
G
A
N
I
Z
A
T
I
O
N
C
O
S
T
S
-
AC
C
T
1
8
2
75
4
05
5
75
4
05
5
75
4
05
5
00
8
0
7
1
-
PH
O
T
O
V
O
L
T
A
I
C
S
T
A
R
T
U
P
C
O
S
T
S
.
AC
C
T
1
8
2
98
4
98
4
98
4
00
8
0
7
4
-
IN
C
R
E
M
E
N
T
A
L
S
E
C
U
R
I
T
Y
C
O
S
T
S
D
E
D
U
C
T
E
D
16
3
94
2
16
3
94
2
16
3
94
2
TO
T
A
L
N
O
R
M
A
L
I
Z
E
D
D
I
F
F
E
R
E
N
C
E
S
35
.
23
0
3
5
4
1 7
4
4
4
7
2
30
7
5
4
1
37
2
8
2
3
6
7
37
2
8
2
3
6
7
TO
T
A
L
S
C
H
E
D
U
L
E
M
D
I
F
F
E
R
E
N
C
E
S
34
,
85
0
,
58
1
74
4
47
2
30
7
,
54
1
36
,
90
2
59
4
13
,
50
7
,
60
3
)
33
,
39
4
,
99
1
~
~
;;
;
\
"
"
"
~-
~
,
-
-
,
,
~
-
.
.
.
-
M
~
,
~
oc
e