HomeMy WebLinkAbout20050118Taylor Exhibits Part I.pdfCase No. PAC-05-
Exhibit No. 18
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
Normalized Results of Operations
12 Months Ended March 2004
Impact of Rate Mitigation 'Cap
January 2005
ACIFICORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
Impact of Rate Mitigation Cap
Normalized FY06 General Business Revenue
Calculated Idaho Revenue Requirement under Revised Protocol
Price Change without Rate Mitigation Cap
Calculated Idaho Revenue Requirement under Rolled-
Rate Mitigation Cap per MSP Stipulation
Max Allowed Revised Revenue Requirement per MSP Stipulation
Proposed Price Change with Rate Mitigation Cap
Stipulated Reduction to Revised Protocol Revenue Requirement
1/9/2005 Exhibit No. 18 - MSP Cap
PacifiCorp
Exhibit No. 18
CASE NO. PAC-O5-
Witness David L. Taylor
163,367,214
180 226,944
16,859 730
175,520 804
101.67%
178,452,002
15,084,788
(1,774,943)
DL T Idaho GRC Exhibits - Final.xls
Case No. PAC-05-
Exhibit No. 19
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
Impacts of Revised Protocol
Versus
Modified Accord
January 2005
PacifiCorp
Exhibit No. 19, page 1 of4
CASE NO. P AC-E-O5-
Witness David L. Taylor
PACIFICORP
Idaho
Normalized Results of Operations
12 Months Ended March 2004
Revenue Requirement Impacts of MSP Revised Protocol
Idaho Revenue Requirement
Modified Accord 179,519,474
Idaho Revenue Requirement Impacts of MSP Revised Protocol
Modified Accord to Rolled-In Adjustment (3,998,669)
Company Owned Hydro 532,128
Total Mid C 134,653
QFs (2,312,456)
Seasonal 351,815
Total Revenue Requirement Impacts of MSP Revised Protocol 707,471
39%
Idaho Revenue Requirement - MSP Revised Protocol 180 226 944
Max Allowed Revised Revenue Reauirement per MSP Stipulation 178,452,002
Net Revenue Requirement Impacts of MSP (1,067,472)
59%
1/9/2005 Exhibit No19, Pg. 1 MSP Impacts
PacifiCorp
Exhibit No. 19, page 2 of 4
CASE NO. P AC-O5-Witness David L. Taylor
PACIFICORP
IDAHO-UPL
Normalized Results of Operations - REVISED PROTOCOL
12 Months Ended MARCH 2004
(1 )
Total Adjusted
Results
Operating Revenues:
2 General Business Revenues
3 Interdepartmental
4 Special Sales
5 Other Operating Revenues
Total Operating Revenues
Operating Expenses:
9 Steam Production
10 Nuclear Production
11 Hydro Production
12 Other Power Supply
13 Transmission
14 Distribution
15 Customer Accounting
16 Customer Service & Info
17 Sales
18 Administrative & General
19 Total O&M Expenses
20 Depreciation
21 Amortization
22 Taxes Other Than Income
23 Income Taxes. Federal
24 Income Taxes - State
25 Income Taxes - Def Net
26 Investment Tax Credit Adj.
27 Misc Revenue & Expense
28 Total Operating Expenses:
30 Operating Rev For Retum:
32 Rate Base:
33 Electric Plant In Service
34 Plant Held for Future Use
35 Misc Deferred Debits
36 Elec Plant Acq Adj
37 Nuclear Fuel
38 Prepayments
39 Fuel Stock
40 Material & Supplies
41 Working Capital
42 Weatherization Loans
43 Misc Rate Base44 Total Electric Plant:
46 Rate Base Deductions:
47 Accum Prov For Deprec
48 Accum Prov For Amort
49 Accum Def Income Tax
50 Unamortized ITC
51 Customer Adv For Const
52 Customer Service Deposits
53 Misc Rate Base Deductions
55 Total Rate Base Deductions
57 Total Rate Base:
163,367.214
57,659,204
646,757
225 673,175
(2)(3)
Results with
Price ChangePrice Change
16,859,730 180,226,944
110,159
893,668
76,344,011
764 690
158,224
914 022
1,426 622
144
238,229
162,849,771
086,177
635.450
637,786
018,491
335,206
156 994
(774,576)
(21,826)
200,923,474
685 925,708
629,100
764,901
637,786
647,591
100,108
6,405,687 207 329,161
749,701 454 043 35,203,744
793,337,921
86,684
459 954
131,129
918,334
088 440
731 934
2,416,572
135,137
004,811
828 310 916 828,310,916
(324,793,998)
(16,335,064)
(69,570,167)
(68,345)
(40 362)
(9,688 792)
(420,496,727)(420,496,727)
407,814 189
59 Return on Rate Base
60 Return on Equity
069%
762%
407.814,189
632%
11.125%
1/9/2005 Exhibit No19. Pg 2 MSP Results
PACIFICORP
IDAHO-UPL
Normalized Results of Operations - ROLLED-
12 Months Ended MARCH 2004
(1 )
Total Adjusted
Results
Operating Revenues:
2 General Business Revenues
3 Interdepartmental
4 Special Sales
5 Other Operating Revenues
Total Operating Revenues
Operating Expenses:
9 Steam Production
10 Nuclear Production
11 Hydro Production
12 Other Power Supply
13 Transmission
14 Distribution
15 Customer Accounting
16 Customer Service & Info
17 Sales
18 Administrative & General
19 Total O&M Expenses
20 Depreciation
21 Amortization
22 Taxes Other Than Income
23 Income Taxes - Federal
24 Income Taxes - State
25 Income Taxes - Def Net
26 Investment Tax Credit Adj.
27 Misc Revenue & Expense28 Total Operating Expenses:
30 Operating Rev For Return:
32 Rate Base:
33 Electric Plant In Service
34 Plant Held for Future Use
35 Misc Deferred Debits
36 Elec Plant Acq Adj
37 Nuclear Fuel
38 Prepayments
39 Fuel Stock
40 Material & Supplies
41 Working Capital
42 Weatherization Loans
43 Misc Rate Base
44 Total Electric Plant:
46 Rate Base Deductions:
47 Accum Prov For Deprec
48 Accum Prov For Amort
49 Accum Def Income Tax
50 Unamortized ITC
51 Customer Adv For Const
52 Customer Service Deposits
53 Misc Rate Base Deductions
55 Total Rate Base Deductions
57 Total Rate Base:
59 Retum on Rate Base
60 Return on Equity
163.367 214
659,204
647.153
225.673,570
PacifiCorp
Exhibit No. 19, page 3 of4
CASE NO. P AC-O5-
Witness David L. Taylor
(2)(3)
Results with
Price ChangePrice Change
12,153,590 175.520 804
48,387 009
893.668
353,611
764,690
158 224
914,022
426622
144
260,582
158.158 574
21,103,461
639.648
645,986
609 884
466.934
157,504
(774,576)
(21 825)
197 985,589
8,424 922,446
057,822
551 391
645,986
667.706
018,324
617.636 202.603 225
687.981 535,954 35.223,936
794,339996
86,684
527 384
131 129
919,455
119.104
743,276
377,833
135.683
004 811
829 385 354 829,385.354
(325 605.392)
(16,354 258)
(69,569,854)
(68,345)
(40 362)
(9,699,048)
(421.337 258)(421 337 258)
408 048,096 408,048.096
785%
7.261%
632%
11.125%
1/9/2005 Exhibit No., Pg. 3- RI Results
PACIFICORP
IDAHO.UPL
Normalized Results of Operations. MODIFIED ACCORD
12 Months Ended MARCH 2004
(1 )
Total Adjusted
Results
(2)
Price Change
Operating Revenues:
2 General Business Revenues
3 Interdepartmental
4 Special Sales
5 Other Operating Revenues
Total Operating Revenues
Operating Expenses:
9 Steam Production
10 Nuclear Production
11 Hydro Production
12 Other Power Supply
13 Transmission
14 Distribution
15 Customer Accounting
16 Customer Service & Info
17 Sales
18 Administrative & General19 Total O&M Expenses
20 Depreciation
21 Amortization
22 Taxes Other Than Income
23 Income Taxes - Federal
24 Income Taxes - State
25 Income Taxes - Def Net
26 Investment Tax Credit Adj.
27 Misc Revenue & Expense28 Total Operating Expenses:
30 Operating Rev For Return:
32 Rate Base:
33 Electric Plant In Service
34 Plant Held for Future Use
35 Misc Deferred Debits
36 Elec Plant Acq Adj
37 Nuclear Fuel
38 Prepayments
39 Fuel Stock
40 Material & Supplies
41 Working Capital
42 Weatherization Loans
43 Misc Rate Base
44 Total Electric Plant:
46 Rate Base Deductions:
47 Accum Prov For Deprec
48 Accum Prov For Amort
49 Accum Def Income Tax
50 Unamortized ITC
51 Customer Adv For Const
52 Customer Service Deposits
53 Misc Rate Base Deductions
55 Total Rate Base Deductions
57 Total Rate Base:
163,367,214 16,152,260
659,204
649,849
225,676,266
(3)
Results with
Price Change
179,519,474
51,634,989
108,989
71,344,043
899,099
158,224
914,022
1,426,622
144
14,412,914
160,899,048
21,404 773
585 870
701 868
560,095
359.574
212,045
(774,576)
(36 893)
199,911,805
392,891
732,804
136 891
35,779,83125,764,462 10,015,369
804,326,824
88,002
518,435
713,991
927 090
119 104
895,416
2,416,612
139 403
439,849
838 584,725
195 925,218
701 868
952,986
092,379
206,048,695
838,584,725
(328,681,474)
(16,368,020)
(69,478,522)
(68,345)
(40,362)
(9,460,197)
(424 096,920)(424,096,920)
414,487,805 414,487,805
59 Return on Rate Base
60 Return on Equity
216%
070%
632%
11.125%
1/9/2005 Exhibit No.19, Pg. 4 MA Results
PacifiCorp
Exhibit No. 19, page 4 of 4
CASE NO. PAC-O5-
Witness David L. Taylor
DL T Idaho GRC Exhibits. Final.xls
Case No. PAC-05-
Exhibit No. 20
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
MSP Seasonal Factor Calculation
January 2005
PacifiCorp
Exhibit No. 20, page 1 of 4
CASE NO. PAC-05-
Witness David L. Taylor
PACIFICORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
MSP SEASONAL FACTOR CALCULATION
CHOLLA IV/APS EXCHANGE
Normalized Energy - MWH
APS
MONTH Cholla IV Exchan e Total Pro ortion
Jan-220,800 142,560 363,360 14.01%
Feb-157 846 69,120 226,966 75%
Mar-213 363 213,363 23%
Apr-O3 216.411 216.411 34%
May-222.403 (77970)144.433 57%
Jun-O3 216,967 (137,970)78,997 05%
Jul-226.435 (142,590)83,845 23%
Aug-O3 225 735 (142,500)83,235 21%
Sep-O3 222,216 (68 830)153,386 91%
Oct-O3 233,012 78,240 311,252 12.00%
Nov-O3 215701 138,240 353,941 13.65%
Dec-O3 222,062 142,560 364 622 14.06%
Total 592,950 860 593 810 100.00%
CHOLLAIAPS FACTOR CALCULATION - Proportion * Monthly Jurisdictional Energy
MONTH Proportion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-14.01%10,891 190,577 62,173 90,513 255.431 711 15,145 163
Feb-O4 75%983 104,748 32,250 51.961 144 646 22.400 682 219
Mar-O4 23%820 100,514 29,896 52,034 136,981 21,184 815 166
Apr-O3 34%328 91,391 25,334 47,757 127,590 20,570 843 104
May-O3 57%634 59,393 17,155 30,543 93,123 17,813 585 818
Jun-O3 05%670 283 10,875 16,803 52,423 12,912 375 471
Jul-O3 23%039 39,151 12,516 19,697 152 15,022 647 615
Aug-O3 21%697 38,122 12,299 19,364 63,869 11,952 756 593
Sep-O3 91%103 64,425 197 33.487 96,039 16,280 819 860
Oct-O3 12.00%670 134201 43,314 70,342 201,189 33,334 10,193 783
Nov-13.65%10,165 163,285 50,310 81,245 230,977 35.483 282 970
Dec-14.06%500 192,098 697 92,995 261 493 39,581 15.216 228
Total 100.00%74.498 212,189 379,014 606.742 730,913 286,242 95,359 990
SSECH Factor 69%27.55%61%13.79%39.34%51%17%34%
CHOLLAIAPS FACTOR CALCULATION - Proportion * Monthly Jurisdictional Coincidental Peak
MONTH ProDortion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-14.01%354 109 126 419
Feb-75%206 241
Mar-O4 23%174 206
Apr-O3 34%182 202
May-O3 57%170
Jun-O3 05%
Jul-O3 23%117
Aug-O3 21%115
Sep-O3 91%122 187
Oct-O3 12.00%258 100 304
Nov-O3 13.65%293 125 401
Dec-14.06%326 131 422
Total 100.00%134 212 661 886 882 432 136
SSCCH Factor 82%30.01%97%12.03%39.11 %87%85%35%
SSGCH Factor 79%29.40%88%12.47%39.17%03%93%34%
1/9/2005 Exhibit No. 20- Factor Calc Page 4
PacifiCorp
Exhibit No. 20, page 2 of 4
CASE NO. PAC-E-O5-
Witness David L. Taylor
PACIFICORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
MSP SEASONAL FACTOR CALCULATION
TEMPERATURE ADJUSTED ENERGY
MONTH CALIFORNI.A OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-O4 77,741 360 417 443,815 646,118 823,370 283,471 108,110 15,438
Feb-380 197 079 368,564 593,824 653,050 255,991 99,218 13,932
Mar-O4 70,747 221,924 363,435 632,563 665,246 257,535 107,157 169
Apr-O3 75,848 095,372 303,639 572,395 529,241 246,548 82,022 234
May-O3 65,253 066,621 308,073 548,518 672,360 319,895 82,345 696
Jun-87,654 125,660 357,065 551 715 721 259 423,959 994 15,459
Jul-94,007 211 182 387,201 609,356 077,386 464,721 81,901 19,020
Aug-O3 84,036 187 990 383,268 603,431 990,328 372,455 85,882 18,470
Sep-O3 69,384 089447 358,449 566,284 624,062 275,295 81,492 548
Oct-63,919 118,365 360 952 586,193 676,603 277,789 84,946 861
Nov-74,490 196 615 368 689 595,395 692,687 260,031 97,332 14,436
Dec-O3 81,809 366,524 438,891 661,538 860,177 281,567 108,243 15,853
load Curtailment
Total 913 267 14,237 194 442,043 167 329 20,985,768 719,256 096,641 184,115
TEMPERATURE ADJUSTED COINCINDENTAL PEAK
MONTH CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-O4 146 524 780 901 989 422 157
Feb-O4 164 354 701 911 749 415 145
Mar-O4 131 112 607 900 506 393 145
Apr-O3 138 177 584 831 2,422 375 119
May-O3 141 780 532 826 062 531 104
Jun-145 986 595 864 261 632 108
Jul-O3 146 232 696 891 628 604 119
Aug-O3 160 058 649 899 573 528 123
Sep-108 056 628 862 164 450 119
Oct-O3 110 150 639 833 530 381 122
Nov-125 147 670 915 935 415 147
Dec-O3 131 320 677 934 001 420 151
Load Curtailment
Total 645 25,897 758 10,566 35,820 566 558 327
1/9/2005 Exhibit No. 20- Factor Calc Page 1
PacifiCorp
Exhibit No. 20, page 3 of 4
CASE NO. PAC-E-O5-
Witness David L. Taylor
PACIFICORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
MSP SEASONAL FACTOR CALCULATION
SIMPLE CYCLE COMBUSITON TURBINES
Normalized Energy. MWH
MONTH Gadsb CT West Valle CT Currant Creek Total Pro ortion
Jan-O4 25,200 200 58%
Feb-O4 560 21,560 77%
Mar-O4 35,145 145 78%
Apr-700 25,283 163 34,145 55%
May-O3 700 28,240 219 48,159 10.65%
Jun-O3 840 25,872 11,808 42,520 9.41 %
Jul-O3 046 35,131 946 64,123 14,19%
Aug-479 38,221 16,617 317 13.57%
Sep-O3 172 26,934 629 47,734 10.56%
Oct-O3 31,409 31,409 95%
Nov-O3 18,483 18,483 09%
Dec-22,220 22,220 92%
Total 32,937 333 697 85,382 452,016 100.00%
SCCT FACTOR CALCULATION - SCCT Proportion * Monthly Jurisdictional Energy
MONTH Pro ortion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-O4 58%334 75.644 24,743 36,021 101,653 15,804 027 861
Feb-O4 77%262 57,099 17,580 28,324 78,848 12,210 733 665
Mar-O4 78%501 95,007 28,258 183 129,477 20,024 332 102
Apr-O3 55%730 82,744 22,937 43,239 115,519 624 196 000
May-O3 10.65%952 113641 32,823 58,441 178,179 083 773 566
Jun-41%245 105,887 33,588 51,898 161 913 39,880 337 1,454
Jul-O3 14.19%13,336 171,819 54,929 86,444 294 699 65,926 618 698
Aug-O3 13.57%11,400 161 154 991 81,857 269 993 50,525 650 505
Sep-10.56%327 115,049 37,853 801 171 506 29,072 606 536
Oct-95%441 77,710 081 40,732 116,500 19,302 903 033
Nov-O3 09%046 48,929 15,076 345 69,213 10,633 980 590
Dec-O3 92%022 67,175 575 32,520 91,442 13,841 321 779
Total 100.00%77,595 172,059 366,433 592,805 778,942 329,923 88,475 789
SSECT Factor 75%26.51%29%13.41 %40.23%46%00%36%
SCCT FACTOR CALCULATION - SCCT Proportion * Monthly Jurisdictional Coincidental Peak
MONTH Proportion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-O4 58%141 167
Feb-O4 77%112 131
Mar-78%164 195
Apr-O3 55%164 183
May-O3 10.65%190 326
Jun-9.41%187 307
Jul-O3 14.19%317 126 515
Aug-O3 13.57%279 122 485
Sep-O3 10.56%217 334
Oct-O3 95%149 176
Nov-O3 09%120
Dec-O3 92%114 147
Total 100.00%138 122 639 876 085 487 125
SSCCT Factor 84%28.29%52%11.68%41.13%49%67%39%
SSGCT Factor 82%27.84%46%12.11%40.90%74%75%38%
1/9/2005 Exhibit No. 20- Factor Calc Page 2
PacifiCorp
Exhibit No. 20, page 4 of 4
CASE NO. P AC-05-
Witness David L. Taylor
PACIFICORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
MSP SEASONAL FACTOR CALCULATION
SEASONAL CONTRACTS
Normalized Energy. MWH
Total
APS Summer Constellation Morgan Stanley Pinnacle West Powerex Public Service NM Sempra Seasonal
MONTH Purchase Purchase Purchase Purchase Purchase Call Purchases Proportion
Jan-
Feb-
Mar-O4
Apr-O3
May-O3
Jun-O3 36,000 12,400 12,000 22,080 36,000 20,800 139,280 22%
Jul-O3 200 200 22,200 12,400 22,816 37,200 25,600 200616 32%
Aug-O3 37,200 41,600 11,000 12,400 22,816 200 24,000 186,216 30%
Sep-O3 36,000 12,000 22,080 000 800 98,880 16%
Oct-
Nov-
Dec-
Total 146 400 84,800 45,600 800 792 134,400 75,200 624,992 100%
SEASONAL CONTRACT FACTOR CALCULATION - Proportion * Monthly Jurisdictional Energy
MONTH Pro ortion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-
Feb-O4
Mar-O4
Apr-O3
May-
Jun-O3 22%19.534 250 854 79,572 122,950 383584 94,480 17,381 445
Jul-O3 32%30,175 388 777 124 287 195,597 666,820 149 171 26,289 105
Aug-O3 30%25,039 353,961 114 195 179,792 593 017 110,973 588 503
Sep-16%10,977 172,361 56,710 89,592 256 943 43,554 12,893 302
Oct-
Nov-
Dec-O3
Total 100%85,725 165,953 374,765 587,931 900,363 398,177 82,151 17,355
SSEC Factor 86%25.28%13%12.75%41.20%63%1.78%38%
SEASONAL CONTRACT FACTOR CALCULATION - Proportion * Monthly Jurisdictional Coincidental Peak
MONTH ProDortion CALIFORNIA OREGON WASHINGTON WYOMING UTAH IDAHO WYOMING FERC
Jan-O4
Feb-O4
Mar-O4
Apr-O3
May-
Jun-22%443 133 192 727 141
Jul-O3 32%716 224 286 165 194
Aug-O3 30%613 193 268 065 157
Sep-O3 16%325 136 501
Oct-
Nov-O3
Dec-O3
Total 100%144 098 649 882 3,457 563 118
SSCC Factor 81%26.40%16%11.11%43.50%09%48%0.45%
SSGC Factor 82%26.12%15%11.52%42.93%47%56%0.43%
1/9/2005 Exhibit No. 20- Factor Calc Page 3
Case No. PAC-05-
Exhibit No. 21
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
Embedded' Cost Differential Calculation
January 2005
Mid C Contracts
Account
14 555
PACIFlCORP
IDAHO
Normalized Results of Operations
12 Months Ended March 2004
PacifiCorp
Exhibit No. 21
CASE NO. PAC-O5-
Witness David L. Taylor
EMBEDDED COST DIFFERENTIAL CALCULATION
Descri tion
Annual Mid-C Contracts Costs
$/Mwh
$/Mwh
Diff
Embedded
Costs
Differential
Company Owned Hydro - West
Account Description Amount Mwh
535 - 545 Hydro Operation & Maintenance Expense 35.548.286
403HP Hydro Depreciation Expense 653.220
4041P Hydro Relicensing Amortization 820,792
Total West Hydro Operating Expense 47,022,298
330.336 Hydro Electric Plant in Service 380,830,262
302 & 182 Hydro Relicensing 51,827.897
108HP Hydro Accumulated Depreciation Reserve (170,188.753)
1111P & 22844 Hydro Relicensing Accumulated Reserve (17.876.788)
154 Materials and Supplies 049
West Hydro Net Rate Base 244,594,668
Pre-tax Return 11.93%
Rate Base Revenue Requirement 29,188,339
Annual Embedded Cost
West Hydro-Electric Resources 76,210,637 209,631 18.(16.70)(70,307 384 )
Amount
223.306
Mwh
837 714
$/Mwh
$/Mwh
Diff
(25.43)
Embedded
Costs
Differential
(46,739 134)
Qualified Facilities Embedded
$/Mwh Costs
Account Description Amount Mwh $/Mwh Diff Differential
555 Utah Annual Qualified Facilites Costs 25.696991 388.463 66.31.12,176,379
555 Oregon Annual Qualified Facilites Costs 47.491 734 372.885 127.92.34,513,299
555 Idaho Annual Qualified Facilites Costs 749,070 75,730 49.14.113,268
555 WYU Annual Qualified Facilites Costs (34.81)
555 WYP Annual Qualified Facilites Costs 368 125 71,147 47.12.891 815
555 Califomia Annual Qualified Facilites Costs 835.724 35.981 106.71.583,391
555 Washington Annual Qualified Facilites Costs 601,023 133 123.88.865.473
Total Qualified Facilities Costs 742,667 965,339 89.55.53.143 626
All Other Generation Resources
(Excl. West Hydro, Mid C. and QF)
Account23 500 - 51424 535 - 54525 546 - 55426 55527 4118
28 403SP
29 403HP
30 4030P
31 403MP32 4041P33 406
35 310 - 31636 330 - 336
37 302&18238 340 - 346
39 39940 108SP41 1080P42 108MP43 108HP44 1111P & 2284445 11446 11547 151
48 253.16-253.
49 253.50 15451 154
Description
Steam Operation & Maintenance Expense
East Hydro Operation & Maintenance Expense
Other Generation Operation & Maintenance Expense
Other Purchased Power Contracts
S02 Emission Allowances
Steam Depreciation Expense
East Hydro Depreciation Expense
Other Generation Depreciation Expense
Mining Depreciation Expense
East Hydro Relicensing Amortization
Amortization of Plant Acquisition Costs
Total All Other Operating Expenses
Steam Electric Plant in Service
East Hydro Electric Plant in Service
East Hydro Relicensing
Other Electric Plant in Service
Mining
Steam Accumulated Depreciation Reserve
Other Generation Accumulated Depreciation Reserve
Other Accumulated Depreciation Reserve
East Hydro Accumulated Depreciation Reserve
East Hydro Relicensing Accumulated Reserve
Electric Plant Acquisition Adjustment
Accumulated Provision Acquisition Adjustment
Fuel Stock
Joint Owner WC Deposit
S02 Emission Allowances
Materials & Supplies
East Hydro Materials & Supplies
Total Net Rate Base
Pre-tax Return
Rate Base Revenue Requirement
Annual Embedded Cost
All Other Generation Resources
Amount
708.865,720
341.499
101,603,817
268 219,649
(585 037)
131 509,180
563806
14,089.268
701,101
479,353
241,788,357
Mwh $/Mwh
289,336.454
98.475.087
19,074 724
407 042 142
302.581 914
(2.087,969,485)
(44 833,559)
(158.678,527)
(37,139,105)
(13.782.059)
157 193,780
(62 080 917)
556,157
413,000)
47.057,819
974,421,424
11.93%
354,948,138
596,736,494 607,221 34.
81,619 906Total Annual Embedded osts 76,913,105 34.
1/9/2005 Exhibit 21 , ECD Calculation DL T Idaho GRC Exhibits - Final.xls
Case No. PAC-05-
Exhibit No. 22
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
Cost of Service by Rate Schedule
Earned and Target Return on Rate Base
January 2005
Pa
c
l
f
i
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
St
a
t
e
o
f
I
d
a
h
o
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
MS
P
P
r
o
t
o
c
o
l
07
'
1
.
=
E
a
r
n
e
d
R
e
t
u
m
o
n
R
a
t
e
B
a
s
e
Re
t
u
r
n
o
n
Ra
t
e
o
f
To
t
a
l
Ge
n
e
r
a
t
i
o
n
Tr
a
n
s
m
i
s
s
i
o
n
Di
s
t
r
i
b
u
t
i
o
n
Re
t
a
i
l
Mi
s
c
In
c
r
e
a
s
e
Pe
r
c
e
n
t
a
g
e
Li
n
e
Sc
h
e
d
u
l
e
De
s
c
r
i
p
t
i
o
n
An
n
u
a
l
Ra
t
e
Re
t
u
r
n
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
(D
e
c
r
e
a
s
e
)
Ch
a
n
g
e
f
r
o
m
No
.
No
.
Re
v
e
n
u
e
Ba
s
e
In
d
e
x
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
to
=
R
O
R
Cu
r
r
e
n
t
R
e
v
e
n
u
e
s
Re
s
i
d
e
n
t
i
a
l
06
9
,
84
4
50
%
53
1
,
4
8
2
12
,
77
2
,
03
6
06
5
,
82
9
35
0
,
38
4
91
1
.
32
8
43
1
,
90
5
46
1
,
63
7
92
%
Re
s
i
d
e
n
t
i
a
l
-
T
O
O
66
5
,
64
1
61
%
19
,
31
4
,
84
3
11
,
73
0
,
69
4
92
3
,
64
2
97
4
,
22
0
1,4
6
7
57
1
21
8
,
71
7
(3
5
0
,
79
8
78
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
L
a
r
a
e
19
,
02
6
52
6
50
%
18
,
10
0
,
16
7
13
,
4
5
9
,
65
9
09
8
12
5
29
7
,
13
4
22
0
,
04
0
25
,
20
9
(9
2
6
,
35
9
87
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
M
e
d
i
u
m
V
o
l
t
a
g
E
16
8
49
5
11
.
06
%
14
3
.
66
8
10
3
,
90
3
8,
4
6
5
28
,
99
8
12
6
17
6
(2
4
82
7
14
.
73
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
H
i
g
h
V
o
l
t
a
g
e
98
2
,
76
4
11
.
4
3
%
36
2
,
76
5
07
9
37
2
22
7
,
72
2
31
,
47
1
22
,
63
7
56
3
(6
1
9
99
9
15
.
57
%
Ir
r
i
g
a
t
i
o
n
39
,
70
9
,
32
4
17
%
40
,
95
6
,
04
4
25
,
80
5
,
98
6
84
7
,
73
7
12
,
69
8
,
09
7
51
8
,
15
5
86
,
07
1
24
6
72
0
14
%
07
,
11
,
St
r
e
e
t
&
A
r
e
a
L
i
a
h
t
i
n
a
27
9
,
28
3
28
.
23
%
(4
.
65
1
54
8
,
54
0
66
,
25
7
99
6
42
9
,
4
5
5
03
6
79
6
26
9
25
7
96
.
41
%
Tr
a
f
f
i
c
S
i
g
n
a
l
s
18
,
29
2
11
.
98
%
15
,
39
1
11
2
66
8
70
8
56
5
33
7
(2
,
90
1
15
.
86
%
SD
a
c
e
H
e
a
t
i
n
g
74
3
,
35
5
77
%
67
8
09
1
46
9
,
58
2
39
,
27
8
13
8
,
84
5
25
,
72
1
66
5
(6
5
26
4
78
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
S
m
a
l
l
53
2
,
55
1
23
%
20
1
45
5
89
1
,
25
2
41
8
,
50
4
22
3
,
83
4
57
8
,
39
3
89
,
47
2
(3
3
1
.
09
6
88
%
SP
C
Co
n
t
r
a
c
t
01
1
,
52
3
78
%
35
5
15
4
03
8
,
04
0
31
8
,
74
0
(1
,
94
3
1,
4
1
4
(1
,
09
8
)
34
3
,
63
1
57
%
To
t
a
l
St
a
t
e
o
f
I
d
a
h
o
12
0
20
7
59
9
07
%
12
0
,
20
7
59
9
76
,
42
5
.
89
4
95
1
,
70
6
31
,
17
4
,
20
3
78
9
,
98
3
86
5
,
81
3
(0
)
00
%
Fo
o
t
n
o
t
e
s
:
Co
l
u
m
n
C
:
A
n
n
u
a
l
r
e
v
e
n
u
e
s
ba
s
e
d
o
n
3
-
20
0
4
.
Co
l
u
m
n
0
:
Ca
l
c
u
l
a
t
e
d
R
e
t
u
r
n
o
n
R
a
t
e
b
a
s
e
p
e
r
3
-
20
0
4
E
m
b
e
d
d
e
d
C
o
s
t
o
f
S
e
r
v
i
c
e
S
t
u
d
y
Co
l
u
m
n
E
:
R
a
t
e
of
R
e
t
u
r
n
I
n
d
e
x
.
R
a
t
e
o
f
r
e
t
u
r
n
b
y
r
a
t
e
s
c
h
e
d
u
l
e
,
d
i
v
i
d
e
d
b
y
I
d
a
h
o
J
u
r
i
s
d
i
c
t
i
o
n
s
n
o
r
m
a
l
i
z
e
d
r
a
t
e
o
f
r
e
t
u
r
n
.
Co
l
u
m
n
F
:
C
a
l
c
u
l
a
t
e
d
Fu
l
l
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
ca
s
S
t
u
d
y
Co
l
u
m
n
G
:
C
a
l
c
u
l
a
t
e
d
G
e
n
e
r
a
t
i
o
n
C
o
s
t
o
f
Se
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
H
:
C
a
l
c
u
l
a
t
e
d
T
r
a
n
s
m
i
s
s
i
o
n
C
o
s
t
o
f
Se
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
I
:
C
a
l
c
u
l
a
t
e
d
Dis
t
r
i
b
u
t
i
o
n
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
J
:
Ca
l
c
u
l
a
t
e
d
R
e
t
a
i
l
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
2
0
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
K
:
C
a
l
c
u
l
a
t
e
d
M
i
s
e
.
Di
s
t
r
i
b
u
t
i
o
n
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
L
:
In
c
r
e
a
s
e
o
r
D
e
c
r
e
a
s
e
R
e
q
u
i
r
e
d
t
o
M
o
v
e
F
r
o
m
A
n
n
u
a
l
R
e
v
e
n
u
e
t
o
F
u
l
l
C
o
s
t
o
f
S
e
r
v
i
c
e
D
o
l
l
a
r
s
.
Co
l
u
m
n
M
:
In
c
r
e
a
s
e
o
r
D
e
c
r
e
a
s
e
R
e
q
u
i
r
e
d
t
o
M
o
v
e
F
r
o
m
A
n
n
u
a
l
R
e
v
e
n
u
e
t
o
F
u
l
l
C
o
s
t
o
f
S
e
r
v
i
c
e
P
e
r
c
e
n
t
.
~(
"
)
l
'
T
1
"
"
;:
;
.
~
~
~
~
~
C
T
5
(I
I
_.
("
)
(I
I
Z
I\
)
.
::
;
.
""
1
'
-
)
Q.
~
I'-
)
r-
(
"
)
"
"
I
I
\
)
-!
l
'
T
1
!
J
C
1
I\)
~
V
I
-
0"
I
0
..
.
.
-
..
.
.
.
,
I'-
)
Ex
h
i
b
i
t
N
o
.
2
2
Pa
c
i
f
i
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
St
a
t
e
o
f
I
d
a
h
o
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
MS
P
P
r
o
t
o
c
o
l
36
0
/
.
=
T
a
r
g
e
t
Re
t
u
r
n
o
n
R
a
t
e
B
a
s
e
Re
t
u
r
n
o
n
Ra
t
e
o
f
To
t
a
l
Ge
n
e
r
a
t
i
o
n
Tr
a
n
s
m
i
s
s
i
o
n
Di
s
t
r
i
b
u
t
i
o
n
Re
t
a
i
l
Mi
s
c
In
c
r
e
a
s
e
Pe
r
c
e
n
t
a
g
e
li
n
e
Sc
h
e
d
u
l
e
De
s
c
r
i
p
t
i
o
n
An
n
u
a
l
Ra
t
e
Re
t
u
r
n
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
Co
s
t
o
f
(D
e
c
r
e
a
s
e
)
Ch
a
n
g
e
f
r
o
m
No
.
No
.
Re
v
e
n
u
e
Ba
s
e
In
d
e
x
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
Se
r
v
i
c
e
to
=
R
O
R
Cu
r
r
e
n
t
R
e
v
e
n
u
e
s
Re
s
i
d
e
n
t
i
a
l
24
,
06
9
,
84
4
50
%
27
,
51
0
,
78
8
14
,
03
1
,
10
8
67
7
,
18
7
27
4
,
31
3
95
8
,
83
0
56
9
,
35
0
44
0
,
94
4
14
.
30
%
Re
s
i
d
e
n
t
i
a
l
-
T
O
D
19
,
66
5
,
64
1
61
%
21
,
72
0
,
64
4
12
,
85
7
,
52
4
46
6
,
58
5
61
6
,
94
8
1,
4
9
2
,
77
5
28
6
,
81
3
05
5
,
00
3
10
.
45
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
L
a
r
o
e
19
,
02
6
,
52
6
50
%
20
,
48
9
,
08
5
14
,
76
5
,
52
8
73
2
,
18
7
73
4
,
06
0
22
7
,
47
9
29
,
83
1
46
2
,
55
9
69
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
M
e
d
i
u
m
V
o
l
t
a
g
e
16
8
,
49
5
11
.
06
%
16
2
,
06
6
11
4
,
00
3
13
,
36
3
32
,
34
3
16
9
18
8
(6
,
42
9
)
82
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
H
i
a
h
V
o
l
t
a
g
e
98
2
,
76
4
11
.
43
%
79
0
,
56
2
36
4
,
85
4
36
4
,
82
4
35
,
83
6
23
,
54
5
50
4
(1
9
2
,
20
2
)
-4
.
83
%
Ir
r
i
g
a
t
i
o
n
39
,
70
9
,
32
4
17
%
46
,
09
0
,
82
0
28
,
10
8
,
87
9
96
2
,
43
4
14
,
36
8
,
15
0
54
6
,
94
4
10
4
,
41
3
38
1
,
49
6
16
.
07
%
07
,
11
,
Str
e
e
t
&
A
r
e
a
l
i
g
h
t
i
n
g
27
9
,
28
3
28
.
23
%
(4
.
57
7
,
57
5
71
,
32
7
29
8
44
7
,
46
8
41
,
88
6
11
,
59
7
29
8
,
29
2
10
6
.
81
%
Tr
a
f
f
i
c
S
i
~
n
a
l
s
18
,
29
2
11
.
98
%
17
,
20
6
95
3
07
2
14
2
59
6
44
4
(1
,
08
6
)
94
%
Sc
a
c
e
H
e
a
t
i
n
a
74
3
,
35
5
77
%
1.4
4
76
7
,
57
1
51
5
,
92
2
61
,
80
2
15
7
,
51
4
26
,
29
0
04
2
24
,
21
6
26
%
Ge
n
e
r
a
l
S
e
r
v
i
c
e
-
S
m
a
l
l
53
2
,
55
1
23
%
25
4
,
70
8
37
6
,
96
5
65
5
,
56
5
51
6
83
9
58
8
,
38
6
11
6
,
95
3
72
2
,
15
7
46
%
SP
C
Co
n
t
r
a
c
t
01
1
,
52
3
78
%
91
1
,
36
1
4,
4
0
9
,
38
3
50
3
,
18
4
(1
,
91
3
94
2
(1
,
23
6
)
89
9
,
83
8
22
.
43
%
To
t
a
l
St
a
t
e
o
f
I
d
a
h
o
12
0
,
20
7
,
59
9
07
%
13
5
,
29
2
,
38
7
83
,
62
5
,
4
4
6
9,4
4
3
,
50
1
35
,
18
5
,
70
0
91
1
,
84
1
12
5
89
9
15
,
08
4
,
78
8
12
.
55
%
Fo
o
t
n
o
t
e
s
:
Co
l
u
m
n
C
:
A
n
n
u
a
l
r
e
v
e
n
u
e
s
b
a
s
e
d
o
n
3
-
20
0
4
.
Co
l
u
m
n
D
:
C
a
l
c
u
l
a
t
e
d
R
e
t
u
r
n
o
n
R
a
t
e
b
a
s
e
p
e
r
3
-
20
0
4
E
m
b
e
d
d
e
d
C
o
s
t
o
f
S
e
r
v
i
c
e
S
t
u
d
y
Co
l
u
m
n
E
:
R
a
t
e
o
f
R
e
t
u
r
n
In
d
e
x
.
R
a
t
e
o
f
r
e
t
u
r
n
b
y
r
a
t
e
s
c
h
e
d
u
l
e
,
d
i
v
i
d
e
d
b
y
I
d
a
h
o
J
u
r
i
s
d
i
c
t
i
o
n
s
n
O
l
m
a
l
i
z
e
d
r
a
t
e
o
f
r
e
t
u
r
n
.
Co
l
u
m
n
F
:
C
a
l
c
u
l
a
t
e
d
F
u
l
l
C
o
s
t
of
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
Co
l
u
m
n
G
:
C
a
l
c
u
l
a
t
e
d
G
e
n
e
r
a
t
i
o
n
C
o
s
t
o
f
Se
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
H
:
C
a
l
c
u
l
a
t
e
d
T
r
a
n
s
m
i
s
s
i
o
n
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
Ju
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
I
:
C
a
l
c
u
l
a
t
e
d
Dis
t
r
i
b
u
t
i
o
n
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
J
:
Ca
l
c
u
l
a
t
e
d
R
e
t
a
i
l
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
r
n
p
e
r
t
h
e
3
-
2
0
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
K
:
C
a
l
c
u
l
a
t
e
d
M
i
s
c
.
Di
s
t
r
i
b
u
t
i
o
n
C
o
s
t
o
f
S
e
r
v
i
c
e
a
t
J
u
r
i
s
d
i
c
t
i
o
n
a
l
R
a
t
e
o
f
R
e
t
u
m
p
e
r
t
h
e
3
-
20
0
4
E
m
b
e
d
d
e
d
C
O
S
S
t
u
d
y
.
Co
l
u
m
n
L
:
I
n
c
r
e
a
s
e
o
r
D
e
c
r
e
a
s
e
R
e
q
u
i
r
e
d
t
o
Mo
v
e
F
r
o
m
A
n
n
u
a
l
R
e
v
e
n
u
e
t
o
F
u
l
l
C
o
s
t
o
f
S
e
r
v
i
c
e
D
o
l
l
a
r
s
.
Co
l
u
m
n
M
:
I
n
c
r
e
a
s
e
o
r
D
e
c
r
e
a
s
e
R
e
q
u
i
r
e
d
t
o
Mo
v
e
F
r
o
m
A
n
n
u
a
l
R
e
v
e
n
u
e
t
o
F
u
l
l
C
o
s
t
o
f
S
e
r
v
i
c
e
P
e
r
c
e
n
t
.
::
E
n
tT
1
'
"
0
_.
~
~
~
C/
)
_
.
5
i
~
r
n
g
:
n
en
Z
~9
?
~.
'
"
0
N
0.
~
N
r0
:
.
c
...
,
r
n
~
If
'
N
0
-
0
..
,
...
.
,
Ex
h
i
b
i
t
N
o
.
2
2
Case No. P AC-05-
Exhibit No. 23
Witness: David L. Taylor
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ACIFICORP
Exhibit Accompanying Direct Testimony of David L. Taylor
Cost Of Service By Rate Schedule
January 200~
Cla
a
s
S
u
m
m
a
r
y
oe
S
C
R
I
~
T
I
O
N
Op
e
r
a
t
I
n
g
R
e
v
e
n
u
e
s
Op
e
r
a
t
i
n
g
E
x
p
e
n
a
e
a
Op
e
r
a
t
i
o
n
&
M
a
l
n
t
e
n
e
n
c
e
E
x
p
e
n
e
e
a
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
Te
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
In
c
o
m
e
T
s
x
e
s
-
F
e
d
e
r
a
l
In
c
o
m
e
T
e
x
e
s
-
S
t
s
t
e
In
c
o
m
e
T
e
x
e
a
D
e
f
e
r
r
e
d
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
!
Mi
s
c
R
e
v
e
n
u
e
.
&
E
x
p
e
n
s
e
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
a
e
s
Op
e
r
a
t
i
n
g
R
e
v
e
n
u
e
F
o
r
R
e
t
u
r
n
Ra
t
e
B
a
s
e
:
Ele
c
t
r
i
c
P
l
e
n
t
l
n
S
e
r
v
i
c
e
Ple
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
Ele
c
t
r
i
c
P
l
e
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
J
Nu
c
l
e
e
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
Fu
e
l
S
t
o
c
k
Ma
t
e
r
i
e
l
s
&
S
u
p
p
l
i
e
s
Mi
s
c
D
e
f
e
r
r
e
d
D
e
b
i
t
a
Ce
s
h
W
o
r
k
i
n
g
C
e
p
l
t
e
l
We
a
t
h
e
r
l
z
e
t
l
o
n
L
o
a
n
e
Mis
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
e
s
e
To
l
e
l
R
e
t
e
B
a
s
e
A
d
d
i
t
i
o
n
.
Rs
t
e
B
e
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
l
a
l
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
Ac
c
u
m
D
e
f
e
r
r
e
d
I
n
c
o
m
e
T
e
x
e
s
Un
a
m
o
r
t
i
z
e
d
I
T
C
Cu
s
t
o
m
a
r
A
d
v
e
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mis
c
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
.
To
t
a
l
R
a
t
e
B
a
a
e
Ca
l
c
u
l
a
t
e
d
R
e
t
u
r
n
O
n
R
a
t
e
B
a
a
e
Re
t
u
r
n
O
n
R
a
t
e
B
a
a
e
0
J
u
r
i
s
d
i
c
t
i
o
n
a
l
A
v
e
.
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
a
e
s
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
e
l
R
e
v
e
n
u
e
R
e
q
u
l
r
e
m
e
n
t
a
Cl
e
n
R
e
v
e
n
u
e
In
c
r
e
a
s
e
(D
e
c
r
e
a
s
e
)
R
e
q
u
i
r
e
d
t
o
Ea
r
n
E
q
u
a
l
R
a
t
e
.
o
f
R
e
t
u
r
n
Pe
r
c
e
n
t
%
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
0
T
s
r
g
e
t
R
O
R
To
t
a
l
O
p
e
r
a
t
I
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
f
o
r
T
a
x
e
s
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
.
Ci
a
.
.
R
e
v
e
n
u
e
In
c
r
e
a
a
e
(D
e
c
r
e
a
s
e
)
R
e
q
u
i
r
e
d
t
o
Ea
r
n
T
e
r
g
e
t
R
e
t
e
o
f
R
e
t
u
r
n
Pe
r
c
e
n
t
%
1/
9
/
2
0
0
5
Pa
c
l
l
l
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
.
A
l
l
F
u
n
c
t
l
o
n
a
St
e
l
e
o
f
I
d
a
h
o
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
SI
.
&
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
l
d
e
n
t
l
s
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hig
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tra
H
l
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
6
Sc
h
e
d
u
l
e
6
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
L..
!
1
.
.
.
1
1
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
Co
n
t
r
a
c
t
1
22
5
,
61
3
,
11
4
42
,
22
6
,
61
3
35
,
98
2
,
38
0
31
,
99
9
,
81
0
31
4
,
44
4
15
9
,
10
1
14
,
12
4
,
24
1
35
6
,
12
2
30
,
51
5
41
1
,
48
2
15
,
61
1
89
8
44
9
,
84
2
16
2
84
9
,
71
1
30
,
19
9
,
25
0
25
,
60
3
,
08
3
21
,
21
2
,
08
3
21
3
,
41
3
80
8
,
39
4
53
,
90
9
,
15
9
41
2
,
15
1
09
2
98
1
18
3
10
,
87
1
,
19
0
55
2
,
50
6
21
,
08
6
,
17
1
09
8
,
14
5
33
9
,
65
0
35
1
,
48
1
26
,
10
1
58
3
,
87
2
26
1
,
94
4
61
,
26
0
42
0
12
4
,
51
2
41
6
,
56
6
15
4
22
8
63
5
,
45
0
78
9
,
96
3
59
8
,
98
8
54
1
,
56
3
13
1
10
0
,
11
8
17
1
,
43
9
29
9
49
6
21
,
39
5
25
8
,
63
5
12
7
,
35
6
63
7
,
78
6
90
9
,
66
9
13
2
,
98
7
71
9
,
40
7
54
4
11
9
,
92
9
63
5
,
17
3
59
1
53
2
26
,
91
3
32
2
,
89
2
15
5
,
14
3
01
8
,
49
1
30
1
,
92
2
19
0
,
25
0
10
7
,
71
2
80
2
12
,
85
3
29
5
,
81
4
13
0
19
8
47
2
81
,
16
,
50
2
33
5
,
20
6
94
,
09
3
81
,
30
6
38
,
76
2
29
1
41
0
98
,
59
6
50
0
84
8
26
,
36
1
97
1
15
6
,
99
4
55
9
,
04
0
28
3
,
39
9
30
4
93
6
10
,
01
1
22
9
,
30
6
84
4
,
17
1
14
,
81
1
92
1
20
1
56
4
38
1
29
7
,
73
4
(7
1
4
51
6
)
(1
4
8
,
11
8
)
(1
2
1
,
89
6
)
(1
2
4
,
03
0
)
(9
5
1
)
(2
1
,
86
5
)
(2
6
9
,
61
1
)
(1
,
40
0
)
(8
8
)
58
2
)
(5
3
,
60
1
)
(2
8
,
42
1
)
(2
1
,
82
6
)
(3
,
82
0
)
(3
,
39
8
)
(3
,
97
5
)
(3
1
)
(8
6
0
)
(6
,
98
5
)
(1
4
)
(3
)
(1
4
1
)
(1
,
48
4
)
(1
,
11
6
)
20
0
,
92
3
,
47
4
31
,
80
0
,
14
5
31
,
68
4
31
1
33
,
15
3
,
99
9
25
9
,
43
0
83
1
,
21
8
66
,
94
6
,
30
5
51
8
,
34
0
24
,
63
5
20
5
,
40
6
13
,
55
2
,
12
3
88
0
,
90
2
24
,
74
9
,
10
1
42
6
,
52
8
29
8
,
01
0
84
5
87
1
55
,
01
4
32
1
,
88
9
17
1
,
93
7
(2
2
1
,
61
8
)
88
0
21
2
,
07
6
05
9
,
11
5
56
8
,
94
0
79
3
,
33
1
,
92
1
15
4
,
31
1
,
01
4
12
6
,
14
0
39
3
12
6
,
18
7
,
40
6
96
6
,
75
5
22
,
24
0
,
28
9
21
2
,
55
5
,
27
1
16
8
,
99
1
92
,
53
6
71
0
,
56
8
55
,
48
3
66
6
28
,
88
1
,
02
6
8&
,
68
4
14
,
09
8
13
,
48
8
14
,
93
7
11
6
63
5
29
,
70
8
52
0
25
2
82
4
13
1
,
12
9
01
3
,
04
3
95
4
,
47
1
11
6
,
66
7
62
6
24
1
,
47
6
96
2
,
23
7
98
2
70
8
39
,
64
0
41
8
,
88
7
31
3
,
39
1
91
8
,
33
4
26
0
,
05
0
16
6
,
22
8
10
9
,
33
4
78
1
20
,
34
9
26
0
29
1
12
0
17
3
06
0
68
,
39
0
23
,
95
9
08
8
,
44
0
66
2
,
88
1
65
1
,
32
9
70
2
,
38
7
50
9
17
1
,
26
3
37
8
,
87
1
15
8
52
1
57
9
24
2
,
91
8
23
6
,
95
7
73
1
,
93
4
05
2
,
41
3
90
3
,
96
3
99
1
,
51
0
64
1
19
8
,
40
8
88
1
,
11
7
52
4
66
2
35
,
93
4
39
5
,
59
7
25
7
,
16
4
45
9
,
95
4
35
4
,
60
9
21
3
,
38
3
31
5
,
44
1
68
2
29
1
,
03
5
24
8
,
21
9
62
3
87
6
49
,
68
4
51
5
,
57
1
38
8
,
76
5
41
6
,
57
2
48
1
,
93
9
38
1
,
22
2
31
3
,
81
0
02
6
68
,
71
8
82
3
,
06
4
16
,
89
2
29
9
88
4
16
5
29
4
88
,
36
4
13
5
,
13
1
13
5
16
1
85
1
,
31
2
14
1
,
66
0
46
4
27
1
53
1
,
51
3
15
,
93
9
90
3
37
,
85
3
75
0
,
21
8
11
6
00
4
,
81
1
17
0
,
06
5
15
6
,
39
0
17
8
,
41
4
38
3
40
,
16
8
33
2
,
18
9
86
6
12
0
21
6
86
0
53
,
48
2
82
8
31
0
91
6
16
3
11
5
81
0
13
2
43
8
23
9
13
1
19
1
51
2
00
4
,
98
4
28
9
21
8
28
2
00
2
,
60
1
88
8
19
1
98
,
81
6
92
3
,
99
8
10
8
11
2
24
8
04
8
(3
2
4
,
79
3
,
99
8
)
(6
3
,
70
5
,
98
0
)
(5
2
,
21
3
,
34
2
)
(5
1
,
64
4
,
12
6
)
(3
9
2
,
87
5
)
15
0
21
0
)
(1
0
9
,
94
1
,
22
0
)
(9
1
4
,
34
6
)
(3
8
,
51
1
)
94
3
,
91
9
)
(2
2
,
95
6
,
10
5
)
(1
1
,
88
6
,
10
4
)
(1
6
,
33
5
,
06
4
)
(3
,
70
9
29
5
)
(2
,
72
6
,
43
3
)
(2
,
34
8
,
46
0
)
(1
7
,
62
1
)
(4
1
3
,
98
2
)
(5
,
28
1
,
23
3
)
(4
8
,
18
0
)
(2
,
32
3
)
(9
4
,
13
1
)
(1
,
17
1
,
52
7
)
(5
2
1
,
87
9
)
(6
9
,
51
0
,
18
7
)
(1
3
,
34
2
,
64
6
)
(1
0
,
91
6
,
71
0
)
(1
0
,
95
8
,
86
3
)
(8
4
,
43
4
)
(1
,
83
8
,
10
6
)
(2
4
,
61
6
,
05
5
)
(1
2
5
,
81
3
)
(1
,
71
1
)
(4
0
8
,
25
4
)
(4
,
82
8
06
2
)
(2
,
38
5
,
33
1
)
(6
8
,
34
5
)
(1
3
,
05
3
)
(1
0
74
3
)
(1
0
95
6
)
(8
4
)
92
7
)
(2
3
,
81
0
)
(1
2
0
)
(8
)
(4
0
5
)
(4
,
73
4
)
(2
,
50
5
)
(4
0
,
36
2
)
(6
,
34
2
)
(5
,
18
2
)
(1
2
,
42
1
)
(1
)
(9
9
1
)
(1
,
11
1
)
(6
5
7
)
(6
,
88
1
)
(1
6
3
)
(9
,
68
8
,
19
2
)
(1
,
19
3
,
60
9
)
(1
,
52
5
,
42
1
)
(1
,
63
2
,
82
5
)
(1
2
,
56
6
)
(3
1
8
,
63
9
)
(3
,
24
8
,
95
0
)
(1
5
,
31
1
)
(1
,
12
3
)
(5
9
,
48
2
)
(6
6
6
31
7
)
(4
1
4
,
53
8
)
42
0
,
49
6
,
72
7
1
/8
2
,
57
0
,
92
5
1
/6
7
,
39
7
,
89
7
)
(6
6
,
60
7
,
65
1
1
/5
0
7
,
58
6
1
/1
1
,
12
3
,
86
3
)
(1
4
3
,
18
4
,
79
1
/1
,
10
3
,
83
5
1
/4
9
,
73
6
)
50
4
,
90
7
)
/2
9
,
63
4
22
7
)
(1
5
,
21
1
,
12
0
)
40
7
81
4
89
8
0
54
4
,
94
5
6
5
,
04
0
,
34
2
6
4
,
58
3
,
92
1
4
9
7
,
39
8
1
1
,
56
5
,
41
4
1
3
8
,
81
7
,
62
3
7
8
4
,
96
2
4
9
,
08
1
2
,
41
9
,
09
0
2
8
,
47
4
,
48
5
1
5
,
03
6
,
92
8
01
%
50
%
61
%
50
%
11
.
06
%
11
.
43
%
17
%
28
.
23
%
11
.
98
%
71
%
23
%
78
%
07
%
12
0
,
20
1
,
59
9
2
4
,
53
1
,
48
2
1
9
,
31
4
,
84
3
1
8
,
10
0
,
16
7
1
4
3
,
66
8
3
,
36
2
,
16
5
4
0
,
95
6
,
04
4
5
4
8
,
54
0
1
5
,
39
1
6
1
8
,
09
1
8
,
20
1
,
45
5
4
,
35
5
,
15
4
12
0
20
7
99
2
4
,
06
9
84
4
1
9
,
66
5
,
64
1
1
9
,
02
6
,
52
6
1
6
8
,
49
5
3
,
98
2
,
76
4
3
9
70
9
,
32
4
2
7
9
,
28
3
1
8
,
29
2
7
4
3
,
35
5
8
,
53
2
,
55
1
4
,
01
1
,
52
3
46
1
,
63
1
(3
5
0
,
19
8
)
(9
2
6
,
35
9
)
(2
4
82
7
)
(6
1
9
,
99
9
)
24
6
,
72
0
26
9
,
25
1
(2
,
90
1
)
(6
5
26
4
)
(3
3
1
,
09
6
)
34
3
,
63
1
36
%
15
.
57
%
-B
.
78
%
13
5
29
2
,
38
7
2
7
,
51
0
,
18
8
2
1
,
72
0
,
64
4
2
0
,
48
9
,
08
5
1
6
2
,
06
6
3
,
79
0
,
56
2
4
6
,
09
0
,
82
0
5
7
1
,
57
5
1
7
,
20
6
1
6
7
,
57
1
9
,
25
4
,
70
8
4
,
91
1
,
36
1
12
0
20
1
99
2
4
,
06
9
,
84
4
1
9
,
66
5
,
64
1
1
9
,
02
6
,
52
6
1
6
8
,
49
5
3
,
98
2
,
76
4
3
9
,
70
9
,
32
4
2
7
9
,
28
3
1
8
,
29
2
7
4
3
,
35
5
8
,
53
2
,
55
1
4
,
01
1
,
52
3
;E
n
r
n
"
'
t
:
l
;:
r
~
~
~
::
J
e
n
-
.
(I
)
tT
1
0
"
::
:
1
~
Z
~.
n
00
Z
~
.
o
-:
:
-.
"
'
t
:
I
0.
~
"
"
r
n
-
o
I
~
-1
t
T
1
(J
Q
~
6
(I)
':
:
:
.
.
V
'
o
I
0
..
.
.
,
-
..
.
.
.
,
15
,
08
4
18
8
12
.
55
%
44
0
94
4
14
.
30
%
05
5
00
3
10
.
45
%
46
2
,
55
9
69
%
42
9
)
-3
.
82
%
/1
9
2
,
20
2
)
-4
.
83
%
38
1
,
4
9
6
16
.
07
%
29
8
29
2
10
6
.
81
%
(1
,
08
6
)
94
%
24
,
21
6
26
%
12
2
,
15
1
46
%
89
9
,
83
8
22
.
43
%
(E
x
h
i
b
i
t
N
o
.
2
3
,
P
g
1
)
C
l
a
s
s
DL
T I
d
a
h
o
G
A
C
E
x
h
i
b
i
t
6
,
.is
Ge
n
e
r
a
t
i
o
n
S
u
m
m
a
r
y
Pa
c
l
f
l
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
.
G
e
n
e
r
a
t
i
o
n
F
u
n
c
t
i
o
n
St
a
t
e
o
f
I
d
a
h
o
MS
P
P
r
o
t
o
c
o
l
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
St
,
&
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
i
d
e
n
t
i
a
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hig
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tr
a
f
f
i
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
DE
S
C
R
I
P
T
I
O
N
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
8
Sc
h
e
d
u
l
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
11
,
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
Co
n
t
r
a
c
t
1
Op
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
Op
e
r
a
t
i
o
n
&
M
a
i
n
t
e
n
a
n
c
e
E
x
p
e
n
s
e
s
13
3
,
67
3
,
24
6
22
,
50
5
,
51
1
20
,
58
3
,
77
0
23
,
68
6
,
77
5
18
2
,
91
7
36
9
,
04
2
73
6
,
17
6
11
0
,
54
7
15
,
85
3
82
9
,
11
2
64
4
,
54
5
02
8
,
99
7
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
10
,
89
0
,
88
2
91
5
,
14
3
70
6
,
07
8
98
7
,
38
0
15
,
36
5
43
0
,
09
9
45
7
,
47
6
16
8
26
1
70
,
65
3
74
1
86
4
55
8
,
39
5
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
91
0
,
54
7
34
1
,
93
0
30
1
,
14
0
34
4
,
97
5
66
5
74
,
05
6
60
4
99
2
50
5
22
4
12
,
34
7
13
0
,
64
7
96
,
06
6
Ta
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
04
3
,
95
9
35
7
,
45
2
31
9
,
90
8
37
0
,
73
7
86
7
04
9
65
3
,
79
4
43
9
23
9
13
,
15
6
13
7
,
89
4
10
5
,
42
5
In
c
o
m
e
T
a
x
e
s
-
F
e
d
e
r
a
l
(2
6
,
27
1
)
59
4
)
(4
,
11
2
)
(4
,
76
5
)
(3
7
)
(1
,
04
2
)
(8
,
40
3
)
(1
8
)
(3
)
(1
6
9
)
(1
,
77
2
)
(1
,
35
5
)
In
c
o
m
e
T
a
x
e
s
-
S
t
a
t
e
35
,
94
5
28
6
62
6
52
0
42
5
11
,
49
7
23
1
42
5
85
4
In
c
o
m
e
T
a
x
e
s
D
e
f
e
r
r
e
d
12
0
,
97
9
72
0
,
68
5
64
4
,
99
1
74
7
,
47
1
78
1
16
3
,
40
8
31
8
,
16
2
90
2
48
1
26
,
52
5
27
8
,
01
9
21
2
,
55
4
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
J
(3
7
1
,
20
6
)
(6
4
,
91
7
)
(5
8
,
09
9
)
(6
7
,
33
0
)
(5
2
1
)
(1
4
,
71
9
)
(1
1
8
,
7
3
6
)
(2
6
1
)
(4
3
)
(2
,
38
9
)
(2
5
,
04
3
)
(1
9
,
14
6
)
Mis
e
R
e
v
e
n
u
e
s
&
E
x
p
e
n
s
e
(4
1
,
70
0
)
(7
,
29
8
)
(6
,
49
2
)
(7
,
59
5
)
(5
9
)
(1
,
64
2
)
(1
3
,
34
6
)
(2
7
)
(5
)
(2
7
0
)
(2
,
83
5
)
(2
,
13
1
)
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
15
2
,
23
6
,
38
0
25
,
77
0
,
19
7
23
,
47
2
,
81
0
27
,
06
4
,
16
8
20
9
,
02
9
10
1
,
67
6
50
,
64
1
,
61
2
12
3
,
28
0
18
,
01
0
94
9
,
19
7
90
5
,
74
3
98
0
,
65
8
Ra
t
e
B
a
s
e
:
El
e
c
t
r
i
c
P
l
a
n
t
I
n
S
e
r
v
i
c
e
38
2
,
10
5
,
83
1
67
,
09
4
,
17
0
60
,
13
1
,
37
5
69
,
57
8
,
13
8
53
8
,
50
5
15
,
19
4
,
25
3
12
1
,
15
2
,
07
7
26
6
,
36
0
57
4
47
5
,
00
1
25
,
86
7
,
27
9
19
,
76
4
09
8
Pl
a
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
66
,
46
0
10
,
55
8
10
,
34
0
11
,
25
3
83
9
23
,
23
5
38
9
87
7
79
0
El
e
c
t
r
i
c
P
l
a
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
!
13
1
,
12
9
07
3
,
04
3
95
4
,
47
1
11
6
,
66
7
62
6
24
1
47
6
96
2
,
23
7
98
2
70
8
39
,
64
0
41
8
,
88
7
31
3
,
39
1
Nu
c
l
e
a
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
50
5
,
25
2
12
9
,
51
4
88
,
84
0
70
,
15
7
51
6
14
,
72
5
14
2
,
23
0
46
9
97
0
36
,
70
3
18
,
03
9
Fu
e
l
S
t
o
c
k
08
8
,
44
0
66
2
,
88
1
65
1
,
32
9
70
2
,
38
7
50
9
17
7
,
26
3
37
8
,
87
1
15
8
52
7
24
,
57
9
24
2
,
97
8
23
6
,
95
7
Ma
t
e
r
i
a
l
s
&
S
u
p
p
l
i
e
s
71
4
81
3
83
0
,
89
4
74
0
,
63
7
86
1
,
36
7
66
2
18
6
,
45
1
49
0
,
87
1
11
6
54
6
30
,
65
9
32
1
,
51
6
24
2
,
09
3
Mis
e
D
e
f
e
r
r
e
d
D
e
b
i
t
s
96
7
,
73
8
08
9
,
25
3
98
0
,
85
4
10
9
,
85
5
63
3
24
1
,
29
2
76
5
,
02
3
26
3
70
4
40
,
18
6
41
3
,
75
0
31
3
,
92
5
Ca
s
h
W
o
r
k
i
n
g
C
a
p
i
t
a
l
30
3
,
57
0
21
9
,
47
2
20
0
,
53
6
23
0
,
99
1
78
4
52
,
35
8
43
6
,
26
3
07
8
15
5
08
5
84
,
30
1
68
,
54
6
We
a
t
h
e
r
i
z
a
t
i
o
n
L
o
a
n
s
Mis
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
a
s
e
00
4
,
81
1
17
0
,
06
5
15
6
,
39
0
17
8
,
41
4
38
3
40
,
76
8
33
2
,
18
9
86
6
12
0
27
6
64
,
86
0
53
,
48
2
To
t
a
l
R
a
t
e
B
a
s
e
A
d
d
i
t
i
o
n
s
40
5
,
88
8
,
04
4
71
,
27
9
,
85
0
63
,
91
4
77
2
73
,
85
9
,
23
0
57
1
,
70
6
16
,
15
1
,
42
5
12
8
,
68
2
,
99
8
28
6
,
37
6
47
,
43
2
62
7
,
78
4
27
,
45
2
,
15
1
21
,
01
4
,
32
0
Ra
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
(1
6
6
,
12
1
,
21
4
)
(2
9
,
35
4
,
58
1
)
(2
6
,
39
4
,
36
1
)
(3
0
,
35
1
,
23
1
)
(2
3
5
,
21
5
)
(6
,
64
4
,
98
4
)
(5
1
,
99
9
,
15
8
)
(1
1
8
,
52
1
)
(1
9
,
47
6
)
(1
,
08
3
,
92
5
)
(1
1
,
27
0
,
03
6
)
(8
,
64
9
,
72
6
)
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
(7
,
02
2
,
54
4
)
(1
,
23
6
,
99
8
)
(1
,
10
5
,
43
4
)
(1
,
28
1
,
91
4
)
(9
,
91
9
)
(2
7
8
,
52
5
)
(2
,
21
8
,
92
2
)
(4
,
75
6
)
(6
1
6
)
(4
5
,
63
9
)
(4
7
7
,
68
6
)
(3
6
1
,
93
4
)
Ac
c
u
m
D
e
f
e
r
r
e
d
I
n
c
o
m
e
T
a
x
e
s
(3
1
,
36
9
,
17
2
)
(5
,
47
7
,
57
0
)
(4
,
90
0
,
85
8
)
(5
,
70
3
,
04
7
)
(4
4
,
09
8
)
(1
,
24
3
,
25
3
)
(1
0
,
05
6
,
16
7
)
(2
1
,
34
5
)
(3
,
64
4
)
(2
0
2
,
15
4
)
(2
,
12
0
,
54
9
)
(1
,
61
6
,
48
8
)
Un
a
m
o
r
t
i
z
e
d
I
T
C
(3
2
,
75
4
)
(5
,
72
2
)
(5
,
11
5
)
(5
,
94
8
)
(4
6
)
29
6
)
(1
0
,
49
1
)
(2
2
)
(4
)
(2
1
1
)
(2
,
21
3
)
(1
,
68
5
)
Cu
s
t
o
m
e
r
A
d
v
a
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mis
e
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
(6
,
68
3
,
93
6
)
(1
,
16
6
,
23
5
)
(1
,
04
5
,
38
0
)
(1
,
21
3
,
18
9
)
(9
,
38
4
)
(2
6
5
,
41
6
)
(2
,
13
9
,
99
5
)
(4
,
66
7
)
(7
7
9
)
(4
3
,
05
3
)
(4
5
0
,
52
8
)
(3
4
5
,
31
1
)
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
To
t
a
l
R
a
t
e
B
a
s
e
19
4
,
63
8
,
42
4
34
,
03
8
,
74
5
30
,
46
3
,
62
4
35
,
30
3
,
90
2
27
3
,
04
5
71
7
,
94
9
62
,
25
8
,
26
4
13
7
,
06
5
22
,
71
3
25
2
,
80
3
13
,
13
1
,
13
9
10
,
03
9
,
17
5
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
07
%
81
2
,
34
7
06
5
,
76
6
84
8
,
79
7
14
2
,
54
7
16
,
57
1
46
8
,
39
2
77
8
,
37
1
31
8
37
8
76
,
03
1
79
6
,
91
1
60
9
,
26
4
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
15
2
,
23
6
,
38
0
25
,
77
0
,
19
7
23
,
47
2
,
81
0
27
,
06
4
,
16
8
20
9
,
02
9
10
1
,
67
6
50
,
64
1
,
61
2
12
3
,
28
0
18
,
01
0
94
9
,
19
7
90
5
,
74
3
98
0
,
65
8
Re
v
e
n
u
e
C
r
e
d
i
t
s
(8
7
,
62
2
,
83
3
)
(1
5
,
06
3
,
92
7
)
(1
3
,
59
0
,
91
3
)
(1
5
,
74
7
,
05
5
)
(1
2
1
,
69
7
)
(3
,
49
0
,
69
6
)
(2
8
,
61
3
,
99
8
)
(6
5
,
34
1
)
(1
0
,
27
6
)
(5
5
5
,
64
6
)
(5
,
81
1
,
40
2
)
(4
,
55
1
,
88
2
)
To
t
a
l
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
76
,
42
5
,
89
4
12
,
77
2
03
6
11
,
73
0
,
69
4
13
,
45
9
,
65
9
10
3
,
90
3
07
9
,
37
2
25
,
80
5
,
98
6
66
,
25
7
11
2
46
9
,
58
2
89
1
,
25
2
03
8
,
04
0
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
0
T
a
r
g
e
t
R
O
R
36
%
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
f
o
r
T
a
x
e
s
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
83
,
62
5
,
44
6
14
,
03
1
,
10
8
85
7
,
52
4
14
,
76
5
,
52
8
11
4
,
00
3
36
4
,
85
4
28
,
10
8
,
87
9
71
,
32
7
95
3
51
5
,
92
2
37
6
,
96
5
40
9
,
38
3
~(
)
~
~
..
.
)
-
:
:
r
(')
g
V
J
..
.
;
:
;
tT
1
g
'
.
;
:
:
'"
ZdO
o
~.
S.
"
t
i
N
Co
~
.
.
.
.
.
1/
9
/
2
0
0
5
(E
x
h
b
i
t
N
o
.
2
3
,
P
g
.
2
)
G
e
n
DL
T
I
d
a
h
o
G
A
G
E
x
h
i
b
i
t
6
.
xls
l'"
'
"
()
'
t
:
I
I
~
-!
t
T
1
(J
Q
6(
'
1
)
-.
.
:
V
I
N
I
0
g
-
Oo
f
)
Tra
n
s
m
i
s
s
i
o
n
S
u
m
m
a
r
y
Pa
c
l
f
l
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
-
T
r
a
n
s
m
i
s
s
i
o
n
F
u
n
c
t
i
o
n
Sta
t
e
o
f
I
d
a
h
o
MS
P
P
r
o
t
o
c
o
l
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
St.
a
.
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
i
d
e
n
t
i
a
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hi
g
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tr
a
f
f
I
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
DE
S
C
R
I
P
T
I
O
N
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
6
Sc
h
e
d
u
l
e
6
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
Co
n
t
r
a
c
t
1
Op
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
Op
e
r
a
t
i
o
n
8
.
M
a
i
n
t
e
n
a
n
c
e
E
x
p
e
n
s
e
s
85
7
,
36
5
72
2
19
8
53
3
,
42
7
79
0
,
92
5
13
,
84
1
38
8
,
16
7
15
5
,
86
0
53
6
14
1
63
,
57
1
66
8
,
26
6
51
3
,
43
4
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
70
0
,
84
6
64
6
,
68
2
57
5
,
27
6
67
2
,
87
2
19
8
14
5
,
51
2
18
1
,
58
0
40
1
42
7
23
,
88
9
25
1
20
1
19
5
,
80
8
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
59
1
,
49
8
10
3
,
32
6
91
,
90
9
10
7
,
52
7
83
1
23
,
25
2
18
8
,
95
0
38
3
81
7
40
,
14
3
31
,
29
1
Ta
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
93
7
,
61
6
16
4
,
16
2
14
5
,
79
1
17
0
,
25
8
31
5
36
,
81
4
29
9
,
31
8
61
8
10
8
04
8
63
,
65
6
49
,
52
7
In
c
o
m
e
T
a
x
e
s
'
F
e
d
e
r
a
l
33
8
,
04
5
59
,
18
6
52
,
56
3
61
,
38
4
47
4
13
,
27
3
10
7
,
91
5
22
3
18
1
22
,
95
0
17
,
85
6
In
c
o
m
e
T
a
x
e
s
.
S
t
a
t
e
97
,
01
3
16
,
96
6
15
,
08
5
17
,
61
6
13
6
80
9
30
,
97
0
62
6
58
6
12
4
In
c
o
m
e
T
a
x
e
s
D
e
f
e
r
r
e
d
61
3
,
31
1
28
2
,
46
5
25
0
,
85
6
29
2
,
95
5
26
3
63
,
34
5
51
5
,
02
3
06
3
18
6
10
,
40
7
10
9
,
52
9
85
,
21
8
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
)
(1
7
5
,
66
7
)
(3
0
,
75
7
)
(2
7
,
31
5
)
(3
1
,
89
9
)
(2
4
6
)
(6
,
89
7
)
(5
6
,
07
9
)
(1
1
6
)
(2
0
)
(1
,
13
3
)
(1
1
,
92
6
)
(9
,
27
9
)
Ml
s
c
R
e
v
e
n
u
e
s
8
.
E
x
p
e
n
s
e
(1
4
26
6
)
(2
,
49
7
)
(2
,
22
1
)
(2
,
59
8
)
(2
0
)
(5
6
2
)
56
6
)
(9
)
(2
)
(9
2
)
(9
7
0
)
(7
2
9
)
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
16
,
94
5
,
76
1
96
1
,
75
2
63
5
,
37
0
07
9
,
04
1
23
,
79
1
66
6
,
71
4
41
8
,
97
1
11
,
16
3
95
9
10
9
,
31
4
14
9
,
4
3
6
88
8
,
25
0
Ra
t
e
B
a
s
e
:
El
e
c
t
r
i
c
P
l
a
n
t
I
n
S
e
r
v
i
c
e
17
2
,
25
6
,
24
0
30
,
11
1
,
23
3
26
,
77
3
,
67
3
31
,
30
6
,
57
6
24
1
,
84
3
76
9
,
86
5
55
,
00
7
,
73
4
11
2
,
17
2
19
,
87
5
11
1
,
59
5
11
,
69
2
,
10
6
10
9
,
56
8
Pla
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
20
,
22
4
54
0
14
8
68
3
79
7
47
3
13
1
37
5
03
4
Ele
c
t
r
i
c
P
l
a
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
)
Nu
c
l
e
a
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
13
4
,
95
4
42
,
42
8
25
,
43
1
14
,
28
7
87
5
34
,
90
1
61
5
72
6
10
,
21
7
34
7
Fu
e
l
S
t
o
c
k
Ma
t
e
r
i
a
l
s
8
.
S
u
p
p
l
i
e
s
29
1
77
9
50
,
87
4
45
,
22
8
52
,
99
2
40
9
11
,
45
7
93
,
51
2
18
8
87
9
19
,
78
5
15
,
42
1
Ml
s
c
D
e
f
e
r
r
e
d
D
e
b
i
t
s
36
5
,
45
0
23
8
,
52
5
21
2
,
16
8
24
8
,
22
2
91
8
53
,
67
7
43
6
,
18
3
88
5
15
7
81
2
92
,
66
9
72
,
23
3
Ca
s
h
W
o
r
k
i
n
g
C
a
p
i
t
a
l
37
4
,
80
2
65
,
48
2
58
,
30
5
68
,
09
5
52
6
14
,
75
9
11
9
,
99
4
24
9
41
7
25
,
40
9
19
,
52
2
We
a
t
h
e
r
i
z
a
t
i
o
n
L
o
a
n
s
Mi
s
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
a
s
e
To
t
a
l
R
a
t
e
B
a
s
e
A
d
d
i
t
i
o
n
s
17
4
,
44
3
,
44
9
30
,
51
2
,
08
2
27
,
11
7
,
95
3
31
,
69
3
,
85
6
24
4
,
82
2
85
3
,
42
9
55
,
69
8
,
79
7
11
4
,
12
2
20
,
14
1
12
5
,
56
0
11
,
84
1
,
56
1
22
1
,
12
5
Ra
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
(6
1
,
18
0
,
59
6
)
(1
0
,
68
9
,
10
0
)
(9
,
50
8
,
40
5
)
(1
1
,
12
2
,
78
5
)
(8
5
,
92
8
)
(2
,
40
5
,
32
1
)
(1
9
,
53
8
,
23
4
)
(3
9
,
67
5
)
(7
,
05
5
)
(3
9
4
,
87
2
)
(4
,
15
2
,
46
0
)
(3
,
23
6
,
76
2
)
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
(3
,
01
9
,
03
3
)
(5
2
7
,
51
8
)
(4
6
9
,
16
0
)
(5
4
8
,
77
4
)
23
9
)
(1
1
8
,
67
0
)
(9
6
4
,
28
7
)
(1
,
96
0
)
(3
4
8
)
(1
9
,
48
2
)
(2
0
4
,
90
3
)
(1
5
9
,
69
0
)
Ac
c
u
m
D
e
f
e
r
r
e
d
I
n
c
o
m
e
T
a
x
e
s
(1
4
,
51
9
,
73
7
)
(2
,
53
6
,
20
7
)
(2
,
25
6
,
28
3
)
(2
,
63
9
,
85
2
)
(2
0
,
39
4
)
(5
7
0
,
87
2
)
(4
,
63
7
,
69
0
)
(9
,
40
3
)
(1
,
67
4
)
(9
3
,
71
0
)
(9
8
5
,
43
0
)
(7
6
8
,
22
2
)
Un
a
m
o
r
t
i
z
e
d
I
T
C
(1
5
,
50
0
)
(2
,
71
0
)
(2
,
40
9
)
(2
,
81
7
)
(2
2
)
(6
0
9
)
(4
,
95
0
)
(1
0
)
(2
)
(1
0
0
)
(1
,
05
2
)
(8
2
0
)
Cu
s
t
o
m
e
r
A
d
v
a
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mls
c
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
(1
,
30
8
,
61
0
)
(2
2
8
,
59
6
)
(2
0
3
,
33
6
)
(2
3
7
,
89
0
)
83
8
)
(5
1
,
44
3
)
(4
1
8
,
02
6
)
(8
4
8
)
(1
5
1
)
(8
,
44
5
)
(8
8
,
81
2
)
(6
9
,
22
7
)
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
60
,
04
3
,
47
6
14
6
,
91
5
43
2
,
65
7
23
4
,
72
0
To
t
a
l
R
a
t
e
B
a
s
e
94
,
39
9
,
97
2
16
,
52
7
,
95
0
14
,
67
8
,
36
0
17
,
14
1
,
73
9
13
2
,
40
2
70
6
,
51
4
30
,
13
5
,
61
1
62
,
22
6
10
,
91
1
60
8
,
95
0
40
8
,
90
4
98
6
,
40
5
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
07
%
72
9
,
00
9
00
3
,
05
9
89
0
,
81
0
04
0
,
30
9
03
5
22
4
,
94
3
82
8
,
89
0
77
6
66
2
36
,
95
6
38
8
,
94
8
30
2
,
61
8
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
16
,
94
5
,
76
1
96
1
,
75
2
63
5
,
37
0
07
9
,
04
1
23
,
79
1
66
6
,
71
4
41
8
,
97
1
11
,
16
3
95
9
10
9
,
31
4
14
9
,
43
6
88
8
,
25
0
Re
v
e
n
u
e
C
r
e
d
i
t
s
(1
6
,
72
3
,
06
5
)
(2
,
89
8
,
98
2
)
(2
,
60
2
,
53
8
)
(3
,
02
1
,
22
6
)
(2
3
,
36
1
)
(6
6
3
,
93
5
)
(5
,
40
0
,
12
4
)
(1
1
,
94
3
)
(1
,
95
3
)
(1
0
6
,
99
3
)
(1
,
11
9
,
88
0
)
(8
7
2
,
12
9
)
To
t
a
l
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
95
1
,
70
6
06
5
,
82
9
92
3
,
64
2
09
8
,
12
5
46
5
22
7
,
72
2
84
7
,
73
7
99
6
66
8
39
,
27
8
41
8
,
50
4
31
8
,
74
0
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
C
T
a
r
g
e
t
R
O
R
36
%
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
t
o
r
T
a
x
e
s
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
44
3
,
50
1
67
7
,
18
7
46
6
,
58
5
73
2
,
18
7
13
,
36
3
36
4
,
82
4
96
2
,
43
4
29
8
07
2
61
,
80
2
65
5
,
56
5
50
3
,
18
4
:E
\
)
t
T
1
_.
~
~
~
:1
C
/
)
_
.
5
i
tT
1
g
o
,
(
=
)
en
Z
0
0
Z
.
a
~.
0
S.
.
"
~
Q.
~
w
1/
9
/
2
0
0
5
(E
x
h
i
b
i
t
N
o
.
2
3
.
P
g
3
)
T
r
a
n
s
DL
T
I
d
a
h
o
G
R
C
E
x
h
i
b
i
t
6
.
xl
s
l'
\
)
-
0
I
1
\
:
1
-:J
t
T
1
(
J
Q
1\
:
1
.
C1
)
'S
.
5
:
w
0
.
0
'1
'"
'
J
Di
s
t
r
i
b
u
t
i
o
n
S
u
m
m
a
r
y
Pa
c
l
l
l
C
o
r
p
Co
s
t
0
1
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
.
D
i
s
t
r
i
b
u
t
i
o
n
F
u
n
c
t
i
o
n
St
a
t
e
0
1
I
d
a
h
o
MS
P
P
r
o
t
o
c
o
l
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
St.
&
.
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
i
d
e
n
t
i
a
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hig
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tr
a
f
f
i
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
DE
S
C
R
I
P
T
I
O
N
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
6
Sc
h
e
d
u
l
e
6
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
11
.
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
Co
n
t
r
a
c
t
1
Op
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
Op
e
r
a
t
i
o
n
&
.
M
a
i
n
t
e
n
a
n
c
e
E
x
p
e
n
s
e
s
13
,
58
1
,
26
3
19
3
,
47
9
08
8
,
83
8
48
6
,
43
3
14
,
21
4
22
,
49
4
43
1
,
45
3
31
6
,
85
3
62
0
61
,
69
1
96
4
,
13
1
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
45
0
,
68
9
51
7
,
16
6
04
8
,
77
3
68
9
,
52
9
53
1
02
5
61
3
,
92
0
34
1
71
9
29
,
77
6
47
9
88
5
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
74
7
,
21
7
17
5
,
66
7
12
1
,
89
4
80
,
06
1
59
2
78
4
30
4
,
36
3
31
8
51
7
55
,
93
5
Ta
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
61
4
,
85
4
37
1
,
93
4
25
8
,
73
4
17
5
,
88
7
34
7
75
7
67
2
,
29
1
25
1
17
4
51
5
11
7
,
95
1
In
c
o
m
e
T
a
x
e
s
.
F
e
d
e
r
a
l
40
8
,
17
4
94
,
01
1
65
,
39
8
44
,
45
8
34
0
44
4
16
9
,
93
0
83
3
90
0
29
,
81
4
In
c
o
m
e
T
a
x
e
s
.
S
t
a
t
e
11
6
,
80
3
26
,
90
2
18
,
71
4
12
,
72
2
12
7
48
,
62
7
52
4
54
4
53
1
In
c
o
m
e
T
a
x
e
s
D
e
l
e
r
r
e
d
43
5
,
92
2
56
1
,
04
2
39
0
,
28
7
26
5
,
31
7
03
2
65
1
01
4
,
11
5
10
,
93
8
26
3
11
,
33
7
17
7
,
92
3
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
l
(2
2
7
,
70
3
)
(5
2
,
44
5
)
(3
6
,
48
3
)
(2
4
,
80
1
)
(1
9
0
)
(2
4
8
)
(9
4
79
6
)
02
2
)
(2
5
)
(1
,
06
0
)
(1
6
,
63
2
)
(2
)
Mls
c
R
e
v
e
n
u
e
s
&
.
E
x
p
e
n
s
e
34
,
14
1
97
5
31
5
21
8
34
5
10
,
92
7
22
1
32
1
74
5
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
25
,
16
1
,
36
0
89
3
,
73
1
96
1
47
2
73
5
,
82
4
01
2
37
,
38
0
10
,
17
0
,
82
8
39
8
,
05
8
89
8
11
5
,
44
0
81
9
,
85
9
85
8
Ra
t
e
B
a
s
e
:
Ele
c
t
r
i
c
P
l
a
n
t
I
n
S
e
r
v
i
c
e
23
3
,
90
4
,
61
3
55
,
00
9
,
57
6
38
,
16
3
,
88
7
25
,
05
8
,
05
2
18
5
,
30
9
24
7
,
21
7
95
,
24
8
,
81
2
35
1
,
69
0
26
,
64
5
10
1
,
13
0
17
,
51
0
,
46
0
83
5
Pl
a
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
El
e
c
t
r
i
c
P
l
a
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
J
Nu
c
l
e
a
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
20
5
,
07
3
73
,
22
5
40
,
18
1
13
,
54
0
75
2
58
,
54
4
46
0
93
2
16
,
31
1
Fu
e
l
S
t
o
c
k
Ma
t
e
r
i
a
l
s
&
.
S
u
p
p
l
i
e
s
72
5
,
34
2
17
0
,
64
5
11
8
,
09
8
77
,
15
1
57
0
50
1
29
6
,
73
4
22
0
39
5
54
,
29
6
(3
5
0
)
Mls
c
D
e
l
e
r
r
e
d
D
e
b
i
t
s
55
,
94
1
13
,
15
1
12
6
99
4
22
,
78
6
32
3
26
3
18
8
Ca
s
h
W
o
r
k
i
n
g
C
a
p
i
t
a
l
63
9
,
81
3
15
0
,
44
5
98
,
40
5
70
,
02
6
67
0
06
0
25
5
,
87
6
92
7
90
6
45
,
42
0
We
a
t
h
e
r
i
z
a
t
i
o
n
L
o
a
n
s
Mi
s
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
a
s
e
To
t
a
l
R
a
t
e
B
a
s
e
A
d
d
i
t
i
o
n
s
23
5
,
53
0
,
78
2
55
,
41
7
,
04
2
38
,
42
9
,
69
8
25
,
22
4
,
76
3
18
6
,
67
3
24
9
,
58
8
95
,
88
2
,
75
2
37
2
,
62
0
26
,
85
8
10
8
,
62
6
17
,
63
0
,
67
4
46
8
Ra
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
(9
7
24
8
,
70
0
)
(2
3
,
55
5
72
2
)
(1
6
,
25
7
,
58
8
)
(1
0
,
16
0
,
65
3
)
(7
1
,
70
1
)
(9
8
,
59
0
)
(3
8
,
35
9
,
93
3
)
(7
5
4
,
20
1
)
(1
1
,
90
6
)
(4
6
4
,
10
1
)
51
4
,
09
0
)
(2
1
6
)
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
(3
,
97
0
,
46
7
)
(9
3
3
,
51
4
)
(6
4
7
,
73
4
)
(4
2
5
,
40
5
)
(3
,
14
6
)
(4
,
17
3
)
(1
,
61
7
,
17
7
)
(2
2
,
94
4
)
(4
5
2
)
(1
8
,
69
0
)
(2
9
7
,
22
5
)
(7
)
Ac
c
u
m
D
e
l
e
r
r
e
d
I
n
c
o
m
e
T
a
x
e
s
(2
4
,
10
4
51
2
)
(5
,
53
9
,
75
6
)
(3
,
86
3
,
19
1
)
(2
,
63
0
,
02
7
)
(2
0
,
01
0
)
(2
5
,
99
0
)
(1
0
,
04
9
,
01
3
)
(9
8
,
61
6
)
(2
,
58
9
)
(1
1
2
,
37
6
)
(1
,
76
2
,
64
8
)
(2
9
6
)
Un
a
m
o
r
t
i
z
e
d
I
T
C
(2
0
,
09
1
)
(4
,
62
1
)
(3
,
21
9
)
(2
,
19
1
)
(1
7
)
(2
2
)
(8
,
36
9
)
(8
7
)
(2
)
(9
4
)
(1
,
46
9
)
(0
)
Cu
s
t
o
m
e
r
A
d
v
a
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
(4
0
,
76
0
)
(6
,
40
5
)
(5
,
23
3
)
(1
2
,
54
4
)
(7
)
00
7
)
(7
,
78
7
)
(6
6
3
)
(6
,
94
9
)
(1
6
5
)
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mls
c
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
(1
,
69
6
,
24
5
)
(3
9
8
,
77
8
)
(2
7
6
,
71
1
)
(1
8
1
,
74
6
)
(1
,
34
4
)
(1
,
78
0
)
(6
9
0
,
92
9
)
(9
,
80
2
)
(1
9
3
)
(7
,
98
5
)
(1
2
6
,
97
8
)
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
15
,
14
2
60
3
,
90
9
70
9
,
35
9
68
4
To
t
a
l
R
a
t
e
B
a
s
e
10
8
,
45
0
,
00
8
24
,
97
8
,
24
7
17
,
37
6
,
02
3
11
,
81
2
,
19
6
90
,
44
8
11
8
,
02
7
45
,
14
9
,
54
4
48
6
,
97
1
71
5
50
4
,
71
8
92
1
31
5
80
4
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
07
%
58
1
,
68
7
51
5
,
89
7
05
4
,
52
8
71
6
86
6
48
9
16
3
74
0
,
06
6
29
,
55
4
71
1
30
,
63
1
48
0
,
73
4
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
25
,
16
1
,
36
0
89
3
,
73
1
96
1
,
47
2
73
5
,
82
4
24
,
01
2
37
,
38
0
17
0
,
82
8
39
8
,
05
8
89
8
11
5
,
44
0
81
9
,
85
9
85
8
Re
v
e
n
u
e
C
r
e
d
i
t
s
(5
6
8
,
84
4
)
(5
9
,
24
4
)
(4
1
78
0
)
(1
5
5
,
55
7
)
(5
0
4
)
(1
3
,
07
2
)
(2
1
2
,
79
7
)
84
3
10
0
(7
,
22
6
)
(7
6
,
75
9
)
(3
,
84
9
)
To
t
a
l
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
31
,
17
4
,
20
3
35
0
,
38
4
97
4
,
22
0
29
7
,
13
4
28
,
99
8
47
1
12
,
69
8
,
09
7
42
9
,
45
5
70
8
13
8
,
84
5
22
3
,
83
4
(1
,
94
3
)
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
0
T
a
r
g
e
t
R
O
R
36
%
40
,
72
3
98
0
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
l
o
r
T
a
x
e
s
40
4
,
90
2
06
2
Re
v
e
n
u
e
C
r
e
d
i
t
s
84
3
10
0
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
35
,
18
5
,
70
0
27
4
31
3
61
6
,
94
8
73
4
,
06
0
32
,
34
3
35
,
83
6
36
8
,
15
0
44
7
46
8
14
2
15
7
,
51
4
51
6
,
83
9
(1
,
91
3
)
~(
"
)
~
;
J
'
_.
;
J
;
-
:
:
r
n
C/
J
-
.
t'T
1
g
:
'"
Z
Z
0
00
0
11
"
.
~.
'
"
'
0
t
V
a.
;
J
;
-
V-
J
1/9
/
2
0
0
5
(E
x
h
i
b
i
t
N
o
.
2
3
.
P
g
4
)
D
i
s
t
DL
T
I
d
a
h
o
G
A
G
E
x
h
i
b
i
t
B
.
xls
("
)
-
0
,
I
I
'
...
.
.
,
j
t
'
T
1
(J
Q
II
'
(t
)
-.
.
,
:
V
I
~
0"
'
0
"1
-
'"
"
J
a-
.
Re
t
a
i
l
S
u
m
m
a
r
y
Pa
c
l
l
l
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
.
R
e
t
a
i
l
S
e
r
v
i
c
e
s
F
u
n
c
t
i
o
n
Sta
t
e
o
f
I
d
a
h
o
MS
P
P
r
o
t
o
c
o
l
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
St
.
&
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
i
d
e
n
t
i
a
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hig
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tr
a
f
f
i
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
DE
S
C
R
I
P
T
I
O
N
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
6
Sc
h
e
d
u
l
e
6
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
11
,
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
Co
n
t
r
a
c
t
1
Op
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
Op
e
r
a
t
i
o
n
&
M
a
i
n
t
e
n
a
n
c
e
E
x
p
e
n
s
e
s
44
5
,
26
5
71
9
,
58
3
36
9
,
27
0
20
1
,
46
5
09
1
18
,
99
2
48
9
,
64
3
37
,
54
7
43
4
25
,
58
9
57
9
,
37
6
27
4
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
43
,
76
0
19
,
15
4
52
3
70
0
23
6
96
7
35
0
19
4
61
6
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
38
6
,
18
8
16
9
,
04
0
84
,
04
5
14
,
99
9
08
5
79
,
13
5
09
3
11
8
71
3
31
,
91
0
Ta
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
41
,
35
7
16
,
12
2
55
4
52
5
30
8
77
1
28
9
19
3
39
2
17
9
In
c
o
m
e
T
a
x
e
s
.
F
e
d
e
r
a
l
32
,
08
3
12
,
50
7
63
6
95
8
23
9
58
0
22
4
15
0
63
1
13
9
In
c
o
m
e
T
a
x
e
s
.
S
t
a
t
e
90
4
47
1
84
2
54
4
10
4
73
0
In
c
o
m
e
T
a
x
e
s
D
e
f
e
r
r
e
d
(1
3
,
21
7
)
(5
,
15
2
)
(2
,
73
4
)
(8
0
7
)
(5
)
(9
8
)
(3
,
12
3
)
(9
2
)
(3
)
(6
2
)
(1
,
08
4
)
(5
7
)
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
J
Mls
c
R
e
v
e
n
u
e
s
&
E
x
p
e
n
s
e
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
94
4
,
34
0
93
4
,
72
5
47
7
,
13
5
22
2
,
38
4
17
1
21
,
82
8
59
4
,
07
7
41
,
47
3
58
3
27
,
81
9
62
0
,
57
1
57
3
Ra
t
e
B
a
s
e
:
Ele
c
t
r
i
c
P
l
a
n
t
I
n
S
e
r
v
i
c
e
07
1
,
23
6
09
6
,
03
4
07
1
,
45
7
24
4
,
64
0
09
8
28
,
95
5
14
6
,
64
7
38
,
77
4
44
1
22
,
84
3
41
3
,
82
2
52
5
Pla
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
Ele
c
t
r
i
c
P
l
a
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
)
Nu
c
l
e
a
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
16
2
38
4
68
8
12
3
64
8
26
1
Fu
e
l
S
t
o
c
k
Ma
t
e
r
i
a
l
s
&
S
u
p
p
l
i
e
s
Mls
c
D
e
f
e
r
r
e
d
D
e
b
i
t
s
25
3
,
14
6
48
,
89
2
40
,
15
8
40
,
66
1
31
2
17
2
86
,
80
7
54
3
51
3
74
1
31
8
Ca
s
h
W
o
r
k
i
n
g
C
a
p
i
t
a
l
89
,
71
4
80
7
22
,
56
0
31
9
31
3
06
7
61
9
42
2
54
6
We
a
t
h
e
r
i
z
a
t
i
o
n
L
o
a
n
s
Mi
s
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
a
s
e
To
t
a
l
R
a
t
e
B
a
s
e
A
d
d
i
t
i
o
n
s
41
7
,
25
8
19
1
,
11
7
13
4
,
86
3
28
8
,
74
2
44
4
36
,
45
6
24
2
,
17
0
39
,
96
1
49
5
24
,
79
1
44
1
,
37
0
14
,
84
8
Ra
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
(2
4
3
,
48
7
)
(1
0
6
,
57
8
)
(5
2
98
9
)
(9
,
45
7
)
(3
1
)
(1
,
31
5
)
(4
9
,
89
4
)
(1
,
95
0
)
(7
5
)
(1
,
08
0
)
(2
0
,
11
9
)
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
(2
,
32
3
,
02
0
)
(1
,
01
1
,
26
4
)
(5
0
4
,
10
5
)
(9
2
36
7
)
(3
1
6
)
(1
2
,
61
4
)
(4
8
0
,
84
7
)
(1
8
,
52
0
)
(7
0
6
)
(1
0
,
31
9
)
(1
9
1
,
71
3
)
(2
4
8
)
Ac
c
u
m
D
e
f
e
r
r
e
d
I
n
c
o
m
e
T
a
x
e
s
44
3
,
25
4
21
0
,
88
7
10
3
,
56
3
14
,
06
3
00
7
66
,
81
5
49
0
13
6
98
5
40
,
56
4
(3
2
5
)
Un
a
m
o
r
t
i
z
e
d
I
T
C
Cu
s
t
o
m
e
r
A
d
v
a
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
39
8
12
3
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mls
c
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
64
5
40
7
17
1
,
19
9
57
2
To
t
a
l
R
a
t
e
B
a
s
e
29
4
,
40
2
28
4
,
22
3
68
1
,
38
2
20
1
,
10
4
16
6
24
,
54
5
77
8
,
32
0
22
,
98
2
85
0
15
,
38
4
27
0
,
17
0
14
,
27
6
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
07
%
19
9
,
93
3
77
,
93
8
41
,
35
2
12
,
20
5
49
0
47
,
23
5
39
5
93
4
16
,
39
6
86
6
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
94
4
,
34
0
93
4
,
72
5
47
7
,
13
5
22
2
,
38
4
17
1
21
,
82
8
59
4
,
07
7
41
,
47
3
58
3
27
,
81
9
62
0
,
57
1
57
3
Re
v
e
n
u
e
C
r
e
d
i
t
s
(3
5
4
29
0
)
(1
0
1
,
33
5
)
(5
0
,
91
6
)
(1
4
,
54
9
)
(1
1
6
)
(6
8
1
)
(1
2
3
,
15
8
)
(1
,
83
2
)
(7
0
)
(3
,
03
2
)
(5
8
,
57
5
)
(2
5
)
To
t
a
l
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
78
9
,
98
3
91
1
,
32
8
46
7
,
57
1
22
0
,
04
0
12
6
22
,
63
7
51
8
,
15
5
41
,
03
6
56
5
25
,
72
1
57
8
,
39
3
41
4
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
CD
Ta
r
g
e
t
R
O
R
36
%
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
f
o
r
T
a
x
e
s
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
91
1
,
84
1
95
8
,
83
0
49
2
,
77
5
22
7
,
47
9
16
9
23
,
54
5
54
6
,
94
4
41
,
88
6
59
6
26
,
29
0
58
8
,
38
6
94
2
:E
(
"
)
~
;
F
-.
;
J
:
-
:r
(
)
g
e
n
-
.
5
i
rt
1
g
'
.
(
=
)
V1
00
0
1'
"
.
::
:
.
'"
O
N
1/
9
/
2
0
0
5
(E
x
h
i
b
i
t
N
o
.
2
3
,
P
a
g
e
5
)
R
e
t
a
l
l
p.
.
~
V
J
r'
(
"
)
,
I
"
...
.
j
r
t
1
(
I
t
;
I"
~V
\
0'
I
0
.,
-
'"
'
)
MI
S
C
S
u
m
m
a
r
y
Pa
c
l
f
l
C
o
r
p
Co
s
t
O
f
S
e
r
v
i
c
e
B
y
R
a
t
e
S
c
h
e
d
u
l
e
-
M
i
s
c
e
l
l
a
n
e
o
u
s
F
u
n
c
t
i
o
n
St
a
t
e
o
f
I
d
a
h
o
MS
P
P
r
o
t
o
c
o
l
12
M
o
n
t
h
s
E
n
d
i
n
g
M
a
r
c
h
2
0
0
4
Id
a
h
o
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
Ge
n
e
r
a
l
S
r
v
St
.
l
i
t
A
r
e
a
L
g
t
Sp
a
c
e
Ge
n
e
r
a
l
S
r
v
Ju
r
i
s
d
i
c
t
i
o
n
Re
s
i
d
e
n
t
i
a
l
Re
s
i
d
e
n
t
i
a
l
La
r
g
e
P
o
w
e
r
Me
d
V
o
l
t
a
g
e
Hig
h
V
o
l
t
a
g
e
Ir
r
i
g
a
t
i
o
n
Sc
h
e
d
u
l
e
s
Tr
a
f
f
i
c
S
g
n
l
s
He
a
t
i
n
g
Sm
a
l
l
P
o
w
e
r
DE
S
C
R
I
P
T
I
O
N
No
r
m
a
l
i
z
e
d
Sc
h
e
d
u
l
e
1
Sc
h
e
d
u
l
e
3
6
Sc
h
e
d
u
l
e
6
Sc
h
e
d
u
l
e
8
Sc
h
e
d
u
l
e
9
Sc
h
e
d
u
l
e
1
0
L.
.
1
W
1
Sc
h
e
d
u
l
e
1
2
Sc
h
e
d
u
l
e
1
9
Sc
h
e
d
u
l
e
2
3
on
t
r
a
c
t
1
Op
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
Op
e
r
a
t
i
o
n
l
i
t
M
a
i
n
t
e
n
a
n
c
e
E
x
p
e
n
s
e
s
29
2
,
63
2
58
,
47
9
47
,
77
9
46
,
48
5
41
0
70
0
96
,
62
7
67
4
81
9
20
,
87
1
74
5
De
p
r
e
c
i
a
t
i
o
n
E
x
p
e
n
s
e
Am
o
r
t
i
z
a
t
i
o
n
E
x
p
e
n
s
e
Ta
x
e
s
O
t
h
e
r
T
h
a
n
I
n
c
o
m
e
In
c
o
m
e
T
a
x
e
s
.
F
e
d
e
r
a
l
26
6
,
46
0
14
0
,
81
2
69
,
76
4
73
6
(6
1
)
18
,
79
2
86
9
11
0
41
1
28
,
15
5
(1
4
1
)
In
c
o
m
e
T
a
x
e
s
-
S
t
a
t
e
76
,
54
1
40
,
44
8
20
,
04
0
36
0
(1
8
)
39
8
82
4
40
5
08
8
(4
1
)
In
c
o
m
e
T
a
x
e
s
D
e
f
e
r
r
e
d
In
v
e
s
t
m
e
n
t
T
a
x
C
r
e
d
i
t
A
d
!
Mi
s
e
R
e
v
e
n
u
e
s
l
i
t
E
x
p
e
n
s
e
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
63
5
,
63
2
23
9
,
74
0
13
7
,
58
3
52
,
58
1
42
6
62
1
12
0
,
81
7
36
7
18
5
63
6
57
,
11
4
56
3
Ra
t
e
B
a
s
e
:
Ele
c
t
r
i
c
P
l
a
n
t
I
n
S
e
r
v
i
c
e
Pl
a
n
t
H
e
l
d
F
o
r
F
u
t
u
r
e
U
s
e
Ele
c
t
r
i
c
P
l
a
n
t
A
c
q
u
i
s
i
t
i
o
n
A
d
l
Nu
c
l
e
a
r
F
u
e
l
Pr
e
p
a
y
m
e
n
t
s
69
,
89
4
13
,
49
9
11
,
08
8
11
,
22
7
98
0
23
,
96
8
15
0
41
8
89
8
57
3
Fu
e
l
S
t
o
c
k
Ma
t
e
r
i
a
l
s
l
i
t
S
u
p
p
l
i
e
s
Mis
e
D
e
f
e
r
r
e
d
D
e
b
i
t
s
(1
8
2
32
0
)
(3
5
,
21
3
)
(2
8
,
92
3
)
(2
9
,
28
5
)
(2
2
5
)
(5
,
16
5
)
(6
2
52
0
)
(3
9
1
)
(2
1
)
(1
,
08
9
)
(1
2
,
77
8
)
(6
,
71
1
)
Ca
s
h
W
o
r
k
i
n
g
C
a
p
i
t
a
l
67
2
73
3
41
6
37
8
28
7
86
4
61
9
28
9
We
a
t
h
e
r
i
z
a
t
i
o
n
L
o
a
n
s
13
5
,
13
7
73
5
,
76
1
85
7
,
37
2
14
1
,
66
0
46
4
27
7
53
1
,
57
3
75
,
93
9
90
3
37
,
85
3
75
0
,
21
8
11
6
Mi
s
c
e
l
l
a
n
e
o
u
s
R
a
t
e
B
a
s
e
To
t
a
l
R
a
t
e
B
a
s
e
A
d
d
i
t
i
o
n
s
03
1
,
38
3
71
5
,
78
0
84
0
,
95
3
12
4
,
98
0
33
8
62
0
49
5
,
88
5
75
,
71
8
89
1
37
,
23
6
74
2
,
95
7
(3
,
73
3
)
Ra
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
:
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
D
e
p
r
e
c
i
a
t
i
o
n
Ac
c
u
m
P
r
o
v
i
s
i
o
n
F
o
r
A
m
o
r
t
i
z
a
t
i
o
n
Ac
c
u
m
D
e
f
e
r
r
e
d
I
n
c
o
m
e
T
a
x
e
s
Un
a
m
o
r
t
i
z
e
d
r
r
c
Cu
s
t
o
m
e
r
A
d
v
a
n
c
e
F
o
r
C
o
n
s
t
r
u
c
t
i
o
n
Cu
s
t
o
m
e
r
S
e
r
v
i
c
e
D
e
p
o
s
i
t
s
Mis
e
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
To
t
a
l
R
a
t
e
B
a
s
e
D
e
d
u
c
t
i
o
n
s
To
t
a
l
R
a
t
e
B
a
s
e
03
1
,
38
3
71
5
,
78
0
84
0
,
95
3
12
4
,
98
0
33
8
62
0
49
5
,
88
5
75
,
71
8
89
1
37
,
23
6
74
2
,
95
7
73
3
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
07
%
42
6
,
72
5
22
5
,
50
6
11
1
,
72
5
58
5
(9
8
)
30
,
09
5
59
5
17
5
26
0
45
,
08
9
(2
2
7
)
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
63
5
,
63
2
23
9
,
74
0
13
7
,
58
3
52
,
58
1
42
6
62
1
12
0
,
81
7
36
7
18
5
63
6
57
,
11
4
56
3
Re
v
e
n
u
e
C
r
e
d
i
t
s
(1
9
6
,
54
5
)
(3
3
,
34
0
)
(3
0
,
59
1
)
(3
4
,
95
8
)
(2
7
1
)
(7
,
95
9
)
(6
4
,
84
1
)
(1
6
7
)
(2
3
)
(1
,
23
0
)
(1
2
,
73
1
)
(1
0
,
43
4
)
To
t
a
l
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
86
5
,
81
3
43
1
,
90
5
21
8
,
71
7
25
,
20
9
17
8
56
3
86
,
07
1
79
6
33
7
66
5
89
,
47
2
(1
,
09
8
)
Re
t
u
r
n
O
n
R
a
t
e
B
a
s
e
0
T
a
r
g
36
%
To
t
a
l
O
p
e
r
a
t
i
n
g
E
x
p
e
n
s
e
s
A
d
j
u
s
t
e
d
f
o
r
Re
v
e
n
u
e
C
r
e
d
i
t
s
To
t
a
l
T
a
r
g
e
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
s
12
5
,
89
9
56
9
,
35
0
28
6
,
81
3
29
,
83
1
18
8
50
4
10
4
,
41
3
11
,
59
7
44
4
04
2
11
6
,
95
3
(1
,
23
6
)
~(
"
)
~
;
;
?
-.
~
:
:
r
'
n
5"
r
J
J
_
.
:
:
i
~
m
g
"
.
f
)
'"
Z
Z
00
0
-(
3
PO
'
.
:S
.
"
'
t
I
N
1/
9
/
2
0
0
5
c.
.
~
...
.
.
.
Ex
h
i
b
i
t
N
o
.
2
3
, P
g
.
6
)
M
l
s
e
DL
T
I
d
a
h
o
G
A
G
E
x
h
i
b
i
t
6
.
xl
s
r-
(
"
)
"
1
~
-!
m
o
c
po
6
o..
c
:
U
1
0
'
\
0"
I
0
"'1
-
-+
j