20170705Larsen Exhibit 28.pdf

Case No.PAC-E-17-07
Exhibit No.28
Witness:Jeffrey K.Larsen
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
Exhibit Accompanying Direct Testimony of Jeffrey K.Larsen
June 2017
O
O
g
Pa
c
i
f
l
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pro
j
e
c
t
s
-
Ex
a
m
p
l
e
Mo
n
t
h
l
y
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
$-T
h
o
u
s
a
n
d
s
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
20
2
0
Lin
e
No
.
Re
f
e
r
e
n
c
e
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
l
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Co
m
p
a
n
y
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
'
1
Ca
p
i
t
a
l
l
n
v
e
s
t
m
e
n
t
-
-
-
-
-
-
-
-
-
-
2.0
6
4
.
8
4
8
2,0
6
4
.
8
4
8
2
De
p
r
e
c
i
a
t
i
o
n
Re
s
e
r
v
e
-
-
-
-
-
-
-
-
-
-
(4
,
8
5
0
)
(9
,
6
9
9
)
3
Ac
c
u
m
u
l
a
t
e
d
DiT
Ba
l
a
n
c
e
-
-
-
-
-
-
-
-
-
-
(3
0
.
3
8
4
)
(1
3
7
,
4
4
2
)
4
Ne
t
Ra
t
e
Ba
s
e
su
m
of
lin
e
s
1-3
-
-
-
-
-
-
-
-
-
-
2,0
2
9
,
6
1
4
1.9
1
7
,
7
0
6
5
Pr
e
-
T
a
x
R
a
t
e
o
f
R
e
t
u
r
n
lin
e
3
7
10
.
6
8
1
%
10
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
6
Pre
-
T
a
x
Re
t
u
r
n
on
Ra
t
e
Ba
s
e
Fo
o
t
n
o
t
e
1
-
-
-
-
-
-
-
-
-
-
-
18
.
0
6
6
7
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
Fo
o
t
n
o
t
e
2
-
-
-
-
-
-
-
-
-
-
(1
3
1
)
(8
6
0
)
8
Op
e
r
a
t
i
o
n
&
Ma
i
n
t
e
n
a
n
c
e
-
-
-
-
-
-
-
-
-
-
1.5
9
8
1.5
9
8
9
De
p
r
e
c
i
a
t
i
o
n
-
-
-
-
-
-
-
-
-
-
4.8
5
0
4,8
5
0
10
Pro
p
e
r
t
y
Ta
x
e
s
Pri
o
r
De
c
e
m
b
e
r
(li
n
e
1
+
lin
e
2)
x
lin
e
38
11
Win
d
Ta
x
12
To
t
a
l
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
su
m
of
lin
e
s
7-1
1
-
-
-
-
-
-
-
-
-
-
6.3
1
6
23
.
6
5
4
Ne
t
Po
w
e
r
Co
s
t
13
NP
C
In
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
Se
e
Ex
h
i
b
i
t
29
-
-
(8
.
5
4
5
)
(8
.
5
4
5
)
PT
C
Be
n
e
f
i
t
14
PT
C
Be
n
e
f
i
t
-
-
-
-
-
-
-
-
-
-
(8
.
9
0
3
)
(8
.
9
0
3
)
15
PT
C
Be
n
e
f
i
t
in
Ba
s
e
Ra
t
e
s
16
Ne
t
PT
C
su
m
of
lin
e
s
14
an
d
15
-
-
-
-
-
-
-
-
-
-
(8
.
9
0
3
)
(8
.
9
0
3
)
17
G
r
o
s
s
-
u
p
f
o
r
t
a
x
e
s
li
n
e
1
6
°
(
l
i
n
e
3
5
-
1
)
-
-
-
-
-
-
-
-
-
-(
5
.
4
4
5
)
(
5
,
4
4
5
)
18
P
T
C
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
su
m
o
f
l
i
n
e
1
6
a
n
d
1
7
-
-
-
-
-
-
-
-
-
-(
1
4
.
3
4
8
)
(
1
4
.
3
4
8
)
19
Re
v
.
Re
q
u
i
r
e
m
e
n
t
su
m
of
lin
e
s
12
.
13
an
d
18
-
-
-
(1
6
.
5
7
7
)
76
1
Ad
j
u
s
t
m
e
n
t
fo
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
l
20
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
lin
e
18
-
-
-
-
-
-
-
-
-
-
(1
4
.
3
4
8
)
(1
4
.
3
4
8
)
21
P
e
r
c
e
n
t
a
g
e
i
n
c
l
u
d
e
d
i
n
E
C
A
M
(
1
0
0
%
)
ID
E
C
A
M
S
h
a
r
i
n
g
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
22
Ne
t
PT
C
Aft
e
r
Pa
s
s
-
t
h
r
o
u
g
h
lin
e
20
lin
e
21
-
-
-
-
-
-
-
-
-
-
(1
4
,
3
4
8
)
(1
4
,
3
4
8
)
23
NP
C
In
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
lin
e
13
-
-
-
-
-
-
-
-
-
-
(8
.
5
4
5
)
(8
.
5
4
5
)
24
P
e
r
c
e
n
t
a
g
e
i
n
c
l
u
d
e
d
i
n
E
C
A
M
(
9
0
%
)
ID
E
C
A
M
S
h
a
r
i
n
g
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
25
E
C
A
M
P
a
s
s
-
t
h
r
o
u
g
h
lin
e
2
3
"
l
i
n
e
2
4
-
-
-
-
-
-
-
-
-
-(
7
.
6
9
0
)
(
7
.
6
9
0
)
26
Re
v
.
Re
g
t
af
t
e
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
t
lin
e
19
-
lin
e
22
-li
n
e
25
-
5.4
6
2
22
.
7
9
9
Id
a
h
o
All
o
c
a
t
e
d
27
To
t
a
l
De
f
e
r
r
a
l
-
ID
Sh
a
r
e
(L
n
26
-In
10)
*
In
39
+
In
10
*
In
40
-
-
32
8
1,
3
7
1
28
No
t
Cu
s
t
o
m
e
r
Be
n
e
f
i
l
(li
n
e
22
+
lin
e
25)
lin
e
36
+
lin
e
24
-
-
(9
9
7
)
46
De
f
e
r
r
a
l
Ba
l
a
n
c
e
-
ID
Sh
a
r
e
29
Be
g
i
n
n
i
n
g
De
f
e
r
r
a
l
Ba
l
a
n
c
e
lin
e
33
of
pre
v
i
o
u
s
mo
n
t
h
-
-
-
-
-
-
-
-
-
-
-
32
9
30
Mo
n
t
h
l
y
De
f
e
r
r
a
l
lin
e
24
-
-
-
-
-
-
-
-
-
-
32
8
1.3
7
1
31
De
f
e
r
r
a
l
Co
l
l
e
c
t
i
o
n
Fo
o
t
n
o
t
e
3
32
Ca
r
r
y
i
n
g
Ch
a
r
g
e
(In
29
+
.5
*
(in
30
+
In
31
)
)
*
In
36
-
-
-
-
-
-
-
-
-
-
0
1
33
En
d
i
n
g
De
f
e
r
r
a
l
Ba
l
a
n
c
e
su
m
of
lin
e
s
29
-
3
2
-
-
-
-
-
-
-
-
-
32
9
1.7
0
0
34
Fe
d
e
r
a
l
/
S
t
a
t
e
Co
m
b
i
n
e
d
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
.
lin
e
5
37
.
9
5
1
%
35
Ne
t
to
Gr
o
s
s
Bu
m
p
up
Fa
c
t
o
r
=
(1
/
(
1
-
t
a
x
ra
t
e
)
)
Ex
h
i
b
i
t
29
,
lin
e
6
1.6
1
1
6
36
De
f
e
r
r
e
d
Ba
l
a
n
c
e
Ca
r
r
y
i
n
g
Ch
a
r
g
e
Ex
h
i
b
i
t
27
lin
e
35
1.0
0
%
37
Pre
l
a
x
Re
t
u
r
n
Ex
h
i
b
i
t
29
,
lin
e
4
10
.
6
8
1
%
38
Pro
p
e
r
t
y
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
.
lin
e
14
0.7
8
%
39
Id
a
h
o
SG
Fa
c
t
o
r
Ex
h
i
b
i
t
29
.
lin
e
15
6
01
3
6
%
40
Id
a
h
o
GP
S
Fa
c
t
o
r
Ex
h
i
b
i
t
29
.
lin
e
16
5.7
9
7
8
%
Fo
o
t
n
o
t
e
s
:
1)
Pre
-
t
a
x
Re
t
u
r
n
,
lin
e
6,
is
ca
l
c
u
l
a
t
e
d
as
th
e
ra
t
e
of
re
t
u
m
(li
n
e
5)
mu
l
t
i
p
l
i
e
d
by
th
e
en
d
i
n
g
ne
t
ra
t
e
ba
s
e
of
th
e
pri
o
r
mo
n
t
h
(lin
e
4)
div
k
i
e
d
by
12
2)
In
c
l
u
d
e
s
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
of
f
s
e
t
fo
r
tr
a
n
s
m
i
s
s
i
o
n
as
s
e
t
cre
d
i
t
alr
e
a
d
y
in
ba
s
e
ra
t
e
s
3)
Fo
r
ill
u
s
t
r
a
t
i
v
e
pu
r
p
o
s
e
s
,
co
l
l
e
c
t
i
o
n
of
De
c
e
m
b
e
r
s
ba
l
a
n
c
e
is
as
s
u
m
e
d
to
be
co
l
l
e
c
t
e
d
be
g
i
n
n
i
n
g
th
e
fo
l
l
o
w
i
n
g
Ju
n
e
1
.
O
g
Pa
c
i
f
i
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pro
j
e
c
t
s
-
Ex
a
m
p
l
e
Mo
n
t
h
l
y
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
$-T
h
o
u
s
a
n
d
s
20
2
1
20
2
1
202
1
20
2
1
20
2
1
20
2
1
20
2
1
20
2
1
20
2
1
20
2
1
20
2
1
20
2
1
Lin
e
No
.
Re
f
e
r
e
n
c
e
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
l
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Co
m
p
a
n
y
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
1
Ca
p
i
t
a
l
l
n
v
e
s
t
m
e
n
t
2.0
6
4
8
4
8
2.0
6
4
.
8
4
8
2,0
6
4
.
8
4
8
2.0
6
4
8
4
8
2.0
6
9
.
0
5
8
2.0
6
9
.
0
5
8
2.0
6
9
.
0
5
8
2.0
6
9
.
0
5
8
2.0
6
9
.
0
5
6
2,0
6
9
0
5
8
2.0
8
6
,
9
1
7
20
8
6
.
9
1
7
2
De
p
r
e
c
i
a
b
o
n
R
e
s
e
r
v
e
(1
4
.
5
4
9
)
(1
9
.
3
9
9
)
(2
4
.
2
4
8
)
(2
9
0
9
8
)
(3
3
.
9
5
4
)
(3
8
.
8
1
0
)
(4
3
.
6
6
7
)
(4
8
5
2
3
)
(5
3
.
3
7
9
)
(5
8
2
3
5
)
(6
3
1
4
3
)
(6
8
.
0
5
0
)
3
Ac
c
u
m
u
l
a
t
e
d
D
I
T
B
a
l
a
n
c
e
(1
3
7
.
4
4
2
)
(1
3
7
.
4
4
2
)
(1
7
7
.
4
8
3
)
(1
7
7
4
8
3
)
(1
7
7
.
4
8
3
)
(2
1
7
.
5
2
4
)
(2
1
7
,
5
2
4
)
(2
1
7
5
2
4
)
(2
5
7
,
5
6
4
)
(2
5
7
5
6
4
)
(2
5
7
.
5
6
4
)
(2
9
7
.
6
0
5
)
4
Ne
t
R
a
t
e
B
a
s
e
su
m
o
f
f
i
n
e
s
1
-
3
1.9
1
2
.
8
5
6
1.9
0
8
.
0
0
7
1.8
6
3
.
1
1
6
1.8
5
8
2
6
7
1.
8
5
7
,
6
2
1
1.8
1
2
.
7
2
4
1.8
0
7
.
8
6
7
1,8
0
3
0
1
1
1.7
5
8
,
1
1
4
1,7
5
3
2
5
8
1.7
6
6
2
1
0
17
2
1
,
2
6
2
5
Pr
e
-
T
a
x
R
a
t
e
o
f
R
e
t
u
r
n
lin
e
3
7
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
6P
r
e
-
T
a
x
R
e
t
u
r
n
o
n
R
a
t
e
B
a
s
e
Fo
o
t
n
o
t
e
1
17
.
0
7
0
17
.
0
2
6
16
9
8
3
16
.
5
8
4
16
,
5
4
0
16
.
5
3
5
16
.
1
3
5
16
0
9
2
16
.
0
4
9
15
.
6
4
9
15
6
0
6
15
,
7
2
1
7
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
Fo
o
t
n
o
t
e
2
(9
1
3
)
(9
1
2
)
(9
1
1
)
(9
0
6
)
(9
0
5
)
(9
0
9
)
(9
0
3
)
(9
0
2
)
(9
0
1
)
(8
9
5
)
(8
9
4
)
(8
9
3
)
8
Op
e
r
a
t
i
o
n
&
Ma
i
n
t
e
n
a
n
c
e
1.
6
8
2
1.6
8
2
1.6
8
2
1.
6
8
2
1.6
8
2
1.6
8
2
1.6
8
2
1.6
8
2
1.6
8
2
1.6
8
2
1
68
2
1.6
8
2
9
De
p
r
e
c
i
a
t
i
o
n
4.8
5
0
4.8
5
0
4
85
0
4,8
5
0
4.8
5
6
4.8
5
6
4.8
5
6
4.8
5
6
4.
8
5
6
4.
8
5
6
4.9
0
8
4,9
0
8
10
Pr
o
p
e
r
t
y
Ta
x
e
s
Pri
o
r
De
c
e
m
b
e
r
(li
n
e
1
+
lin
e
2)
x
lin
e
38
1.
3
2
7
1.3
2
7
1
32
7
1.3
2
7
1.3
2
7
1,3
2
7
1,3
2
7
1,3
2
7
1,3
2
7
1.3
2
7
1.3
2
7
1.3
2
7
11
Win
d
Ta
x
12
T
o
t
a
l
P
l
a
n
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
su
m
o
f
l
i
n
e
s
7
-
1
1
24
.
0
1
6
23
.
9
7
4
23
9
3
2
23
.
5
3
7
23
,
5
0
1
23
.
4
9
2
23
,
0
9
8
23
.
0
5
6
23
.
0
1
4
22
,
6
2
0
22
,
6
2
9
22
.
7
4
5
No
t
Po
w
e
r
Co
s
t
13
N
P
C
i
n
c
r
e
m
e
n
t
a
l
S
a
v
i
n
g
s
Se
e
E
x
h
i
b
i
t
2
9
(5
0
6
2
)
(5
.
0
6
2
)
(5
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
PT
C
Be
n
e
f
i
t
14
P
T
C
B
e
n
e
f
i
t
(6
7
7
7
)
(6
.
7
7
7
)
(6
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
,
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
15
PT
C
Be
n
e
f
i
t
in
Ba
s
e
Ra
t
e
s
16
Ne
t
PT
C
su
m
of
lin
e
s
14
an
d
15
(6
77
7
)
(6
.
7
7
7
)
(6
77
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
17
G
r
o
s
s
-
u
p
f
o
r
t
a
x
e
s
lin
e
1
6
*
(
l
i
n
e
3
5
-
1
)
(4
1
4
5
)
(4
.
1
4
5
)
(4
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
,
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
18
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
su
m
of
lin
e
16
en
d
17
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
19
R
e
v
.
R
e
q
u
i
r
e
m
e
n
t
su
m
o
f
l
i
n
e
s
1
2
.
1
3
a
n
d
1
8
80
3
2
7,9
9
0
79
4
8
7.5
5
4
7.5
1
8
7.5
0
9
7.1
1
4
7.0
7
2
7.0
3
0
6.6
3
6
6,6
4
5
6.7
6
2
Ad
j
u
s
t
m
e
n
t
fo
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
l
20
P
T
C
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
lin
e
1
8
(1
0
9
2
1
)
(1
0
.
9
2
1
)
(1
0
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
21
Pe
r
c
e
n
t
a
g
e
in
c
l
u
d
e
d
in
EC
A
M
(1
0
0
%
)
1D
EC
A
M
Sh
a
r
i
n
g
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
22
Ne
t
PT
C
Aft
e
r
Pa
s
s
-
t
h
r
o
u
g
h
lin
e
20
*
lin
e
21
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
23
NP
C
in
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
lin
e
13
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
,
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
,
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
(5
.
0
6
2
)
24
Pe
r
c
e
n
t
a
g
e
in
c
l
u
d
e
d
in
EC
A
M
(9
0
%
)
ID
EC
A
M
Sh
a
r
i
n
g
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
25
E
C
A
M
P
a
s
s
-
t
h
r
o
u
g
h
lin
e
2
3
*
l
i
n
e
2
4
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
,
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
.
5
5
6
)
(4
,
5
5
6
)
(4
.
5
5
6
)
26
R
o
v
.
R
o
q
t
a
f
t
e
r
E
C
A
M
P
a
s
s
-
t
h
r
o
u
g
t
lin
e
1
9
-
l
i
n
e
2
2
-
l
i
n
e
2
5
23
.
5
0
9
23
.
4
6
7
23
.
4
2
5
23
.
0
3
1
22
.
9
9
5
22
.
9
8
6
22
.
5
9
2
22
.
5
5
0
22
.
5
0
8
22
.
1
1
3
22
.
1
2
3
22
.
2
3
9
Id
a
h
o
All
o
c
a
t
e
d
27
To
t
a
l
De
f
e
r
r
a
l
-
ID
Sh
a
r
e
(L
n
26
-
in
10
)

In
39
+
In
10
*
In
40
1.
4
1
1
1.4
0
8
1
40
6
1.3
8
2
1,3
8
0
1.3
7
9
1.3
5
6
1,3
5
3
1.3
5
1
1.3
2
7
1,3
2
8
1.3
3
5
28
Ne
t
Cu
s
t
o
m
e
r
Be
n
e
f
i
l
(lin
e
22
+
lin
e
25
)
*
lin
e
36
+
lin
e
24
48
0
47
8
47
5
451
44
9
44
9
42
5
42
2
42
0
39
6
39
7
40
4
De
f
e
r
r
a
l
Ba
l
a
n
c
e
-
ID
Sh
a
r
e
29
Be
g
i
n
n
i
n
g
De
f
e
r
r
a
l
Ba
l
a
n
c
e
lin
e
33
of
pre
v
i
o
u
s
mo
n
t
h
1.
7
0
0
3.1
1
3
4.
5
2
5
5.
9
3
5
7.3
2
3
8.7
0
9
9.
9
5
5
11
.
1
7
8
12
.
3
9
9
13
.
6
1
9
14
.
8
1
6
16
,
0
1
5
30
Mo
n
t
h
l
y
O
e
f
e
r
r
a
l
lin
e
2
4
1,
4
1
1
1.4
0
8
1,4
0
6
1.3
8
2
1,3
8
0
1.3
7
9
1.3
5
6
1.3
5
3
1.3
5
1
1.3
2
7
1,3
2
8
1.3
3
5
31
De
f
e
r
r
a
l
Co
l
l
e
c
t
i
o
n
Fo
o
t
n
o
t
e
3
-
-
-
-
-
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
32
Ca
r
r
y
i
n
g
Ch
a
r
g
e
(In
29
+
.5
"
(in
30
+
In
31
)
)
'
In
36
2
3
4
6
7
8
9
10
11
12
13
14
33
E
n
d
i
n
g
D
e
f
e
r
r
a
l
B
a
l
a
n
c
e
su
m
o
f
l
i
n
e
s
2
9
-
3
2
3,1
1
3
4.5
2
5
5.
9
3
5
7.
3
2
3
8.7
0
9
9.
9
5
5
11
.
1
7
8
12
.
3
9
9
13
.
6
1
9
14
.
8
1
6
16
.
0
1
5
17
.
2
2
1
34
Fe
d
e
r
a
l
/
S
t
a
t
e
Co
m
b
i
n
e
d
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
.
lin
e
5
35
Ne
t
to
Gro
s
s
Bu
m
p
up
Fa
c
t
o
r
=
(1
/
(
1
-
t
a
x
ra
t
e
)
)
Ex
h
i
b
i
t
29
.
lin
e
6
36
De
f
e
r
r
e
d
Ba
l
a
n
c
e
Ca
r
r
y
i
n
g
Ch
a
r
g
e
Ex
h
i
b
i
t
27
lin
e
35
37
Pre
t
a
x
Re
t
u
m
Ex
h
i
b
i
t
29
,
lin
e
4
38
Pro
p
e
r
t
y
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
.
lin
e
14
39
Id
a
h
o
SG
Fa
c
t
o
r
Ex
h
i
b
i
t
29
.
lin
e
15
40
Id
a
h
o
GP
S
Fa
c
t
o
r
Ex
h
i
b
i
t
29
,
lin
e
16
Fo
o
t
n
o
t
e
s
:
1)
Pre
-
t
a
x
Re
t
u
r
n
,
lin
e
6,
is
ca
l
c
u
l
a
t
e
d
as
th
e
ra
t
e
of
re
t
u
m
(lin
e
5)
mu
l
t
p
l
i
e
d
by
th
e
en
d
i
n
g
ne
t
ra
t
e
ba
s
e
of
th
e
pri
o
r
mo
n
t
h
(li
n
e
4)
div
i
d
e
d
by
12
2)
In
c
l
u
d
e
s
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
off
s
e
t
fo
r
tra
n
s
m
i
s
s
i
o
n
as
s
e
t
cre
d
i
t
alr
e
a
d
y
in
ba
s
e
ra
t
e
s
3)
Fo
r
ill
u
s
t
r
a
t
i
v
e
pu
r
p
o
s
e
s
,
co
l
l
e
c
t
i
o
n
of
De
c
e
m
b
e
r
'
s
ba
l
a
n
c
e
is
as
s
u
m
e
d
to
be
co
l
l
e
c
t
e
d
be
g
i
n
n
i
n
g
th
e
fo
l
l
o
u
n
g
Ju
n
e
1
O
e
Pa
c
i
f
i
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pro
j
e
c
t
s
-
Ex
a
m
p
l
e
Mo
n
t
h
l
y
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
5-T
h
o
u
s
a
n
d
s
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
20
2
2
Lin
e
No
.
Re
f
e
r
e
n
c
e
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
l
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Co
m
p
a
n
y
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
1
Ca
p
i
t
e
l
l
n
v
e
s
t
m
e
n
t
2,0
8
6
,
9
1
7
2,0
8
6
,
9
1
7
2,0
8
6
.
9
1
7
2,0
8
6
9
1
7
2.0
8
6
.
9
1
7
20
8
6
9
1
7
20
8
6
.
9
1
7
20
8
6
9
1
7
2.0
8
6
9
1
7
2.0
8
6
.
9
1
7
20
8
6
.
9
1
7
2,
0
8
6
9
1
7
2
De
p
r
e
c
a
t
i
o
n
Re
s
e
r
v
e
(7
2
,
9
5
8
)
(7
7
.
8
6
5
)
(8
2
.
7
7
3
)
(8
7
68
0
)
(9
2
,
5
8
8
)
(9
7
49
5
)
(1
0
2
40
3
)
(1
0
7
31
0
)
(1
1
2
21
8
)
(1
1
7
.
1
2
6
)
(1
2
2
.
0
3
3
)
(1
2
6
94
1
)
3
Ac
c
u
m
u
l
a
t
e
d
DiT
Ba
l
a
n
c
e
(2
9
7
.
6
0
5
)
(2
9
7
.
6
0
5
)
(3
2
1
.
3
5
1
)
(3
2
1
35
1
)
(3
2
1
.
3
5
1
)
4
Ne
t
Ra
t
e
Ba
s
e
su
m
of
Un
e
s
1-3
1.7
1
6
,
3
5
4
1,7
1
1
.
4
4
7
1,
6
8
2
.
7
9
3
1,6
7
7
88
5
1,6
7
2
.
9
7
8
1.6
4
4
.
3
2
4
1.6
3
9
41
7
1.6
3
4
.
5
0
9
1
60
5
85
5
1.6
0
0
.
9
4
8
1.5
9
6
,
0
4
0
1
56
7
38
6
5
Pr
e
-
T
a
x
R
a
t
e
o
f
R
e
t
u
r
n
lin
e
3
7
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
6
R
1
%
10
6
8
1
%
10
6
8
1
%
10
.
6
8
1
%
10
6
8
1
%
10
6
8
1
%
10
.
6
8
1
%
6P
r
e
-
T
a
x
R
e
t
u
r
n
o
n
R
a
t
e
B
a
s
e
Fo
o
t
n
o
t
e
l
15
.
3
2
1
15
.
2
7
7
15
.
2
3
4
14
.
9
7
9
14
,
9
3
5
14
,
8
9
1
14
.
6
3
6
14
.
5
9
2
14
5
4
9
14
.
2
9
4
14
,
2
5
0
14
.
2
0
6
7
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
Fo
o
t
n
o
t
e
2
(8
8
7
)
(8
8
6
)
(8
8
5
)
(8
8
0
)
(8
7
9
)
(8
7
7
)
(8
7
3
)
(8
7
1
)
(8
7
0
)
(8
6
5
)
(8
6
4
)
(8
6
3
)
8O
p
e
r
a
t
i
o
n
&
M
a
i
n
t
e
n
a
n
c
e
1,
7
3
0
17
3
0
1.7
3
0
1,
7
3
0
1.7
3
0
1,7
3
0
1,7
3
0
1,7
3
0
1,7
3
0
1.7
3
0
1.7
3
0
1,7
3
0
9
De
p
r
e
c
i
a
b
o
n
4.9
0
8
4
90
8
4.9
0
8
4.9
0
8
4.9
0
8
4.9
0
8
4.
9
0
8
4,
9
0
8
4.9
0
8
4.9
0
8
4.9
0
8
4.9
0
8
10
P
r
o
p
e
r
t
y
T
a
x
e
s
Pri
o
r
D
e
c
e
m
b
e
r
(
t
i
n
e
1
+
t
i
n
e
2
)
x
l
i
n
e
3
8
1.3
0
4
13
0
4
1.3
0
4
1.3
0
4
1.3
0
4
1,3
0
4
1.3
0
4
1.3
0
4
1.3
0
4
1.3
0
4
1.
3
0
4
1.3
0
4
11
Win
d
Ta
x
12
To
t
a
l
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
su
m
of
lin
e
s
7-1
1
22
.
3
7
5
22
33
3
22
.
2
9
0
22
.
0
4
0
21
.
9
9
8
21
.
9
5
5
21
.
7
0
5
21
.
6
6
2
21
,
6
2
0
21
.
3
7
0
21
.
3
2
7
21
.
2
8
5
13
N
e
N
P
n
c
e
n
t
a
l
S
a
v
i
n
g
s
Se
e
E
x
h
i
b
i
i
2
g
(3
.
4
1
6
)
(3
4
1
6
)
(3
.
4
1
6
)
(3
.
4
1
6
)
(3
,
4
1
6
)
(3
.
4
1
6
)
(3
.
4
1
6
)
(3
.
4
1
6
)
(3
.
4
1
6
)
(3
.
4
1
6
)
(3
,
4
1
6
)
(3
,
4
1
6
)
14
PT
C
n
fit
(6
.
7
7
7
)
(6
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
,
7
7
7
)
(6
,
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
15
PT
C
Be
n
e
f
i
t
in
Ba
s
e
Ra
t
e
s
(6
77
7
)
(6
77
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
¯
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
,
7
7
7
)
(6
.
7
7
7
)
(6
.
7
7
7
)
(6
,
7
7
7
)
16
N
e
t
P
T
C
su
m
o
f
l
i
n
e
s
1
4
e
n
d
1
5
(4
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
1
4
5
)
(4
.
1
4
5
)
(4
.
1
4
5
)
(4
,
1
4
5
)
(4
,
1
4
5
)
(4
,
1
4
5
)
(4
,
1
4
5
)
17
Gro
s
s
-
u
p
f
o
r
t
e
x
e
s
lin
e
1
6
(li
n
e
3
5
11
7
(1
(1
0
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
9
2
1
)
(1
0
.
9
2
1
)
18
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
su
m
19
Re
v
.
Re
q
u
i
r
e
m
e
n
1
su
m
of
lin
e
s
12,
13
an
d
18
8
03
8
7
99
6
7.9
5
3
7.
7
0
3
7
66
0
7.6
1
8
7.3
6
8
7.3
2
5
7,2
8
3
7.0
3
3
6
99
0
6,9
4
8
Ad
j
u
s
t
m
e
n
t
f
o
r
E
C
A
M
P
a
s
s
-
t
h
r
o
u
g
l
(1
0
9
2
1
)
(1
0
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
,
9
2
1
)
(1
0
.
9
2
1
)
(1
0
9
2
1
)
(1
0
.
9
2
1
)
20
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
lin
e
18
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
21
Pe
r
c
e
n
t
a
g
e
in
c
l
u
d
e
d
in
EC
A
M
(1
0
0
%
)
ID
EC
A
M
Sh
a
r
i
n
g
%
(1
0
92
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
(1
0
.
9
2
1
)
(1
0
92
1
)
(1
0
.
9
2
1
)
22
Ne
t
PT
C
Aft
e
r
Pa
s
s
-
t
h
r
o
u
g
h
lin
e
20
'
lin
e
21
23
NP
C
In
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
lin
e
13
(3
6)
(3.
6)
(3
.
4
1
6
)
(3
.
6)
(3
)
(3
6)
(3
6)
(3
6)
(3
.
64
)
(3
.
6)
(3
(3
6)
rn
t
a
g
e
i
n
e
d
i
n
E
C
A
M
(
9
0
%
)
ID
e
E
2
C
A
M
S
h
a
r
i
n
g
%
(3
0
7
4
)
(3
.
0
7
4
)
(3
.
0
7
4
)
(3
.
0
7
4
)
(3
0
7
4
)
(3
.
0
7
4
)
(3
.
0
7
4
)
(3
0
7
4
)
(3
,
0
7
4
)
(3
,
0
7
4
)
(3
0
7
4
)
(3
.
0
7
4
)
26
Re
v
.
Re
q
t
aft
e
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
t
lin
e
19
-lin
e
22
-1
i
n
e
25
22
03
4
21
,
9
9
1
21
.
9
4
g
21
.
6
9
8
21
.
6
5
6
21
.
6
1
3
21
.
3
6
3
21
32
1
21
.
2
7
8
21
.
0
2
8
20
98
6
20
.
9
4
3
Id
a
h
o
T
tla
r
al
-
ID
Sh
a
r
e
(L
n
26
-in
10)
in
39
+
In
10
'
in
40
1
32
2
1,
3
2
0
1.3
1
7
1.3
0
2
1.2
9
9
1.2
9
7
1.2
8
2
1.2
7
9
1,2
7
7
1,2
6
2
1.2
5
9
1.2
5
7
28
No
t
Cu
s
t
o
m
e
r
Be
n
e
f
i
l
(lin
e
22
+
lin
e
25
)
"
lin
e
36
+
lin
e
24
48
1
47
8
47
5
46
0
45
8
45
5
44
0
43
8
43
5
42
0
41
8
41
5
De
f
e
r
r
a
l
B
a
l
a
n
c
e
.
I
D
S
h
a
r
e
17
.
2
2
1
18
.
4
1
6
19
,
6
1
0
20
.
8
0
2
21
.
9
8
1
23
.
1
5
7
23
.
0
3
8
22
.
9
0
4
22
.
7
6
7
22
.
6
2
8
22
,
4
7
3
22
.
3
1
6
29
B
e
g
i
n
n
i
n
g
D
e
f
e
r
r
a
l
B
a
l
a
n
c
e
lin
e
3
3
o
f
p
r
e
v
i
o
u
s
m
o
n
t
h
1.3
2
2
1,
3
2
0
1.3
1
7
1.3
0
2
1.2
9
9
1.2
9
7
1.2
8
2
1.2
7
9
1.2
7
7
1.2
6
2
1.
2
5
9
1.2
5
7
30
Mo
n
t
h
l
y
De
f
e
r
r
a
l
lin
e
24
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
4
2
)
(1
.
4
3
5
)
(1
.
4
3
5
)
(1
,
4
3
5
)
(1
.
4
3
5
)
(1
,
4
3
5
)
(1
,
4
3
5
)
(1
,
4
3
5
)
31
De
f
e
r
r
a
l
Co
l
l
e
c
t
i
o
n
Fo
o
t
n
o
t
e
3
17
18
19
19
19
19
19
19
19
19
32
Ca
r
r
y
i
n
g
Ch
a
r
g
e
(In
29
+
.5
(In
30
+
In
31
)
)
'
In
36
18
.
4
19
,
6
20
,
8
0
2
21
.
9
8
1
23
.
1
5
7
23
.
0
3
8
22
.
9
0
4
22
.
7
6
7
22
.
6
2
8
22
,
4
7
3
22
,
3
1
6
22
.
1
5
6
33
En
d
i
n
g
De
f
e
r
r
a
l
Ba
l
a
n
c
e
su
m
of
lin
e
s
29
-
3
2
34
Fe
d
e
r
a
l
/
S
t
a
t
e
Co
m
b
i
n
e
d
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
lin
e
5
35
Ne
l
to
Gro
s
s
Bu
m
p
up
Fa
c
t
o
r
=
(1
/
(
1
-
t
a
x
ra
t
e
)
)
Ex
h
i
b
i
t
29
lin
e
6
36
De
f
e
r
r
e
d
Ba
l
a
n
c
e
Ca
r
r
y
i
n
g
Ch
a
r
g
e
Ex
h
i
b
i
t
27
lin
e
35
37
Pr
e
t
a
x
Re
t
u
r
n
Ex
h
i
b
i
t
29
lin
e
4
38
Pr
o
p
e
r
t
y
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
lin
e
14
39
Id
a
h
o
SG
Fa
c
t
o
r
Ex
h
i
b
i
t
29
lin
e
15
40
Id
a
h
o
GP
S
Fa
c
t
o
r
Ex
h
i
b
i
t
29
lin
e
16
Fo
o
t
n
o
t
e
s
:
1)
Pre
-
t
a
x
Re
t
u
r
n
,
lin
e
6,
is
ca
l
c
u
l
a
t
e
d
as
th
e
ra
t
e
of
re
t
u
r
n
(li
n
e
5)
mu
l
t
i
p
l
i
e
d
by
th
e
en
d
i
n
g
ne
t
ra
t
e
ba
s
e
of
th
e
pri
o
r
mo
n
t
h
(fi
n
e
4)
div
i
d
e
d
by
12
2)
In
c
l
u
d
e
s
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
off
s
e
t
fo
r
tra
n
s
m
i
s
s
i
o
n
as
s
e
t
cre
d
i
t
alr
e
a
d
y
in
ba
s
e
ra
t
e
s
3)
Fo
r
ill
u
s
t
r
a
t
i
v
e
pu
r
p
o
s
e
s
,
co
l
l
e
c
t
i
o
n
of
De
c
e
m
b
e
r
'
s
ba
l
a
n
c
e
is
as
s
u
m
e
d
to
be
co
l
l
e
c
t
e
d
be
g
i
n
n
i
n
g
th
e
fo
l
l
o
w
i
n
g
Ju
n
e
1
O
g
Pa
c
i
f
i
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pro
j
e
c
t
s
-
Ex
a
m
p
l
e
Mo
n
t
h
l
y
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
$-T
h
o
u
s
a
n
d
s
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
20
2
3
Lin
e
No
.
Re
f
e
r
e
n
c
e
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
t
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Co
m
p
a
n
y
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
1
Ca
p
i
t
a
l
i
n
v
e
s
t
m
e
n
t
2.0
8
6
.
9
1
7
2,0
8
6
.
9
1
7
2.0
8
6
.
9
1
7
2,0
8
6
.
9
1
7
2,0
8
6
.
9
1
7
2.0
8
6
.
9
1
7
2.0
8
6
.
9
1
7
2.0
8
6
.
9
1
7
2,
0
8
6
.
9
1
7
2.0
8
6
,
9
1
7
2.0
8
6
.
9
1
7
2.
0
8
6
.
9
1
7
2
De
p
r
e
c
i
a
t
o
n
Re
s
e
r
v
e
(1
3
1
.
8
4
8
)
(1
3
6
.
7
5
6
)
(1
4
1
.
6
6
3
)
(1
4
6
.
5
7
1
)
(1
5
1
.
4
7
8
)
(1
5
6
.
3
8
6
)
(1
6
1
.
2
9
3
)
(1
6
6
.
2
0
1
)
(1
7
1
.
1
0
8
)
(1
7
6
.
0
1
6
)
(1
8
0
.
9
2
3
)
(1
8
5
.
8
3
1
)
3
Ac
c
u
m
u
l
a
t
e
d
DIT
Ba
l
a
n
c
e
(3
9
2
.
5
9
0
)
(3
9
2
.
5
9
0
)
(4
0
6
.
0
8
6
)
(4
0
6
.
0
8
6
)
(4
0
6
,
0
8
6
)
(4
1
9
.
5
8
2
)
(4
1
9
.
5
8
2
)
(4
1
9
.
5
8
2
)
(4
3
3
.
0
7
8
)
(4
3
3
,
0
7
8
)
(4
3
3
.
0
7
8
)
(4
4
6
.
5
7
4
)
4
Ne
t
R
a
t
e
B
a
s
e
su
m
o
f
l
i
n
e
s
1
-
3
1.5
6
2
.
4
7
9
1.5
5
7
.
5
7
1
1.
5
3
9
,
1
6
8
1.5
3
4
.
2
6
0
1.5
2
9
.
3
5
3
1.5
1
0
.
9
4
9
1.5
0
6
.
0
4
2
1.5
0
1
.
1
3
4
1.4
8
2
.
7
3
1
1.4
7
7
.
8
2
4
1.4
7
2
.
9
1
6
1,4
5
4
.
5
1
3
5
Pr
e
-
T
a
x
Ra
t
e
of
Re
t
u
m
kne
37
10
.
6
8
1
4
.
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
10
.
6
8
1
%
6P
r
e
-
T
a
x
R
e
t
u
r
n
o
n
R
a
t
e
B
a
s
e
Fo
o
t
n
o
t
e
1
13
.
9
5
1
13
.
9
0
8
13
.
8
6
4
13
.
7
0
0
13
.
6
5
6
13
.
6
1
3
13
.
4
4
9
13
.
4
0
5
13
,
3
6
2
13
,
1
9
8
13
.
1
5
4
13
.
1
1
0
7W
h
o
l
e
s
a
l
e
W
h
e
e
l
i
n
g
R
e
v
e
n
u
e
Fo
o
t
n
o
t
e
2
(8
5
7
)
(8
5
6
)
(8
5
5
)
(8
5
0
)
(8
4
9
)
(8
4
8
)
(8
4
4
)
(8
4
2
)
(8
4
1
)
(8
3
7
)
(8
3
6
)
(8
3
5
)
8
Op
e
r
a
t
i
o
n
&
Ma
i
n
t
e
n
a
n
c
e
1
75
0
1,7
5
0
1,7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1.7
5
0
1,7
5
0
9
De
p
r
e
c
i
a
t
i
o
n
4
90
8
4.9
0
8
4,9
0
8
4,
9
0
8
4.9
0
8
4.9
0
8
4.
9
0
8
4,
9
0
8
4.9
0
8
4.9
0
8
4.9
0
8
4.9
0
8
10
P
r
o
p
e
r
t
y
T
a
x
e
s
Pr
i
o
r
D
e
c
e
m
b
e
r
(
l
i
n
e
1
+
l
i
n
e
2
)
x
l
i
n
e
3
8
12
6
6
1.2
6
6
1,2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
1.2
6
6
11
Whn
d
Ta
x
59
59
59
59
59
59
59
59
59
59
59
59
12
T
o
t
a
l
P
l
a
n
t
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
su
m
o
f
l
i
n
e
s
7
-
1
1
21
0
7
7
21
.
0
3
4
20
.
9
9
2
20
.
8
3
2
20
.
7
9
0
20
.
7
4
7
20
.
5
8
8
20
.
5
4
5
20
,
5
0
3
20
,
3
4
3
20
,
3
0
1
20
.
2
5
8
No
t
Po
w
e
r
Co
s
t
13
N
P
C
i
n
c
r
e
m
e
n
t
a
l
S
a
v
i
n
g
s
Se
e
E
x
h
i
b
i
t
2
9
(3
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
,
4
6
1
)
(3
4
6
1
)
(3
,
4
6
1
)
(3
.
4
6
1
)
(3
,
4
6
1
)
(3
.
4
6
1
)
(3
,
4
6
1
)
PT
C
Be
n
e
f
i
t
14
PT
C
Be
n
e
f
i
t
(7
03
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
03
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
,
0
3
7
)
(7
.
0
3
7
)
15
PT
C
Be
n
e
f
i
t
in
Ba
s
e
Ra
t
e
s
16
N
e
t
P
T
C
su
m
o
f
l
i
n
e
s
1
4
a
n
d
1
5
(7
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
0
3
7
)
(7
.
0
3
7
)
(7
.
0
3
7
)
(7
,
0
3
7
)
(7
,
0
3
7
)
(7
.
0
3
7
)
17
G
r
o
s
s
-
u
p
f
o
r
t
a
x
e
s
lin
e
1
6
'
(
l
i
n
e
3
5
-
1
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
(4
.
3
0
4
)
18
P
T
C
R
e
v
e
n
u
e
R
e
q
u
i
r
e
m
e
n
t
su
m
o
f
l
i
n
e
1
6
e
n
d
1
7
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
3
4
1
)
(1
1
,
3
4
1
)
(1
1
.
3
4
1
)
(1
1
,
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
19
Re
v
.
Re
q
u
i
r
e
m
e
n
t
su
m
of
lin
e
s
12,
13
an
d
18
6,
2
7
4
6.2
3
1
6.1
8
9
6.
0
2
9
5.
9
8
7
5.9
4
4
5
78
5
5.7
4
2
6.7
0
0
5.5
4
1
5.4
9
8
5.4
5
6
Ad
j
u
s
t
m
e
n
t
fo
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
l
20
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
lin
e
18
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
34
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
21
P
e
r
c
e
n
t
a
g
e
i
n
c
l
u
d
e
d
i
n
E
C
A
M
(
1
0
0
%
)
lD
E
C
A
M
S
h
a
r
i
n
g
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
10
0
%
22
Ne
t
P
T
C
A
f
t
e
r
P
a
s
s
-
t
h
r
o
u
g
h
lin
e
2
0
*
l
i
n
e
2
1
(1
1
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
,
3
4
1
)
(1
1
.
3
4
1
)
(1
1
3
4
1
)
(1
1
,
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
(1
1
.
3
4
1
)
23
NP
C
i
n
c
r
e
m
e
n
t
a
l
S
a
v
i
n
g
s
lin
e
1
3
(3
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
,
4
6
1
)
(3
4
6
1
)
(3
.
4
6
1
)
(3
.
4
6
1
)
(3
4
6
1
)
(3
.
4
6
1
)
(3
,
4
6
1
)
24
P
e
r
c
e
n
t
a
g
e
i
n
c
l
u
d
e
d
i
n
E
C
A
M
(
9
0
%
)
ID
E
C
A
M
S
h
a
r
i
n
g
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
90
%
25
E
C
A
M
P
a
s
s
-
t
h
r
o
u
g
h
lin
e
2
3
*
l
i
n
e
2
4
(3
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
(3
,
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
(3
1
1
5
)
(3
.
1
1
5
)
(3
.
1
1
5
)
26
Re
v
.
Re
q
t
aft
e
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
t
lin
e
19
-
lin
e
22
-1
i
n
e
25
20
73
0
20
.
6
8
8
20
.
6
4
5
20
.
4
8
6
20
,
4
4
4
20
.
4
0
1
20
.
2
4
2
20
.
1
9
9
20
.
1
5
7
19
99
7
19
,
9
5
5
19
.
9
1
2
Id
a
h
o
All
o
c
a
t
e
d
27
To
t
a
l
De
f
e
r
r
a
i
-
ID
Sh
a
r
e
(L
o
26
-in
10
)
*
In
39
+
in
10
*
In
40
1
24
4
1.2
4
1
1.2
3
9
1.2
2
9
1,2
2
7
1.2
2
4
1.2
1
5
1.2
1
2
1,2
0
9
1
20
0
1,
1
9
7
1.1
9
5
28
Ne
t
Cu
s
t
o
m
e
r
Be
n
e
f
H
(li
n
e
22
+
lin
e
25
)
*
lin
e
36
+
Ho
e
24
37
5
37
2
36
9
36
0
35
7
35
5
34
5
34
3
34
0
33
0
32
8
32
5
De
f
e
r
r
a
l
Ba
l
a
n
c
e
-
ID
Sh
a
r
e
29
B
e
g
i
n
n
i
n
g
D
e
f
e
r
r
a
l
B
a
l
a
n
c
e
lin
e
3
3
o
f
p
r
e
v
i
o
u
s
m
o
o
t
h
22
1
5
6
21
.
9
8
3
21
,
8
0
8
21
.
6
3
0
21
.
4
4
2
21
.
2
5
1
20
.
6
4
6
20
,
0
3
1
19
4
1
3
16
7
9
2
18
.
1
6
1
17
.
5
2
7
30
M
o
n
t
h
l
y
O
e
f
e
r
r
a
l
lin
e
2
4
1.2
4
4
1,2
4
1
1,2
3
9
1.2
2
9
1,2
2
7
1.2
2
4
1.2
1
5
1.2
1
2
12
0
9
1.2
0
0
1,
1
9
7
1.1
9
5
31
De
f
e
r
r
a
t
Co
l
l
e
c
t
i
o
n
Fo
o
t
n
o
t
e
3
(1
.
4
3
5
)
(1
.
4
3
5
)
(1
.
4
3
5
)
(1
.
4
3
5
)
(1
.
4
3
5
)
(1
.
8
4
6
)
(1
,
8
4
6
)
(1
.
8
4
6
)
(1
84
6
)
(1
.
8
4
6
)
(1
,
8
4
6
)
(1
,
8
4
6
)
32
C
a
r
r
y
i
n
g
C
h
a
r
g
e
(I
n
2
9
+
.
S
(
I
n
3
0
+
l
n
3
1
)
)
*
l
n
3
6
18
18
18
18
18
17
17
16
16
15
15
14
33
E
n
d
i
n
g
D
e
f
e
r
r
a
l
B
a
l
a
n
c
e
su
m
o
f
l
i
n
e
s
2
9
-
3
2
21
.
9
8
3
21
.
8
0
8
21
.
6
3
0
21
.
4
4
2
21
.
2
5
1
20
,
6
4
6
20
.
0
3
1
19
,
4
1
3
18
.
7
9
2
18
.
1
6
1
17
.
5
2
7
16
,
8
9
0
34
Fe
d
e
r
a
l
/
S
t
a
t
e
Co
m
b
i
n
e
d
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
.
lin
e
5
35
Ne
t
to
Gro
s
s
Bu
m
p
up
Fa
c
t
o
r
=
(1
/
(
1
-
t
a
x
ra
t
e
)
)
Ex
h
i
b
i
t
29
lin
e
6
36
De
f
e
r
r
e
d
Ba
l
a
n
c
e
Ca
r
r
y
i
n
g
Ch
a
r
g
e
Ex
h
i
b
i
t
27
lin
e
35
37
Pre
t
a
x
Re
t
u
r
n
Ex
h
i
b
i
t
29
lin
e
4
38
Pro
p
e
r
t
y
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
lin
e
14
39
Id
a
h
o
SG
Fa
c
t
o
r
Ex
h
i
b
i
t
29
lin
e
15
40
id
a
h
o
GP
S
Fa
c
t
o
r
Ex
h
i
b
i
t
29
.
lin
e
16
Fo
o
t
n
o
t
e
s
:
1)
Pre
-
t
a
x
Re
t
u
r
n
,
lin
e
6,
is
ca
l
c
u
l
a
t
e
d
as
th
e
ra
t
e
of
re
t
u
m
(lin
e
5)
mu
l
u
p
l
i
e
d
by
th
e
en
d
i
n
g
ne
t
ra
t
e
ba
s
e
of
th
e
pri
o
r
mo
n
t
h
(li
n
e
4)
div
i
d
e
d
by
12
2)
In
c
l
u
d
e
s
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
off
s
e
t
fo
r
tra
n
s
m
i
s
s
i
o
n
as
s
e
t
cre
d
i
t
alr
e
a
d
y
in
s
rr
a
t
e
s
s
t
r
a
t
i
v
e
pu
r
p
o
s
e
s
,
co
l
l
e
c
t
i
o
n
of
De
c
e
m
b
e
r
s
ba
l
a
n
c
e
is
as
s
u
m
e
d
to
be
co
l
l
e
c
t
e
d
be
g
i
n
n
i
n
g
th
e
fo
l
l
o
w
i
n
g
Ju
n
e
1
O
g
Pa
c
i
f
l
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pr
o
j
e
c
t
s
-
Ex
a
m
p
l
e
Mo
n
t
h
l
y
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
To
t
a
l
Pl
a
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
(L
i
n
e
s
1-
1
2
,
37
)
:
Ex
h
i
b
i
t
28
sh
o
w
s
th
e
ca
l
c
u
l
a
t
i
o
n
of
th
e
RT
M
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
de
f
e
r
r
a
l
de
s
c
r
i
b
e
d
in
my
te
s
t
i
m
o
n
y
.
Th
e
ca
l
c
u
l
a
t
i
o
n
sta
r
t
s
wi
t
h
to
t
a
l
Co
m
p
a
n
y
am
o
u
n
t
s
on
lin
e
s
1
-
26
to
ca
l
c
u
l
a
t
e
th
e
Id
a
h
o
sp
e
c
i
f
i
c
am
o
u
n
t
s
on
lin
e
s
27
-
33
.
To
ca
l
c
u
l
a
t
e
th
e
re
t
u
r
n
on
ra
t
e
ba
s
e
as
s
o
c
i
a
t
e
d
wit
h
th
e
co
m
b
i
n
e
d
in
v
e
s
t
m
e
n
t
,
ne
t
ra
t
e
ba
s
e
is
ca
l
c
u
l
a
t
e
d
on
a
mo
n
t
h
l
y
ba
s
i
s
.
Th
e
ne
t
ra
t
e
ba
s
e
ba
l
a
n
c
e
on
li
n
e
4
in
c
l
u
d
e
s
th
e
co
m
b
i
n
e
d
in
v
e
s
t
m
e
n
t
in
win
d
an
d
tr
a
n
s
m
i
s
s
i
o
n
re
s
o
u
r
c
e
s
,
al
o
n
g
wi
t
h
th
e
as
s
o
c
i
a
t
e
d
im
p
a
c
t
s
on
th
e
de
p
r
e
c
i
a
t
i
o
n
re
s
e
r
v
e
an
d
ac
c
u
m
u
l
a
t
e
d
DI
T
Ba
l
a
n
c
e
.
Th
e
mo
n
t
h
l
y
be
g
i
n
n
i
n
g
ne
t
ra
t
e
ba
s
e
(t
h
e
fi
n
a
l
am
o
u
n
t
fr
o
m
th
e
pr
i
o
r
mo
n
t
h
)
is
th
e
n
mu
l
t
i
p
l
i
e
d
by
th
e
pr
e
-
t
a
x
We
i
g
h
t
e
d
Av
e
r
a
g
e
Co
s
t
of
Ca
p
i
t
a
l
("
W
A
C
C
"
)
fr
o
m
th
e
la
s
t
Id
a
h
o
ge
n
e
r
a
l
ra
t
e
ca
s
e
on
lin
e
5
to
de
t
e
r
m
i
n
e
th
e
Co
m
p
a
n
y
'
s
pr
e
-
t
a
x
re
t
u
r
n
on
ra
t
e
ba
s
e
on
lin
e
6.
Th
e
ex
a
m
p
l
e
us
e
s
th
e
pr
e
-
t
a
x
WA
C
C
f
r
o
m
Ca
s
e
No
.
PA
C
-
E
-
1
5
-
0
9
.
Th
e
to
t
a
l
pl
a
n
t
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
is
ca
l
c
u
l
a
t
e
d
by
ta
k
i
n
g
th
e
re
t
u
r
n
on
ra
t
e
ba
s
e
sh
o
w
n
on
lin
e
6
an
d
ad
d
i
n
g
wh
o
l
e
s
a
l
e
wh
e
e
l
i
n
g
re
v
e
n
u
e
,
O&
M
ex
p
e
n
s
e
,
de
p
r
e
c
i
a
t
i
o
n
ex
p
e
n
s
e
,
pr
o
p
e
r
t
y
ta
x
e
s
an
d
wi
n
d
ta
x
on
lin
e
s
7
-
11
to
de
t
e
r
m
i
n
e
th
e
to
t
a
l
pla
n
t
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
on
lin
e
12
.
Wh
o
l
e
s
a
l
e
wh
e
e
l
i
n
g
re
v
e
n
u
e
on
li
n
e
7
re
f
l
e
c
t
s
th
e
3r
d
pa
r
t
y
wh
e
e
l
i
n
g
re
v
e
n
u
e
as
s
o
c
i
a
t
e
d
wi
t
h
th
e
ne
w
tr
a
n
s
m
i
s
s
i
o
n
in
v
e
s
t
m
e
n
t
.
Ne
t
Po
w
e
r
Co
s
t
s
(L
i
n
e
13
)
:
Th
e
to
t
a
l
co
m
p
a
n
y
in
c
r
e
m
e
n
t
a
l
NP
C
sa
v
i
n
ss
o
c
i
a
t
e
d
wi
t
h
ne
w
wi
n
d
re
s
o
u
r
c
e
s
is
sh
o
w
n
on
li
n
e
13
.
Th
e
in
c
r
e
m
e
n
t
a
l
NP
C
sa
v
i
n
g
s
as
s
o
c
i
a
t
e
d
wi
t
h
th
e
ne
w
wi
n
d
pr
o
j
e
c
t
s
ar
e
mu
l
t
i
p
l
i
e
d
by
nin
e
t
y
pe
r
c
e
n
t
on
li
n
e
24
to
de
t
e
r
m
i
n
e
t
mo
u
n
t
of
th
e
NP
C
sa
v
i
n
g
s
th
a
t
wi
l
l
be
re
t
u
r
n
e
d
to
cu
s
t
o
m
e
r
s
th
r
o
u
g
h
th
e
sh
a
r
i
n
g
ba
n
d
of
th
e
EC
A
M
.
Th
e
RT
M
is
de
s
i
g
n
e
d
to
pr
o
v
i
d
e
th
e
re
m
a
i
n
i
n
g
te
n
pe
r
c
e
n
t
of
th
e
NP
C
sa
v
i
n
g
ac
k
to
cu
s
t
o
m
e
r
s
th
r
o
u
g
h
th
e
de
f
e
r
r
a
l
.
PT
C
Be
n
e
f
i
t
s
(L
i
n
e
s
14
-
1
8
,
34
,
35
)
:
Li
n
e
s
14
-
1
8
sh
o
w
th
e
ca
l
c
u
l
a
t
i
o
n
of
th
e
PT
C
be
n
e
f
i
t
s
as
s
o
c
i
a
t
e
d
wit
h
th
e
ne
w
wi
n
d
re
s
o
u
r
c
e
s
.
Th
e
ac
t
u
a
l
PT
C
sa
l
e
s
ar
e
gr
o
s
s
e
d
-
u
p
fo
r
ta
x
e
s
us
i
n
g
th
e
ne
t
-
t
o
-
g
r
o
s
s
bu
m
p
-
u
p
fa
c
t
o
r
fr
o
m
th
e
Co
m
p
a
n
y
'
s
la
s
t
ge
n
e
r
a
l
ra
t
e
ca
s
e
(s
h
o
w
n
on
lin
e
IS
)
to
de
r
i
v
e
th
e
PT
C
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
on
li
n
e
18
.
Th
e
ta
x
gr
o
s
s
-
u
p
is
ne
c
e
s
s
a
r
y
fo
r
cu
s
t
o
m
e
r
s
to
ge
t
th
e
fu
l
l
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
be
n
e
f
i
t
of
th
e
PT
C
s
an
d
is
ca
l
c
u
l
a
t
e
d
us
i
n
g
th
e
od
e
r
a
l
an
d
sta
t
e
co
m
b
i
n
e
d
ta
x
ra
t
e
sh
o
w
n
on
li
n
e
34
wh
i
c
h
wa
s
als
o
in
c
l
u
d
e
d
in
th
e
la
s
t
ge
n
e
r
a
l
ra
t
e
ca
s
e
.
On
e
hu
n
d
r
e
d
pe
r
c
e
n
t
of
Id
a
h
o
'
s
sh
a
r
e
of
th
e
PT
C
s
ar
e
re
t
u
r
n
e
d
to
cu
s
t
o
m
e
r
s
tl
wu
g
h
th
e
EC
A
M
wh
i
c
h
ca
n
be
se
e
n
on
li
n
e
22
.
De
f
e
r
r
a
l
Ba
l
a
n
c
e
(L
i
n
e
s
19
--
30
)
:
Th
e
Id
a
h
o
sh
a
r
e
of
th
e
ne
t
de
f
e
r
r
a
l
be
g
i
n
s
by
ca
l
c
u
l
a
t
i
n
g
th
e
to
t
a
l
co
m
b
i
n
e
d
pr
o
j
e
c
t
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
on
lin
e
19
,
wh
i
c
h
is
th
e
su
m
of
To
t
a
l
Pl
a
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
on
lin
e
12
,
NP
C
In
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
on
lin
e
13
,
an
d
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
on
lin
e
18
.
Th
e
PT
C
EC
A
M
pa
s
s
-
t
h
r
o
u
g
h
on
lin
e
22
an
d
NP
C
EC
A
M
pa
s
s
-
t
h
r
o
u
g
h
on
lin
e
25
is
su
b
t
r
a
c
t
e
d
to
pr
o
v
i
d
e
th
e
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
aft
e
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
h
on
li
n
e
26
.
Th
e
Ne
t
Cu
s
t
o
m
e
r
Be
n
e
f
i
t
(l
i
n
e
28
)
is
th
e
su
m
of
th
e
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
h
s
(l
i
n
e
22
an
d
lin
e
25
)
an
d
th
e
To
t
a
l
De
f
e
r
r
a
l
-
Id
a
h
o
Sh
a
r
e
(l
i
n
e
27
)
.
Th
e
ca
r
r
y
i
n
g
ch
a
r
g
e
,
sh
o
w
n
on
lin
e
32
is
ca
l
c
u
l
a
t
e
d
us
i
n
g
th
e
Co
m
m
i
s
s
i
o
n
-
a
u
t
h
o
r
i
z
e
d
ra
t
e
on
lin
e
36
an
d
is
co
n
s
i
s
t
e
n
t
wit
h
th
e
ca
l
c
u
l
a
t
i
o
n
s
us
e
d
in
th
e
Co
m
p
a
n
y
'
s
ot
h
e
r
me
c
h
a
n
i
s
m
s
su
c
h
as
th
e
EC
A
M
.
As
de
s
c
r
i
b
e
d
ea
r
l
i
e
r
,
ea
c
h
mo
n
t
h
th
e
to
t
a
l
-
C
o
m
p
a
n
y
RT
M
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
wi
l
l
be
ca
l
c
u
l
a
t
e
d
as
il
l
u
s
t
r
a
t
e
d
on
Ex
h
i
b
i
t
28
to
ali
g
n
wi
t
h
th
e
re
s
o
u
r
c
e
s
in
c
l
u
d
e
d
in
th
e
EC
A
M
.
On
c
e
pe
r
ye
a
r
on
a
ca
l
e
n
d
a
r
-
y
e
a
r
ba
s
i
s
,
th
e
Co
m
p
a
n
y
wi
l
l
su
m
th
e
mo
n
t
h
l
y
RT
M
re
v
e
n
u
e
re
q
u
i
r
e
m
e
n
t
en
t
r
i
e
s
to
pr
e
p
a
r
e
th
e
an
n
u
a
l
RT
M
ap
p
l
i
c
a
t
i
o
n
fo
r
fi
l
i
n
g
wi
t
h
th
e
Co
m
m
i
s
s
i
o
n
on
Ap
r
i
l
1,
wi
t
h
an
in
t
e
r
i
m
ra
t
e
ef
f
e
c
t
i
v
e
da
t
e
th
a
t
co
r
r
e
s
p
o
n
d
s
wit
h
th
e
EC
A
M
ap
p
l
i
c
a
t
i
o
n
,
Ju
n
e
1.