2.3. ERMUSR 12-17-2013 FINANCIAL INDEX
Oct-13 PAGE
P& L NARRATIVE 20
COMBINED BALANCE SHEET 21
ELECTRIC INCOME STATEMENT 22
WATER INCOME STATEMENT Y8
CASH FLOW BY MONTH 24
CASH FLOW DETAIL ELECTRIC Y5
CASH FLOW DETAIL WATER Y6
GRAPH#1 ELECTRICAL PURCHASES Y7
GRAPH #2 ELECTRIC SALES 48
GRAPH#3 ELECTRIC SALES/CUSTOMER CLASS 29
GRAPH#4 WATER PRODUCTION 30
GRAPH#5 WATER SALES 31
DETAILED ELECTRIC P& L WITH BUDGET INFORMATION 32
33
34
35
DETAILED WATER P& L WITH BUDGET INFORMATION 36
37
38
39
19
•
PROFIT AND LOSS NARRATIVE
October 2013
Electric P&L
Year to date the electric department is well ahead of budget, $1,574,254 versus the budgeted
amount of$394,830. Current projections indicate we would finish the year at over 200%of
budget.
For the month of October,Operating Revenue was ahead of the prior year 22%,and ahead of
budget 19%. Year to date, Operating Revenue is ahead of the prior year 2%. Other Revenue was
18%lower than the prior year, largely due to receipt of capital equipment refunds of over$40,000
in 2012.
Purchased Power of$1,659,604 is increased over the prior year by 11%and is a 5% increase over
the budgeted amount. The margin increased significantly this month, from 12% last month to
39%this month with the implementation of the fall billing rates from our power provider.
Landfill Gas expenses are increased over the prior year and the budget as three engines are in
need of replacement and are starting to lose significant efficiency. (These three engines are being
replaced in December 2013 at a cost of approximately$200,000 per engine. The monthly
expenses should taper back then as the engines operate efficiently again.) Customer Accounts
Expense is increased among all components: meter reading, disconnects,billing,and bad debt
expense(the prior year had approximately$1,800 that was collected on accounts previously
written off which reduced the expense in the prior year.)General and Administrative Expense is
increased 6%over the prior year due to timing of CIP rebates and planned addition of staff,and
yet is 15%below budget.
For October, the Electric Department has a Net Profit of$561,929 and a year to date Net Profit of
$1,574,254,compared to the prior year Net Profit of$327,420 and year to date Net Profit of
$1,622,579.
Water P&L
Year to date the water department is 400%ahead of the budgeted numbers and current
projections indicate we would finish the year at over 200%ahead of budget.
For Operating Revenue, we are 25%ahead of budget and 15%ahead of the prior year. Other
Revenue is 174%ahead of budget and 114%ahead of the prior year. This increase is impacted by
Connection Fees again this month.
Other expenses are in line with budget,and the prior year. Production Expense is down from the
prior year due to roof repairs of approximately$10,000 in 2012. General and Administrative
Expense is increased over the prior year as mentioned above with planned addition of staff,and
yet is 13%below budget.
For October,the Water Department has a net profit of$165,211 and a year to date Net Profit of
$421,202,ahead of the budgeted year-end loss of($140,337).
20
COMBINED BALANCE SHEETS
October 2013
ASSETS ELECTRIC WATER
CURRENT ASSETS
CASH&TEMPORARY INVESTMENTS 7,622,542 2,071,701
ACCOUNTS RECEIVABLE 3,235,318 503,587
INVENTORIES 1,049,769 21,000
PREPAID ITEMS 174,526 38,553
CONSTRUCTION IN PROGRESS 1,929,398 393,266
TOTAL CURRENT ASSETS 14,011,553 3,028,106
RESTRICTED ASSETS
BOND RESERVE FUND 630,500 -
EMERGENCY RESERVE FUND 2,247,245 1,136,122
UNRESTRICTED RESERVE FUND 125,867 135,569
TOTAL RESTRICTED ASSETS 3,003,612 1,271,691
FIXED ASSETS
PRODUCTION 2,441,903 10,687,043
LFG PROJECT 4,336,112 -
TRANSMISSION 474,335 -
DISTRIBUTION 35,514,461 22,067,612
GENERAL 11,466,211 939,616
FIXED ASSETS(COST) 54,233,022 33,694,270
LESS ACCUMULATED DEPRECIATION (29,679,029) (12,876,338)
TOTAL FIXED ASSETS, NET 24,553,993 20,817,932
OTHER ASSETS AND DEFFERED OUTFLOWS (30,528) (7,632)
TOTAL ASSETS 41,538,630 25,110,098
LIABILITIES AND FUND EQUITY
CURRENT LIABILITIES
ACCOUNTS PAYABLE 3,021,414 66,715
SALARIES AND BENEFITS PAYABLE 229,748 86,210
DUE TO CITY 98,847 -
DUE TO OTHER FUNDS - -
BONDS PAYABLE-CURRENT PORTION - -
UNEARNED REVENUE 1,377 60,273
TOTAL CURRENT LIABILITIES 3,351,387 213,199
LONG TERM LIABILITIES
LFG PROJECT 1,789,224
DUE TO COUNTY -
BONDS PAYABLE, LESS CURRENT PORTION 5,090,482 2,602,620
TOTAL LONG TERM LIABILITIES 6,879,706 2,602,620
TOTAL LIABILITIES 10,231,093 2,815,819
FUND EQUITY
CAPITAL ACCOUNT CONST COST -
CONTRIBUTED CAPITAL
RETAINED EARNINGS 31,307,538 22,294,278
TOTAL FUND EQUITY 31,307,538 22,294,278
TOTAL LIABILITIES&FUND EQUITY 41,538,630 25,110,098
21
I
m _ r @ ` Z
i v °
rc a m o IP � a
o Nm
o
c
m U °m
O p
E
E 8
m m $ o L >! o o 0 l m m 0 I 5 m W Cm et,' 1M°
m
ID O F> W O 0 d 'c 6 2 0 8
(7) 0-15
° 5 °$ ; Z W nm m o
.9 o d g
` N; )22 te m n>
0>; 'O +
Yc m v'm =
dcLv �p cY
o � y° -c n
I's � v o F NN v °E
a I �� o 0 E @ E a aaw _ I z'm s 0 m onto
m
o a� -•LLO1la 2 w2 i 3-22' E o°w5 23
m
m >
m I� N.
° 4A31118 gi R m,11:1°° 4 Im
V
w R2 R
a ° M
i- O m1 $ n o
z
NO w mm
W
W "yam I ry acv m N m "'I .- N nn
y °
w o . rn
n n
m
m
E N o 00 8 c
N
O om N
3 ° ° d o MPH m - m f ON n
n S -n m mm -w n N
N N I a N
re F w III II ol0000 co o ..0 88821 W _o
NONCOM 0 Op 0° 8 m l OOMOOM
no n i n n m
-m I m mm n n
W `-- I- �N o e m
N$
<
m
o f ° a $
52o a 1 ° NM MM N
° O m�
N N
y , o m N
N NN
I�m$
o
1
°
m IR 8' m ol
8 A m
MM MM C
N o � N
PNmm 2g 2g 2
n n
N NN
'.,. I
73C l'
Q p F
O 50 O I m NO
. 1 _It
E G
W c mktil 1 1-
1-
T
m m m °2 1 m m m a
0 w 0 m b 0 > a
o v
m m N m °m a 1 a 'w wl2 0
z . m m m oa 0 �mw ;
> 2 rcrc 0 5.- o 5 50 8 N 00 m m z zli_ F r° 1 7 Wm .5„ u m J m a x dE V
C mm WWOTo o ° o UUN E Wmn - g < , 1>w W w
a w T7 I w it w °!O - O § E _ *t fo O w U w 0 II 0 a0J0 ¢1 Mg „H01
Ic t I I
£ a r
I
3 m EE Y * 6
oma r 71) Z
,-3
a
0 a ' O v J v 'Q c N
a 0 2 c m N'n 0
a N C a O O — NN m
LL U N N6'a Y A m o v Y f m g E ex a 5 8
y N o
m a d DN N 0 (y N ? T a; b O _ c n m
8 y c c
m E r a acN °0 d ° m c 6 8
C if N E C ; d N j L ,
O 0 d f A G LN 'L N 6 V ; N O
0
W p a p9yJ y
1 c C 3_ e ap O N 9 a V C S u C a
E o` r c a o N u a . c c d d w m
E O °m 'm Q QN &:120 y
U c N 'pail T a°i a v u (�o f m )°t o m
3mti Zat°2 =25nv E0 c$
NH am O N0 0 T 0 roRatima r Om N
O I- ma O 06 OI m.. O O r O O O O)
)YF 00 NOl 0 NN m r thoC4 NMyr ty N(+)
P� l7N Nth N 0 V 00 .00 N V m N 0N' N
0 o Cl lh 66 th I 66 C) y Cl 6'666'v 66 th OI y
O �(O
men 0�. N N 0 N 0th'- O 0 O r
Q0 m O)0) N 0 Om) 0 C'1 p 0 0 0. ,OOi 0 V) 228 th
O oo 0 m m 6CO,) m o e r ocv m v(p0 006 0
O 1C tG C'1 t0' t tC n0. r0 r n NS0bCONn h AS 'W
0 CO m N N `NOIrMNO COON
y0
N m 0)O) N.Y- N N 01 0 COW. N m f`J
YWVLLYYYIIII N r '.N r
NN mm Mt 0, CO en OOr tnt 00 O0 O
N MN 0 0 N O)O0r 00 00
d V0 66 0 mr N 0-. r VOOrm<O iNO ' qty
Na NN 22 _ NN 0 A p o O n0 N r0 O O S
W N O COO r N r O N m" 6 r V
(O r N 0 r N 0 0 C)N 0 I0 0 O r00 N O -1-7-1
1
m 1 _ N
W
N O 88 S O O 88 8 0 8 S S N 8 O S N 'O N S Q Oy 6 6 0 Sp S 6 O O O N C O h h C r O A o F W 0
o0mpoem omo m
Z 00 NN OO 0 O0 O) O) mO) 0NrN ONO m
r0 y p Or m O O N N 666.-66e- r Ih O
m 0 0 Mr 0 OM ,N O 0 0 0 1-0 .'INN
N NON t
N pJ N N N' r N
Ill f 00 00 0 NNh V' N r a (OCOOr0) 000 0
N, Or r N N 0 0 0. 9 N
a 0tp7 00O O 00 C') p 00
0O AA ON Or NM N N N� N t0NrNOm M0S '0 cn—O O r W' p 0 N-00 Cl
O f■ mm :=R; m ON N N 0 604.-6a6 0N
2345 0 m r N N r N N m N r m m IN NN N
WOO 000 O 000 0 m W m O N r m o O) m 0 r
nn rt p 00 m N N m0 r mr ON MN O
616
N m m 0 0 '� m 0 O N 0 A 0 O O •mL OO
NW CO ON h
0 r 0 VOOry 0y r
_ V N W S m r N m lh 0(h N
,- (7) Vi 0 N N O) O)0 r O ^O r a N 0 0 N
N O N m Cl V 0 m W f h m m 0 0
C
0
S' J m
H
S N
O
W 0
O O w m
> a 1 m
E me
R N m m
C W a
N '5 a m LL N Era W w
N W �N - > a C. 1 0 y LL E
E mm > o `v 1 w yCa O) O
C j'm= O.. � 3 3 ;a n c n cp
N o'',o W =a z z
D W y m c m O m 1 X W $ j 0 W W~ W
2 23 n 50 0 _. E _ w u�' % cc 2:6202
a vCr2 > a0 'Z
w w N wXZ 2
o w
It) O t • e y yms rm E I� W
a a 50 :6.0d,-¢ r r[0
•
•
III III I I 111 1 I 1 ' 1
A
I
A — - .
o E5 e E e " R E E R 8 ^p: A
_
_ _
• :a', 8 3L m S 8 'u m w e 8
2 AS ' $ gag R & m.a2 w3 3
i
$I e 8 % e 8 S&
E. 8 8 3 8 g n 3 A N 1E
8 8 3 s, 3 a 8 3 I A 8 m 8 8 g $•
6 8 % R § A m 8 0 g, E m :
88 88 8 888888 8 8 88888888882 82 2 8R 88 2 8
A Ag $a A, RRa R R a 824 Sao RE m $N RR R
.1 RR 81 8 'ORE .a REEFRiEgg28 R x as
n A n ' ^ A 88 _
8 888A1 n R42888. 8 m88228Rs8 81288828g 8
II a g tsa $ t $ g naa-
8288 aEe' e2 e y8m"2"882nR2g 2 ge_ x^88 1wg
tx ' r - 8 r R 8n _
gg S 8 88888 8 8 88 8888 82 8888 2888 8 2
f8 2 . e 8 _ 8 . 88 . _8 m.4 E80$ 8
a n 1 8'2'2T _ Rep'n _888 Nm R m8,888n 8
8 8 88888„ 8 888 888888 8 88 8888888 8
Ig m s g R A 24 2 02 e8R "A1 g88g° e a I
g n Mg s E (6.4s-E w 8828858-F888 R^ 8 8.88,888g
8 8 g 8e 2 8 8 8 2 Rg 2 88$222822R
F.
N 8 oingoincri ` n E$ - gc22 g
ry
n n 8 88828 3 8 e
Aa888 a 824°°8 2 2HS2ssa68�88 $2 E n7 A-„ f
d A RA 8 8 $ .mA 1m 8808410:5R
14 88 E _88£28 r p ` F8 & 828__
44444 4 822228 a 88n8834.8±8 , 8 88 888828^R81
8 .1 .8 a B .aa0a ma8 . .8 .8aa 8 - 888 1REERR 8 S
ge4 82n88 g vat 28 _ 8s882P _^sm_ g RR 1 - - - s
Ar
-- - 8 2888E882E822 8= 8888888228 -
e1 $ 1888R81241081 ' 4 r 0,8214„"44 A
84 a 2' _ �.„ I _ �2� E I
a N r Z - _
LL 888 AS Re A 8 8888 ;2 8 8 s Rz 2 8
aF EM-E° $ A F. 8 8 _ _ .1 I S A8 8 8 N
Y n "'A n e N 51 n8 8�" a nn A ' - -8" 4 rv-
61 ,R
8888 8 8 282828882g28 8 e 882:8E48222
x R m §RRa1= 1 IRRAl . 1l .4 0 A 1 111x1 °x
R -4 R -2m_n2 -88_88_8 88F g ryU I 88.84g888 I
„
4nmo 22228a 2842288; S E2 _ __ GAm
F. 0 1 0 0 R1 8 Rm a 1x11111
24 N as 242 ,48 s 4 8 r m ~ g sR a F8A R A
E221 R 882$88 2 86E228288888 - UUm8g8 8
am f 2 1x1118 400 F4 8F a _UI _ry .
- R _ n =-
888 `1818 AA8xg 8 88888282 28g$88T2g8 2
§111 8 8 r A III`3. B8 1I m r
1
14 ry _ 2 -re ^8^ 8 R 8 _ 8_F 4 R3 - 888888 S 2
R
4 g
€ p s
15 8. $ 2 5'
8 &Eaa° tlg'q 5M �1 p A M y p i7
w Am 22 gE¢"g28'z 18 ¢ F£ ° 5
n 81488 °e S8-8-2 1 $& a VIII H 1 t ill➢6`1i
E1 S . 8 8$8.8 .8 8 880 8 ,
F 1o°1� ogom1oo
B a a 882282 8 PR388m2n m 888 8 e^gm8om“--7
s Aw_ri 8 S EPEE S om 2 8 E
2 8 8882g8 S 88882888 2 888 8
cv m8€ mx8828me8 E of m 888°8 88
S s 8888 8 8 88888888 8 88 g 88 , gg 88 8 8
TT " " a m v a go gg _ n
8 74 S8 328 S ES 83 2F.S$ 2 8
Mg ENmoA°RE R ER ERERR EE,”
a"0 E R " " w R -A^8^ E 2 R2 2 m " E - R
°"°2E 22 2 SQ2SSe m88g "
Is Al m$S FREEREEE HERE FE-,74R E
a"E e e "e " " 888^ m _ E_ A m 8% Efl " A
X88 888828 42 a y,g G Sgmam
$ E RRNSAEEE SERF ' °ola. N
82A R SR 8 i.3 72g
-12, A A H1(1 A WHF1F1 828 0o RF=E R R
" " —a- " " A28^ 2 R2 8 RR __ - _ "
I' 80 8388282 - 2E 2
LI 2AEE 22SAR4A 2R A
E'8 _ $ " " " 2A2"2'4 2 R2 " a -' " " N
u
8882888 R 8R I g 2828 8
as f f w`"7: " copt ""m e " eg 8--ttag ^ S
- ` 11 E'8&S_ ruing^ R^ §Xm r U
¢a _to, - _ " "R" " A2 S 8 "
B ° 8 8
a ARA v 1111R31F . 1 FE rt gRERRIP0
C;2 Co: " — 8 e 2 _2 8 &"22 _ _
X888 88827882;
882 A^o
__ _ 8
R R 8 3588832/ & ERR R EEEREEER E E
a
C 2 2
E 45 E 2 V
t 8 K Lt O
E F 2 U
EA c r p
E g~ di a
E.dQ [4RfficQ W cWyQ E
LA >O �4da gil L 00
2 h E T.,01 � Z c c l9'v W W E 21410
> i
Elk River Municipal Utilities Monthly Electrical Demand
65
60
55 t '.,
50
r 2013
`%
i
M 45 f• ' ■�
•
. 35 2012 �''
o
30
25
20
1 ° aC �� J` 1 ` vi� `c r � J ° F �O F°a � m P) Q e O o 4F tx
CO4t IR
Oec0
Month
Elk River Municipal Utilities Monthly Energy Purchases
34,000
x
5 29,000 i^•.•w 2013 f� `.%
It .'' `.
u 24,000
a
m 19,000
W 2012
14,000 ,
'acJa�Qe��e �a`� PQC\ 4a� ,JCa ,J\� PJ9Jy�eQ.ee vec O6o�O�°,�(9 NI (9�`CP
Month
27
Elk River Municipal Utilities Monthly Total Electric Load
30,000
•`
28,000 �f �%
2013
26,000 �7�
I 24,000
S
c 22,000 -.��_ �.'� ••` �.'� --
c 20,000 __ S.''
18,000
m 16,000 2012
W 14,000 -
12,000
10,000
,�cJac1 °�< 1 4# P9 �a� �JCe �J�� PJA/ Q10�°& °�°,00c o e�40°C e��'0
Month
Elk River Municipal Utilities Monthly Electric Sales
$3,500,000 -
$3,000,000 7
•
2013 i
c $2,500,000 01 t
o
• 2012�\s•
$2,000,000 `���_ - --_v --
$1,500,000 -
$1,000,000
ac.,0 ter �3 I rah ,JCS 'J\� PJAJy�eQtim�, i0 °,go m�0
O
Month
28
Elk River Municipal Utilities Monthly Residential, Commercial &
Industrial Loads
18,000
16,000 Industrial
14,000 `raw
2
3 12,000 1111Witaamelici--11-te --
1 10,000
N 8,000 2013 .-'• gil
m
6,000 •
4,000 sal, 2012 �.••••�
2,000 -
0
�cJ06 �, ��`6% �� �aS J<p ENO oJe Noe Noes ��c F�e�
Qe PA�eQ�e 00 40��,e co
Month J
Elk River Municipal Utilities Monthly Residential, Commercial &
Industrial Sales
$1,800,000 -
$1,600,000
Industrial
$1,400,000
i
$1,200,000
• •`,
c
o° $1,000,000
•
co $800,000 `��_--�
' esidentlal ��
- A
To t/1 $600,000 -•• 2012 "•"
$400,000 2013
Commercial ----- _
$200,000 - - -- -- -
--- ----
$0
ce6 ��a6 t1°�� �c� �e; 'JCe ENO JANO' �oec od 'c i
e t- Se'` pL ;-‘9 0°
ec
Month 0
29
Elk River Municipal Utilities Monthly Water Pumpage
140 -
R 120 �'
O• 100 - �•'
•
f 80 ' .`
•5 ) 3 .' `.
a _
a 40 -s t- .�-----
2012
O 20 -
0
c1 c1 cr c aS c0 a�� Jyv oac �c �0� o'
,acoa 0`C�a mac QQ is )� PNO Q�O0 (t 4€1 0,00 ��0
F g0 ? O
Month
Elk River Municipal Utilities Peak Day Pumpage
8
7 .„,•.
•
•
•m 6 i `•
• •
O 5 •••
i 2013 - -
10• 3 i .`
O `
m i 2012
m •
a z ��r _� ••
1
0
Month
30
Elk River Municipal Utilities Monthly Water Sales
140 -
120 /
•A 100 `•
•
0 80 ��
i I 60 20 3 �0 qp _ ....• °� 2012 `�•♦
20
0
1, leP
itiCk Month
l
Elk River Municipal Utilities Monthly Water Sales
$500,000 -
$450,000
••$400,000 �/
‘
in $350,000 f •``c $300,000 „...••• •
$250,000 �`
y $200,000 2013 2012 •
in $150,000 \�
$100,000 mac- y .- ���
$50,000
Month
31
N N CO CO 0 r m r V O O CO m In O N m O N O O O rn 0000N- 000N O m 0 0 0
O O V N m O N m r M m O M N m O V m O M O p O O p 0 C17 00 (000- 0O- 00m00000
'❑ 0 0 7 0 M N p r a r 6 4 6 6 m O N m O O m O O • h r r O M M O 0) 0 0 0 m N N
O O O
O M M rn N rn m a rn O co4r m 0 ror r a um OrOtOr a O O N r 0
M r 0 r O M m N 0 MOW O N O 0 r r m M N r O 0 0 m r e N
,
N M N m y m N rn O r r m N 'Q V N 6 m m W M h M M r
N m N 00 Om r 0 O M N- r h r O 0 0 0 N m m r
CO 0 r M m O O r N N M m V ur r
NN '- 0
CO N 66 ' .- m
EL N
0
W
d
0 m m m a r m O m O r 0 r M O 0 m m 0 0 0 0 0 o M M m O O 0 r 0 M O r M 0 0
0 0 0
m m a r O N N rn rn m O r m m o m O N O • O O 0. OM N m m O r O a O r r 0 00 0 0
TOM r M r O m m V m O O m r O V r O O) O • O O m N N N 666 N O r N O O O
0 0 V rn O m a N m y m N N D r V M mm h rn N N oon
0 0 r O] m w m r O r N r m 40N N m M N W m V O N r O NON- 0 '7N
V r m m O) m m m r r rn r a N r a N NN 01 N m m r N m r
LL F CO T M N r 0 000 N CON N .- 011.-0 N M rn rn N O N M 0- 0- r
0 r NN '-- m
CO r r co
N m n m m N- o o
C N m m 0 M m 0 m O M O m 0 0 0 O O '- m
m 4 ^ o o 0 o M o rn m O o 0 o o
N r m M a • r 44 46 01 M O N O < m a • 0 0 0 N m m m V • O O O co O N O O O
•C V LO N N O m O N N m 0 pp M M O N m m NO- N00 V M p O p
'to m rn m 0 r E rn m M V M O M 000I-- M °
m m O M m N OW 00 a M m 0 07700
O
E m 4- r N m
m m (0 M m m 0 6 N r N r m n M N r r V � n r N N m
co 0 NNV rmr r ra 0
K r N rrr C24: r
00000000000000000000060080 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O o o 0 0 0 0 O O O O O O o 0 0 0 0 0 0 0 0 0 p 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O r O 66 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
T.2 F m O N 0 0 0 0 0 0 0 0 0 0 0 O M
0 .7 00 00000 0 0 0 0 0
m m 0 0 0 V 0 0 N 0 m 000 N00
0 O N 00 0 0 0 0 0 0000
0
v M m N N N N r L0 O m m CO r m m O O O N m O N r N r N m
r rn N M O N V N r r N M m m O r m rn m m m O m m N M
M O O O N r M m N N CO
N N O_
W 66 r m
N
00000000000000000000060080
O 0 0000000000 0 0 0 0 0
W C 0o0000000000000000000 , 0000 O O O O O O O O O O O O O O O O O
H M M m O y y r 066 m O N r 6 6 4 N 666 66 N y r V O O o O O r m O O O O O
m m m 0 r on 10 h ' m N (") 0 m N m co O O O M O N M M
N r r r a 0 N m 0 r r00
V M r N 0••m M M 000, CO m
M
M N a r N rn O r m m m
J 1 a Or N rn N m O
moor r N m r N N M m
r N m rN
N
D 0 o e o o 0 o e o a o o a e 0 0 o e e a e o a a e o a a e 0
0
J Q O 0 N` 0 m r r 0 V 0 0 0 r M N O O m 0 0 0 0 0 0 M 00 0 r V m O O O 0 O r N O O 0 0 0
7 O M O r LU y r LU M N r O O) 1- 0 O M 0 0 0 N O O O N m m N N h O O O M O M O O O O O
t0 0 M (h a m 0 r N 0i 0 p O N- 0 0 0 0 0 0 0 0 0 c0 m 44 666466466666666
/� a m m m m m m r r m m M m r m M rn m 0 m m m m m N r r O m
U m m CO O m r m m O 0 N r O O m 0 0 0 0 O M
N r OO m r N N V O t m m O M M O m O N O O r M 0I
CON 0 0 0 0 O O r O m
m O O O r
O O
W O O O O O m O O M O O O O O
N
M m N O O O M O r 0 O O O O O M co r_ [ N G m - 0 6 0 (0 r O m V O O o
ZM y M r N r N 0 y N N M m O M O r M a r N m m 0 0 0 0 0 m
Om m N M M 0 0 m O m N m N N m N a 0 _ _ 0 0 m M M O O m 0 N
0 0 m m m m r r O m CO D NI- O N r r M rn M O 0 m
O M m N r m O 0 r N V r e y a m 0 0 M O V r m
L WNW, rn V 0 r N N m N N m
C r N D r N
N r
W u
> YI m O O m m N r O ^ m 10 O 01 (0 ^ O M O m O O O V NCO
m O 0 0 O O m O M V 0 0 0 0 O
�/�// LL C O (+l m r N r O N O O m O) O r N O m O Q O O Q N O V O) m O O O O r O O r O O O O O
),y co rn O co co a co co N M O h a co o N co 4 O m m m• O O p m rn m m a m 000000 eN 0 0 w 0 0
15 a m r r m m r M m m m r 0 0 4- o r m n o a NN 0 ' '- 705
V N ,M d r N m O m m M r r N ? 60
66 N N rn R NM
m
r
J r N e r
W r
0 0 W
wO
K
t-
J a O O a Q a
° w z F H z 5 W
❑ ❑ w W
F U O
uz U ~ ❑ Q J Z p J ❑ Q J
a' W F_ W 0 0 0' w F-
w Q w Z m z 2 U W Q z U N z m 0 O 0 0 o02 - O Z a 2 w 0 ce2
w p Q w p O O O O y p y z z z z = W p W z F. O a OZ O Z O Q)
> z2 >— 0 (.90c < z O O O OF O ~ H an z w p O w O OZ ;.-. 3
K O w K W W W W J O J Q F- F F > J ❑ ❑ Z W DO OD Q -,
W Z p Y 0 m m u1 m Z m } } } W W W W W p Z 2 W 2 ad w Z >> r S O ❑
w W J w F- F- F- 1- r _1W 0 0 0 0 Q S O O o Z > w w J a' W O a 0 F u) O K 0: Q
E in in in m N000o ui —cn Q Umii co—iv❑�i co' cn— zazzowa 0 o w o o w = mOpw SNwp z pO
A W W W W W W W W W W W y W W W W WW2 0 O p J W r F_ o ow fY w U (J !0 P
Z J J J J J J J J J J J J J J J J F_ O - F_ W Z cc Q F- W w V J O J w w Z p W a c W
2 Q Q Q Q Q Q Q Q Q Q Q 0 Q Q Q Q Q y w U cc z W Z w
N � rr1- H1- Fr1- 10- 1- 1- 1- 1- 1- IN- F 1- (? V w � wOZ wwa wO > EOOw wi » a z Owrza
N o UN O D U U U V 0 0 0 0 V 0 o o o V U m K m Z y - WOO w z W 0 F- 0 y w 0 z w 0 N ? J Z O
O a w w w w w w w w w w w w w w w w w
N V Z J J J J J J J J J J J J J J J J J 0 W 0 W ❑ G V F W F- W O CC W Q Q W a'
a Q pwwww ww w wwwwwww W W W 0 0) O) O0 Q ¢ a - W Zw OwO02O 2ZOJ 20mKF- 0
0) Q K _
o W w p H H
N W r N M e N m r m rn N M e N M y r_ O N M yy m J Z O N M e r O O N M e 0 0 0
N N N N M M M M e N (0 N m 10 m W U O) 0 0 0 O O N N N N N m 0 0
W e a a e e m m N N m m m m r N N r r r r N r r r r N r r
O a a a t a a t e a a a e v a Q Z t < W e e a a a e e a a a a g q a a
0 n 7.
6 0 (6 ° 8 0 0 0 0 0 0 0 0 0 0 0 0 6 ° 6 0 0 0 0 0 F- o F- W o o C o 0 0 0 0 0 0 0 o 0 0
UU e e a e o o e e e v e e e e a e e e e e e e V 1- m V O r r r r r r r r r r r r h r r
E o a e a g a e e a a g a e e aa e a a e e e a a F (n a - a a a aa e a a e e a a s
O 0 _ WO O o 0 6 0 9 0 0 0 O ,s 0 0 0 0 0 0 0 0 0 0 W O 0 0 0 0 $ 0 0 0 o s O O O o
0 u WI- F
Q , �- U m m m m m m m m m m m m m m m m m m m m m m m m m O W m m m m m m m m m m m m m m m
❑ W
W OW N W W Z ~O
W W
a`
R O O N N O CO 0 N 0 0 0 CO V M N CO r CO o O O CO i(l O h (O O N- CO CO N CO
° CO N N O m O r Co 0 0 m M O N N M 0 o O Cr) 0O O N CO 0 O N . N N V Is
0 O O M r g O (O 0 0 0 0 0 6 co T O h r M o 0 0 M co r CO CO r 0 r lA O tO p
I.- 0) 0) O) 0 O N CO N CO r r N a W A M O) V N of CO N 0 CO
N N 0 t0 N CO V l') d' LO O r r U) N r O N N CO r O 0) N r
O O en N CO r .a- ' r h O) r O W O N r r r N 0 r N ^ r r CO
O) 0 0 ^ CO
CO N r 0 o O
a ry (0) M N N
N
r w O 0 0 0 0 0 0 O 0 0 0 r O) O CO N N O O r O) V O N 0 lO CO 0 V O) CO CO LO CO
N N 0 et o CO CO 0 0 0 CO N r CO r r O O O N r O 0 0 0 (0 0 CO O CO O Co
O W 0 CO M M 0 CO O O) co O O o co o r O W fO O O V 0 R N Oj N N O M CO o (T 6 M
Cp 0 0 r0 Or W V C ' h co M h h 0) i0 e- M 0 CO N 0 r N r N CO N N CO
r y O r tO N N- CO (O V V)
LL ~ ci N O r (O O N co-N N N O O d r r co r 6 6 N O N o
q (O Co CO r V r .- N 0) CO O r N r r of
y r uj N > Y r
›• N N o-- r
W 0 co N N O m O CO
O 0 CO N M y y Era' ° O et e- O N
O of N^ N O CO N C 0 0) V V O M O C1 r p O N CO CO OJ CO O p CO CO CO r O r O) co 0 0 0 1� N O o 0 N O O • N 0 0 O S 6 N N O r co O n o C N r p N O Ne}} M p N O r OO.E r co p V
tr O n con- 0 CO CO co N
O •-•CO-O N r r M h N N N
l0 h N O co- O "M (0 W
re 0) MOr rl0 Mm y y
of a CO
M
0 ° O° O 0 O p 0 0 0 o 0 0 0 0 0 O N- o o r O o 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 o 0 O o 0 0 o 0 o 0) O o m 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O o V O N O O O O O C O O O O O r O O N O N O o O N C O O O G O U) N y O o V y r 0 0 0 0 0 O O O C0 0 O o N 0 0 0 0 0 0 0 o N N 9 r N- O O 0 0 0 0 0 0 CO V 0 N r 0 0 CO 0 0 0 0 0 0 0 0 r 0 J O(h r r CI C0 r N 1.0 O CO O o C 'O N O N m r r r N r ^
r O d
'^ CO M N N
CO
_W C O O 0 0 0000000o °, 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00000000
H ° C0) O n O 6 O a N O O 6 r 0 6 M N M O O N 6C r ' 0 o N O 0 G O O V m 0
L
5 O O) 0 o O 0 CO V CO N (O N O O h N 0 CO
J V ' (O CO 0 N r M
N-
N 6 r r
N N r e-
l— N N r -
C e o e e e a e e o e e e e e e e a e o e e e e e e e e e e e e e e e a
J N O N co co O co O M W O O O) O co O O) N CO O O CO N
0
N CO O) o00) 00) 04) -#
Q O O ry y O r O l0 t... O O r N O CO O) N O O N
° O 0 Mo O N N O N ' 0 O O N QN N O O '
O O) C M V h co O r 0 O O O 0
O O 0 co R O O7 IL a O Co Co co co(O N c o r 0) M r O N r 0..-
Q
O 0 CO
O O N CO N O r O N r O O N m N D ^CO r O O CO O O O N CO O O 1..... CO M M et CO O O r N O) V O 0 CO CO O N
N O M m o
M-- O O O a ° O o p 0 0 O co et N O 0 CI r2 ° N 10 N p M M N y N $ g 0 0 AN N 0 O CO M i O O D O O
N F r--- N M 0 ^ 6 V r ^ -N 0) 0) r V 0 O N N C r r r C } N 6 e N�w r N N N
W U
LL C 0 0)r A O CO O O M O O N CO CO O CO (p O O CO O O) O N O O O N CO r W O O A 0 0 0 M M N N O r 0) M N 0 O p O O) O M p CO
0 O CO p r O ' N N
O N N
N N O 0 O O O O 07 ei O O O O O N O M O O OM r N 0 M lA O 0
N co 0 r N O r O N O V p
NI 0 co r r
0 V d 0 r CO CO CO V y N O 0 O) N N M y U N lr V CO v v
CO r r ( r 0 1^J o m O m 0
W N N r r
I-
L11 Z U W < a w w
a m 2 o ° w
C a W 01x170 > F 06 r0
z co aNF � 0 > oO Cww W
W 2w ZW * I- Xa w ° NW � z
N ( O Oa2Xw - W wF 'tl X
O W r ° CO CO W > co W Q W
° w W C0 CO CO br 004) 2Q w0 (7M co O � Orz
C 0 w W 0 J Z re O w J � O � a co z w W -1M ? - w
E ° y 2CO ccaa W 7, ZhNp W NCOi O rZ W ZK W IS CI)
RI 0 a c W W fa V a? QOaw w ¢ aw x ¢ LLLLy (xJ cc C) U z w wXKhXK X
N 0 W o_ K C XI- 2' !L' W R' OUOd' 0w00x0 cc 021- (9 W > Q CO ° 1 0) O2 W
N u m o w U > W U' w rw. w r co w Q 2 y ? U U Et O Z 0 0 Z U' U' 0 0 Z m < Z U r m O O Z CL Q Zak F U J O ? ° Z JUfo0 2mmaJar J -J J J J J aa' CO I 2 M I- 2 Ql d
°
co d F 2 0 a qa o X I- X
N 7 4 o I- -J I- 2 yy w Z 1-1.1 I- W
r C 12 0) O W ° o6 uO CO (NO I� n co m CO 6 co N co V N N us O PA N co N N 16 .a] W NI,
• O) ~ y et of y y y y y y o o o o O J Z °m co N CO m m co c W CO oo 0
W O J J N N us 4A N Y'1 us I(1 N N N N V) co N N (O N Y) lO LO h O
O d ° f U o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ¢ U < o o o Q Z
r 0 Z v a v a a v v o r 0 0 0 0 o r H o 0 0 0 0 0 o r <
E u U—aU. a. o r r0 � 009900000 o 00 o 000E Jo us 6 us o o 0 o I- moo o o 0 o o D00000000 W
Oa 0 U = O 0 U W 0 (0 (0 (0 CO CO (0 0 0 lO 0 (0 lO 0 0 (O p 0 0 CO 0 w Ce CO 0 (O O CO CO (O Z Z
a W U x W U O
m V 0) m N n (O M M n m 0) a ()) m [O n CO m CO m m m IC) m o m o 0 0 0 0 o N e e
L7 10 CO m CO d CO N N e CO n r co e r m N co fp r r m N e n r e. f0 O r N 0 0 0 0 0 m m e
p 0 W O CO m d r m r N m N N M N M M M N r M O) O M O r m O r M 0 0 0 0 0 N O d
I— 0 0e M 0 O m n o O o o M O W 00 r m m m CO r m m r O O N O
M m
(h r M CO CO r N O O) d m 0) r )O N m e r ON CO N h or-N CONM MOO M M
N IO ^ M (O N N (O co d N O m O n m M O O O) m o) (O m O) co r M
G) N N N O O) N M 0 M M N O) N O) O) M M M m N '- m
0) 0 m 00 N N N e n
CO N NN
CL. 0
} 0 m N O O n M N d O N o m O z O n 0 M M 00 MOO m 0 (O 0 0 O) 0 ^0 0 0 0 0 m 0 0
O N N N N r N d d N N O O (D d M m M M O 00 000
r n N Co O O d M O O O O O 0 0 0
I V O M N 6 e m m 6 M m e N N A A M O 66 e O d O N O 66660 60 0
0
e m m N r 0 0 0 e m M O e n m r r N r 00 O) M M m M M
00 m N M o) e d 0 m M 0 0 0 N O M N r O M r 00 O L CON M U)
El- m N n N r (p n N d d U) m m m e M O O O O e n n n
r lO N d r N r N e N N r m (N Om Om O O CO 0)
CO
0 rr
3-
N N r m d O M 0 00 M n O r M 00 0 ^0 00000000 ^000000 ^
m
C e m m co � N 0 6O N e r a O a e co O m O n n me - O n O O O m Y) M N O O O O 0 O m
n N m y n N N • N M • n d n ' r m n (D O N O O O N m O O O O O
C (O m O m m n d N M a m n n N m o H L[) corm
O O M y N M O
— co M O M d N_ m ca r_ o M e C) M N C O d m mm O o m m m O m (O M m N
m N m O r 0 m 0 M r e r e o) W W O O) e r O M e
E r M r r co 0 r m r r d r 6 a M O M r
0
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 ^0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
A 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 O N m 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 66 CO O 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
'go F 0 0 0 0 0 0 0 0 0 0 0 0 0 f0 O O O O O M o o n r m 0 0 000
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 001 m N 0 00 000 0
.O M O O O O O N d d m Ll> N m O O m d 6 y yy y O v O O Ovid N
C N N r OM m n N r M d M M ^ M N m " N ^ NN o
m r N N d
N N
W C 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 00
0 0 000
000 0 0 0 0 0 0 0 O O O O O O 0 0
O O O O O O O O O O O O O O O
O
L ` W O M m m Or m YN N O d m M 0 N N m m O O) 6666666 O O O O O m O O
H m m o O M M m — m O m O O N N
7t ; CO CO 0 O N d n
O M M M n N M N N N r o r m M e m 0 NN, O) o) m M m m
J- u N N CN N e N (V r fV m M r N r N N m n r O) C
r r r r r r
o
D 9 0 0 0 e e 0 0 0 0 0 o e o e o 0 o e e 0 o e en e o o e 0 en e e 0 0 0 e e ( 0 0
J 0 M n M m d d m M m V m M m d r N m m N N N M 0 d 0 0 O n d n 0 0 0 O O m 0 O
< 3 n N O) m m to (O r r 0 e N r N M e mm m n m O m O O m M 0 0 0 0 0 0 M 0 0
N (O m N N n m r m n O) d d N N m O O h M M d
666666646666666
^ e m m M m m m N n N M m r 0 n �O N N n r n MoD m m m N O m m n
)••L`, Q) m m o1 N W m o O m n O) d m N m n M O m n 00 0 ^0 O d d O O N d h O O O O O O m
l../ q N d N M N n O iO N UO m m L V) LO N M O m M M r... 8 (-- O N m O O O d m N O O O O r O m
(Ni n 66 N d n N n 66 N Y) N V) 66 co m m m O • d 66 n O O O) a roi 6666666 co
Z fh 0 M m m y N N m m m N O N M N m m r lO y 0) m m MM r M m m m CO M co-d m 0 0) 0 N e 0 m M M m N fO n CO M N IO n 0 O O) th m M N
• N F m N M O m O) M N O M e O n m m M O Co N N m O m O N r d
` N e e N (O M L0 Ng- N r O N 0 m CO n ^ r e m r
N 0 0 r
LL >- >.-
W u
> N M N e m O) o W m N m m (O m m m m N O 0 00 0 .--.0 O 0 0 0 m N V) O O O O O N 0 O
- LL C CO O m N N O N m m M O d N O O r r M O O (yO O) 00) m O O n N C O O O O O N O O
CClw m N n d m N n O) M O m N M N M m m m N N m O N d O O Nm N O O O O O r 0
LL 0 N co m N n m co m co m n d rm r N m co sr 0
m N O N w m N N O N N O m N f)) r M N e 00 O) v m O M m 01
0 r r r N M 0. N N r N r N r m O]
r On] m m an d e n
J r r
W
2 7 7 W W H m Z
z o w z z
W E- 0 a < <1 0 N 0 z K w w 0- Z W w D 1- 0 LL
a w Q N w 0 D 0 W O H z C7 000 o w w w 0 d w w c/ z Taro
j a' H
0Ø Z CO > W w m Z m m LL m omi f K W O N O H W
at oa � z = o: oow 0 po m Owaw aw 1- a
fnZZww °z � = C1 mtq £0D20 EWWQi) O' zf? 000 wOHwdfww
X• (2 (2)O O 2 o O O z (o J z p O Q K O w 0 p W = w 0 Z y LLy O m W W Z z O w W CO
H ¢ ¢ O O W U' 0U' K 1 J N Z W U' 0 Z w W O W K z N = F O Z U 2 p ° r Z Q ZQ
0 O H H 2 M = 7 -. H w a W a Z a M K a, O M m ❑ W w O U O m O Q Q O Z W 0 K W
E • m m w w w o o z O w o ¢ w o o a w -± i-
00 Z Z W 2 X y w 0 C Q ¢ W p 0 7 0 H ap
Z WCCO0000DzrWW20t2ODZ0 X HL OOm X W s2w °tlLLZHKOH~QHa pCe
2 LL LL LL a W W LL O a LL LL LL w m 0 LL LL D O W < W N N W W W Z LL W m W p ? O Z N Z N ? a
N W O O O O O O O F O O O O Q w O O Fw, m W W z w w a a a) R O O N w m c 2 Q m H K w qa ¢
N 0 W W W W W W W W ¢ W W W W H ¢ O W W ¢ Z O a' Ce O W W X x H D m H ZQ ~ zQ W K W a H
No a WI- 1- 1- 1- E- 1- 1- 01- 1- 1- 1- 01- 1- 01Y <¢ O w ¢ H f' H W O w 0 0 0' H K H ¢ O o 2 H H a W
M Q a 2 2 2 2 2 2 2 J 2 2 `2 2 > CO w 2 2 J H z WOO w ? ? w Z 0 N J 0 H D H 0 O N N < O ? O 0
- v Wz W a Z w
~
N n � D m 0 ¢ Z M n Z 0 N en m O O N M 0 m n ro r 0 O
- C 0 0 r N eM M d e 0 m n m m 0 m m 0 O n n m m m O m et a O) O
O x O O CmN N N N N N N N N N M M M 0
ZINCC 000 mOnm00o0mC IUQ RmQ W mm < W ? mmmmmmmmmmmmm
C Q o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o H < 6 , m 6 a
n r r n n r r r r r r r r r r r n- CC rnoom00000000moommmmp mp mm (n00m00000f0m0) 0 (n00
E C o U Z m N m Ym Vm N m m UVN N d 0 m N N U N n 0N 00 N 00 000 0 m 000 O 0 O O
O u W o 0 o O o 0 0 0 O o 0 0 0 0 o O o 0 o H o H W o o H o O o 0 O o 0 0 o O O o O O o O
W _4
o d ~< I- ? m m m m m m m m m O m m m m m m m m m Irm cC1 (D W m m m m m m m m 0 0 00m m m m
o c
o U 4. W
W H
E X W 2 0 Z 0
a W
N M<0 A W A N
LO CO O N M V p r M A 0 CO 0 N O O W m O 1( A 0 0 W 0 W O M W
O N OA N N N
O W N V V M V V N O n m N O V O n M O r D O 0 m
p 0 O OW M O N 0 (O A M A O O W W O O W O • r M O co A O 6 o O O O A A O O o O M O M A M N O N 0 O m N O O r W A 00r4 00c7. 0'4 M O OO A A M O N N O N W O 0 0 A h O m 0 r M A V 0 0 2 0
N Ti 106. W N W €66t- O M W W W V W M W O V M N N 6
0) O W V N N Se a r M M N N A * CV O V r Co
CO N N V M N V O
Q R N N N
tU
m M N V O A N A V O W M O 0 yy A O a{ N W O O O O O V 0 O A 0 0 O N N M O N A m W V V W V O N O M O O N V O M O M V A O A
N N A
V 0 N N m N V m V m C0 0 0 M N 0 0 0 M V O N O N M ^ O M A AW O O N 0 V N N N
N O N O r V W p O r 0 0 N O W O M N th N O N N N r N A N N N LL F N O fl O A O
M M O r t0 I() r N a O N N A O N N N M Co (h N r
Iti
N N V N 00 r N r ' M W ^ M V 0 ON r CO N O
W co N
CO N 0 N N
CD r
r v v r
›-
N N
0) N ^W O A r A O O A A N O M O O W M O V N O O W O (O O M O CO
C N O O W r A W0 . 00 <00 N O W O O N W 0 W 0 0 M N O) W N O W O O
O W O N N W a O O O O W O W W W W M O o) O A y O O O :C d O O A 6 Oj co
•C N N MS- 000 N O A W N A W O A N M N N Co t+) W
X10 N N W W W A O V 0 W A 0 M 0 W_ V M W r O N A N A O V W N O W w co N
E W r .- ..- N N W W W M M M W W W a V W W A M N W N v^0- co .- men
0 N M Co M N M N N W M r O r CO N O M W
N N
0 000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 W 0 0 W
O 000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O A O O r N N V
Z °0 O 000000 O O G O O G G O O GOO 0 0 0 N 0 O 0 G O O C m O G 0 Co Co p
f O 000000 W 0 0 0 0 0 0 0 0 0 0 0 0 N00 00000000
O) N W W 0 0 0 0 00000000 O 00000 N00 0 0 0 0 A O O A p) <a
v M W r r N O M W O V O O M m W W W M O O W M W O W r W M
M N r r 000 N 0 MN V N W W W W W O O W M O N r N A
r Co N W co Co Co
N O O
Co Co
CO
IA 0 0000 ^0
0 0 0 0 0 0 0000000000000005-00000000000 0 O O O O O O O O O O O O O O O O O 0 O 0_ N 0 r O N 0) N O W O N O M O G h 0 C O N V O ^ tD L Co N N r M - OO ^ N N 0 N 3 O Co V m V N A W M M M c.i o A W W A M N A W r N A m
LJ () N r r C v o V r tG r N M N N Or tC v V N r O tD Oi p' N
M r N NN tV
0 eeeeee eee eeeeeee eeee eeyeeeeeeee eee e
c4 04
e
QJ 0 ri W r O V W M A O W W W 0 W W W A O N O O O W W N 0 0 O O N O O m a a
N W O N A r O O W r O W N O W O W 0^ W W N �O N G N A tO O (h 1N M ( G V O) t"i O h A O N Oi O N
0. r O O r W A W W N A W W W W m W V W N W W W V N W N W W W
O
U adi CO V V M r O MOO M M W O O A m O N A O W W O O N W W V W O O O CO O LO
N O O O O M r N M O O O M M V O r O 0 A r O W M O O W N W O O M O r V O O
O N C'J 1: • r•
LO G Oi G 0) G 6 6 r 6 tG O tC G O) In G O W CO G N M G of G O
Z A M W O N N r W N M A N W V a ry M V O MOM r N M m N 0 M co
D N f N N O m V N 0 W V N W m 0
A A O t0 N A W r u5 A O W cO M A O ' M 'V O N ' Co O e
co r V N W co V M r a M W V M V O CO A V
2 " r r
�/ an d N Co M N !WO N ^ N
W } } r N N r
o
/! LL C iyyU) O N O N V O W O O W (NO O n O M O O N N O O m O O O W O V O 0 A N N a
L.L ` t0 M V 0M000
3 M0 V MO 0y N0 OC Or COG CO N N V MCOO 00MO pL ro N N 0 V M N W V W A N W N m
W W N N N W CO Co O V O O
0 O) N r 6 CO N Co d tG N N LO (C W r r r d CO N N
J Co Co N r
r M Co N
W N Si
LL
C00. _1
Z 0000 a ILL N M Z
O z d O W e w
a x 0 w w - ›.. 0e0< z w
W W DW F W O asQryQ awC�.7 ¢ LL x
a 00) � U Vwi Uzwg U - W U > apwa � Z )nzo
0 z x° a z w LL a 0 W w m 0 w U 0 . Z W d a W W U z ,, z S w
z w = w i- LL N M O w W W w z 2 W )n0 W E Ozz wgz G m W Z ? w 0 < < w LL x w M M w a zM z w z ? x a X WN w 7 wz 0 � > � � 0 w >WP Zn n nY Q JZO2FmLLw QU
0 a7 ° O90N C aa n , OOU Z ¢ aU Famw > wwnawO F ^N > z W > w a co wl XwF r w LL W z ao m J _ z a (r J c
V w Z W U 7 0 7 W Q W Jm W ? D U LL U Q 0K 72UUU NFO Q777w O W U pf w22n W-M y Z O O _.
..W
0 v H x U W > U Q
~ or O 7 W r N M O N M (yO W co O N N M a} W W O J 0 U)
r C O Q NO O V O O U �' N N N N N N N N N N N N N N N N N N N Co) Co Co Co M Co 1 Co a w O
C C W . xM m m m Q g M M O m O O O m 0 0 0 0 0 0 0 m m M M O MM O O O m
E 00000 w 000000 0 m l) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 m m m m m 0 0 O O
o O a, H O ° ° ° ° ° 1- o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o f F H
18 Q W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W 0 O F W = ¢
cc U a
w
W CO -1- 0-
0 O 0000
0 0 0 0 000
O O N O O M O N N N O O J N y
0 O V O r CO W 0 0 M CO - 0 - 0
O r r 0 NON
h N O
O 0 0 0 0 a O V n 0 0 0 0 00 0 0 N N 00 r ^ O N I- r r y ' O N N W r r
MOW M CO O M M V N N V 0 0
NN *
N O Cr) O) O) r O O N V 666 e p) N N O■ Q) M N
0) N r CO r to to N O N
N N N h r r
(a 04 N N N N
3. -
01 QI r N O) 0000 CO 0 (O O) O r O O N N O O N O N N 0000 00 *
fO M O) 0000 00 0 0 O) O M O r V r 0 0 r O W W O O O O F N M
rum 666 O O O O 6 0 6 r O N O r r O] O O 0 O) W W 6606 6 O O
00 LO M M N r N W rON PO r r 0 O N a
_WO N a r r r M W m o o or r r 0 0 (O h
LL F M M (O (0 r cm- 0 0 V 00 O W
N N <0 CO V r N N N N N r N N
co
0 r r N N
YI
}
r- 4 .-- mom t0 0 0 N r W O O ^^ O O N
C M OO O O O
O O 000 O O O o 0 O O O O h N N N W OCOrr O W N
O G r O O O O 0 0 0 O ° C h O M 0 0 0 C C C ° ° r O r O
o N a 0r r•C c 0
15- O O O M N N 0 N m r
M M y M 0 N V (O
E 6 v v O nNom r r r r
O V or 0 o N 0 0
Wr -
q
000 0 0 0 0 000 00000000000 �.0 O 0000 000
000 0000 ono 0 0 0 0 0 0 0 0 0 0 0 0 O 0000 ° O O
666 6666 0 0 0 V ° y O O o O 6 0 0 0 O ° 6 6 O O ° ° O 666
4'42 0 0 0 M f7 0 000 0 (O 0 O O 0 O
OI 000 N N_ 0 000 00 0 N O 0 000
0) r ° N W ` N 66 iO H W a N
6 N Cr, V V (O 0 O r r N N r N
M• O O N N N
N N N N
W0 0 0 0000 000 00000000000 0 O 0 0 0!0 000
C 000 0000 000 000000. 00000 0 O 0000 000
E o 0 0 6666 1-. 6 r 66666 0 0 0 0 o) 6 0 0000 O * n
0
_ a y W W
0 N O M I() O) OI
= N O M
J U r r V V N a r W h D7 O
H N N N N
D .O o 0 o e e o 0 o e e o 0 o e o 0 0 0 0 0 0 0 o a a o e e o 0
J y N 0 0 0 0 0 MOW 0 0 0 0 " (O V 0 0 (O 0 N N 0 0 0 M ONO
Q ? OOP
06060:
0 0 0 0 000
r 0000 * 0 W O O N O O W COON N C0 .0
6 6 6 6 O r O O W O O V O O N O [O W
6664 M O M
/) O N M N W 0 r
r M N MO 0 0 O 0 ‘400
■
U y
000
0 O O 0000
0000 - 0.-
00.0 0 0 0 0 0 0 0 0 0 0 0 0
O O O O 0N r O O O r W N W 00 - -
CO NN r 0 0 0
M V N
(0
To
Z 666 O o ° O M66 O O t0 V) (O M tO ° O M N M M O O r 4 6 4 ('(J
no
0000 O7 0 V d 0 N N 0 0 O) re M M 0 LO U) O N V
0 M M Cr) M 0 0 0 M O) r_N (O N N N 0 00 0- V N
D NI.- (p R M M 0 0 O O N tO O N N N r (0 r V
0 0 V N N M COO N N N N
L 0 0 N O .0 <
N N
W $
> N coo
0000 W O OJ 00000000000 CO W 0000
0 V M
670%
C o 0 0 0 0 mom o ° O o w W o o ° o W M M 0000 (") LO
/�/ 464
6666 N O N 666666666 .- 6
6666
o
LL N N (O (O N N CO IO LO e} M �0 N M M M N- O
CO CO O 0 0 W co * IO r LO N O M a
U N N O O N O
66 r a N N r r
J M M M M
W
N
0 t0 Mw z
2 W n a O LL z
w 0 as (70 oa 0
wHH N >> � KO � j 002two 0
z z ° 2 W > > O w W z W ° 00W. 0.
Orr
O j Z WO O - W Z Z W > Z E N W W W ?
Z = O - O W a yy LLr O N
w0 K P 'O O W 2O W O H H Z K W w W W F Z r W 000.
d > O cc W 0 < K a Zf0 t0 � j2 Z � Z Odwx > > w
rn mood too azwOtnUO _ a W Oz
z off cc ¢ cr0 -, °w ? ° af° OZZ � 3w a0rrz a 0E
w
a C < Z O W a a a Z N w w w LL W z a o g z m O K u W LL ? a H 0_ u_ 00
® u w = ? "- w22 °-Z00 `Hg3 Zeit0Z1—" OZw < 0 wZ � z Z (wi
N U 1- 1-. 1- < 2U W K w ° a a - - >- 0 a m a w o -. 1- 0 %
v ¢ w ? ow Oaaa0 5 ° o > rw0022x0 � a rc C� HOaa 2Ha
M a. Z w W 0 W W W -I Z W H- W
O w h i W - I H F I- I 0 H Z CD
N O N Z < 0001,7, a C[ O O M N M C L0 W H >a O 0 0 0 o H N a> W
„ am _ , " 0 0 a O r (/) W f0 0 0 N 0 0 0 0 0 0 O > F ,y (O 0 0 0 0 ' 2
> a
r (O (0 0- 0- 0) N M M M y C y N M
? v v 'I W a a0 - � <oroQ 1- 000 (0 ' 0 (010 <99Q 4 WOO 4a 019- 1-. -1 a W
n O 1_ W Cp H a, O O O F W o o H a N N °N N N N N N N N H H 25 “) “-
0 001 0 H O O H
E O Waal 00 Qco <o0 � w W Co CO (0000 CD CO
0 ONh ,oO ar r0 C7
V W O o H „ 000 H 0 0 H o O O O O o o O O o H H 000H a. 001- Z
0 Qd � � OO WOOD WOO W0000 <N000000 yWWOOO WOO a
a - O w O W 5.
O) d W O O N N O O O O (O N N d r O N d N d N CO 0 0) N O N N N N
O N O N 0 ) N O O d 0 0 0 0 0 O O O N w N M O O 01
O 0 O) O O N r O d O 6 d h a co co co r a O N y N h d O N O U) N M M M o
O
F O c O) CO N 0) 0) O 0 0) W N CO CO r 0 M O N CO 0) U) CO N N 0) 0) N N U)
(y O a N N O N r d M U) N O r O 0 r CO W M N 0 O) r N N N N LOU) 0 N
O O O M O
d f () N O r O N d m O d N
N N ^ N co'O co O O O
N N co O N O m 0 N d O O N (4
a I- rr
C
d
} d d O O N d N CO r o O 0 CO 0 CO 0) N O N N 0) (0 0 0 0 CO CO 0 0 CO 0 0)
To co Ny O N 0) O M N CO N N 0 0 U) N 40 0 CO CO 0 d r 0 0 0 N O 0 0 O 0 CO
U 0 (O N 0 N N 0) 4 0 4 O N 0) W O O N N U1 N N (O h h m 0) O O (O O (O
y N 0) N 0 W ' m N- 0) CO O N LO N O CO CO 0 0 0) 0)
Iq o N O N f0 CO Cr) r o N M N M O) d O d co N N N N N 0 0 0 0 N LO•
LL F- 0)O d 0 tU N N (!) N V 6 d NO N N N co O d n N N O U) 0 0 N O
` O co co N N N r co N N W 0)
R N 0) CO CO
N
}
CO• N ^
0) M N 0 ^CO N 0 ^^
N l0 0 0 V ^ n O ^^^
N N O 0
N C O r M N 0 O V o O N M U O N N N d O d CO CO r m CO) O NO
0) M W 0 in to C 0 O N 0 0 O y ^ d N N 0 O O Oh lV O O m O• N� CO d 0 m N CO N O d V r N N (O N O O7 N O O In 0) 0) (O M d
E
r M (D
Z:., ' 1- NV rV OJ Orr v ..� c (h C
O O M<"'V vv v
R 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O 0 0 O O 0 0 0 O O 0 0 0 O 0 O
0 0 0 0 0 0 0 0 0 0 0 0 O 0 0 O O O 0 O O O 0 0 O O 0 O O 0 0 N N
N F 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O 0 0 0 0 0 0 O O W W O • N
0 0 0 40 0 0 0 o O o 0 0 0 0 0 0 0 0 0 0 co O 0 0 0 0 0 0 0) o) o N CO
OI M 0 O 1.0 O O N r c 0 0 0 N NO 0 0 0 N NO c 0 co N 0 0 0) LO U) O) 0) O
a
O a N V 4- V U ( N N Cr; U)N O W.O Ni off M O)3 a N m O co
d M N r r O 0) 0) O
m N d 0 0 r
CO
W 0 0 0 0 0 0 0 0 0 O O O O O O co O O O O O O O O O O p O O p O O O
C 0 0 0 0 0 0 0 0 0 0 0 0 O co O O O O co O O 0 0 O O O O O O O O O 0
FI� N N ro N 0 0 0 O N 0) M Ul O . 6 N I� O O) O N N 6 O O Oi 0 N O N
- co O co O N 0) d CO N c O N r N U) O) d CO O O O N N CO CO
7 O 0 0 N 0 CO 0) N N d r d N N O N O CO d 0 r CO O O U) 0 0
J 0 -r1 W. '07) IV r (V r r 0) 01 0 ) 0)
HH
J 9 e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e
Q Y) 0 ^ M L0 CO 0 N r N OJ O) 0 I0 CO 0 00 O N CO N �{ M CO (O N 0 0 CO 0) CO M N
U) f0 N d N CO O CO r
O O O d O t") n co N d CO 0 N 0 NO O CO
U) CO O CO CO
M O 0 O O O m t) N ( O OJ V N N
10 In O O
M M O M d
W (y 0)n co co M O N O CO O r (0 N d N- N N N CO N 0 0 I-
N N N N O O O O O
U
d M N r N
oa
O 0 V N M N CO A CO ) M N A n 0O N < M r h m CO 0 N r y OOG (00 0 0 N n
ai
II r O rN dN O O N N N yy NN n 0 N N W V O M r p co Z ° (p Op r
d O O d d N p N T ( r O O O
N N O CO r CO N d N N CO r CO U r CO 0) 0)
O O O O d O N
N I- W M O 6 O N O co '- V N O O N r ' N N O d O ' co' d d O O r M N 0) co CO N N N
2 IV CO
N O) O)
N Y}
LL
W 3
> Ill N CO N N O V O f0 at 0 O r o 10 N N O N O O y O M d d O O N N
- LL •C C d r d O co O N l0 M O r (0 CO d N V O N d N co M 1� O CO O O O O CO 3 N-
W t
00 0
Y M 0) M O N d O O) 0
N p 0 O N N O M d O O M n W O 0) O O G
NV O r r O O O N N CO 7 U O) 0 0 CO N N CO O 0) M N O O M CO r 0) d d 0 0 d 0 M
N d M M d N � 0 0
O) 0)J N
W
T
5 U y F- It p
Ow a > 2 rnw W ~ ZO
O W �. 0 F > 0 K w C7 0]
U w w I- CO w F- Z Z_ Z w 0) 2
2 N 5o2 W oc as 2 K Ow z cc co W Q ¢ U ? w > (7 � w OYZ ww a F rnQ
2 w
o a 0 f O) 0 CCpc Ce (wn - O W U' mKa OW
W (�• X 3w Ow Lu
CO Om LL � wO_ � w a3Q ¢ ¢ F2D - ate ¢ FdXO oZ Oa zzw
Z ' w 3 m 3 3 w U ¢ — 3 w ¢ CC w ¢ - F w o o co
a C 5 W Z U LL LL F- a W U- 1 W w LL r s LL co 2 ° LL I 0 -N m a Ce Z W U W (~ N W W
m C a J J - O O 4a ¢ a W O a O re w O a a O rn 2 — X z w w a Q.
N0') o W a0- W W W O ) ww < UU W < U W W O W Qw7ZZa_) FyI FOU Za � www X
u aa2wOOZ < W ZUF- F- F-
4 Q Wo) a) rrnno cO70Z I23 ° O23 ? 233a) 2 � 3 � cW9 ° Z � < aoo wzzy C7
M co K K X w 03 w
0 d Z m F Z Iw- w a Z w Z
N ' W O OJ N MN O N N M a 0 .00 ‘.-_,-co co O r N N N N O N 0) a> D ¢ Z w a N Z 4.f_
r C _ NNNMC) OC, O) O) > p (n � 0 (n ° mm
N N N N M M M C) M (h M M M M M M M M M U ^ ^ X
ICE C C W N n n I� N N N N Q N N N N N N N N N N N N N N N N Q Q RN , W J W
a C C o 0 0 0 0 0 0 o F O O O O O O O O O O O O O O O O F U o Nn Q ° ° a
O O O Q M M M M M CO Cr) M M M M M Cr) M M M o a d ~ ® r d 0 d
E U I. r r n n r n n N N N N N N N N N N N N N- N N N O Q 171-- O N O (n N N O 0
y V Z o 0 0 0 0 0 0 o F o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o F o ff U G H O O c
N N N N N N N N N N N N N N N N N N N N N N N N N W N w N N ce
0 Q rnw ° ° ° ° ° ° ° ° FC° mmOOOOOmmmmmmom F (o �' m w (om W
CFA a x
I-
t W
CI 5 d O ? O
0 0 0 0 0 0 0 0 0 0 0 0 N Co (0
Lo M 0 0 0 0 0 0 0 O N (O V 0 0 0 0 CO
Q F O o 0 0 0 0 0 0 m o O O o N o o r O co
co co 0) co (0
N
O
v
O o 0)
co N
CL C
y 0000 0000 ^in i0 000 O N o0 0
o000000 .- 000 (30 ,-N O o 0 o O CD a 0
To 0 O O O O O O N O o N � O O O r V N qt
N O 01 N O) L Cr) CO
iLL r M 6 — o of (+)
N
N
000000000 N N 0 0 0 0 CO CO CO
C 0 0 0 0 0 0 0 0 0 (0 N 0 0 0 0 ((0 N 't
CO CO
•c O o 0 0 0 0 0 0 0 O O 0 0 O) N (O
•CO N N (O LO O N CO V
E o 0 o N
N
K
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
N F O O O O O O O O o oO oO O OO OO OO OO o °o
cn 0 0 N N 0 0 0 0
9 r ,_ 0 L (0 C
m
CO
O O o O O O O O O O O 0 O O 0 0 O
W C
00000000 ,000 O O O O O o O
` 0 0 0 0 0 0 0 0 0 0 0 O Ni N O � N A
p ? ,_ 0
J U Ci el
I-
D 9 e e e e e e e e e e e e e e e e e e
_J 0 o o 000000 o u) in 000 0 O N-
.< ? 0 0 0 0 0 O 0 O O M M o o O o o N (O
O 0 0 0 0 0 0 0 0 ^ 0 0 0 0 0 0
EL a
Vy o 0 0 0 0 0 0 0 o m m 0 0 0 D a m
CO
0 0 0 0 0 0 0 0 0 a V 0 0 0 0 N N CO
— O O 6 0 0 0 O O G M M O O O O O N M co Lii Co
C
7 NF r r N M O
Cr) CO
2 11 ill
0 0
N } }
W V
> N o 0 0 0 0 0 0 0 0 N N 0 0 0 0 e- 0 1-
LL C 0 0 0 0 0 0 0 0 0 0 0) 0 0 0 0 • 0 0
000000000 CO N 000 o ro o (o
o co co co co
U Ci M
J
W
ra -+
z w _ O
D a 5 z o o
0 0 Z U cc
z (Oda O (0 O X
n UU
¢] 0 LL C r W W r
CO O w Q o N Z
O a z U W
F
O O w 00 N 0 N
= m m m rn o 0 0 2 cd K O 0 0 0 X
• m m CD CI N N o Q N w Z O w x w r 0_ LLJ
o
C w z z z z z z z CO 0 w 4a ¢ 0 w O r
E a 0 0 0 0 0 0 0 0 N O O m LU z 0 N O
a c WW0zfr X ?aWZ WUjmo
m 7 xHCCXXCCECCXUT OK W KEr (nuotQ Z
co Wvri00000000 (0w > CCPC ZONDw 0
N Q 00 « « « < (.1 _• 0 6Q ¢ ¢ 0000! UJO = w DO UO o6
M ro Z w O U r W
x C7 z U rn
N 7 1 N M in (O N co m M F' Z o 0 U o D
C co co co O co co co co O OcoZ < 60 I—
r.- 6 co co co co co co co co N F- CD N J 0 0 0 J 2Q
- W NNNNNNN NNmQ Nc < a. 0 oo) Q
`0 c C a o 0 0 0 0 0 0 0 0 0 f. 0 o r W o o o r
E oU UN- NNN 0000000 W CD CD 2m om rn0 (n
y u o 0 0 0 0 0 0 o o o r a o o r o 0 o r _
o u rY IX N N N N N N N N N N O N N O N N N Z
O Q N W W co co co000 co co co co Z 0 co I— op co -
0 ❑
• 0. 0 Z U Q
0- W
to CO CO C) M r 0 In O r O O CO N y M W Q CO N o CO o CO V N CO
o Oo O N � ry oOrM C1 -ct ft. rn o co to 2 o 0 0 0
N.CU oo no n o..-O 0 O A N 4 Ne N M O 6 N N O N N to O O N O M O N N O O a co n N p co r N y yy O co M C N co co co N O r )0) 0 m f0 O r co 0 O) O N V r N O M O O O•O N O N CO O CO N N m h Cp r N O C co- e} M W co N CO O N id N
co N N O r r N N r n co M O
a
d 1- V N
01
} 10 r N N O o O O to O co 0 O) r N co (o O) O M (N O O N OD O) O O) O O y
y< CO r CO CO CO o O CO O O) M N O ^ r O f0 Cr) V CO O] M O O O O_1
n M N O N N O7 O O) In r to O n C O N 0 O r m O N O r. O o m W Cj V Q
CA V O N CO O 40 CO y CO r O n W M .< N 4 r C) N C) O CO
0 O W A OJ CO r O) n [+) (O N r N 0) N O V r V V CO N N N n co q
LL F NO N N N N 01 C) m r r r M O V M M M N M CV-
r- to
V N r m 01 t
R co co. p0
r r
OI O O V M O M O CO N N O M y CO ^O O n O r y Cp CO O M O O C O O ) O O r co O V O CO OJ CC a
O O 0 0
M O n • O M O N O CO y r a C) co to O O O N OJ O (p A O N O O N N
C n O N r co N M r N OO CO N CO O y V r co N N
V N co U O V h co h co M
•Gq O) O N v co co co 0) CO co n r co O C) 0 IC'ni
E r N CO N O) (N r m O M `- N N Cr; r r ... r r r
0 N N r
Q V Zr-V
in
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 C
3 O 000000000000000000000000000 0 0
N O O O O O C O O G O O O O O O C G O O O O O G O O h O O h O O n IC N O O O O O O O 0 0 0 0 0 0 0 0 0 O O O O O r O Y V in C,
01 V O O N O N O O O O O O O O O r O N O O O M N r r N co co
V M N N M r N M M O W OJ a O O N O C) V M r N f '- CO Nj N co
0 r M CO r O r r N to M C
m V <
rr^^ N N �•
U)
w C 0000000000000000000000000000
0 0 0 0 0 0 0 0 0 0 OO O O O O O O O O O O O O O O O O
O O co O O a
O O_ O N m 0) o r O O a N N O O r W h O G M O C ' O O C G p H O n 0 O N N r N O O O j CO n r N n 0) N O n M r n CO co M M
J 0 r o m .-r Nr ( 0 N M r H
D
voee000voeevooso aovooeoovooe e e
J 01 M O O M r CO N_ W O CM O M CO O T N O r O r r M CO U) Cr) C) O N 0 0 N N
Q Om Co
1: O m N G r-: O G C C + N 4 y 0o fV D7 V C N N: CO [h O Ch IV O Ch O G N Cl
CL r r CO to 00 r 0) n C) O) N r In CO 0) N W CO N 01 r r co y
U Y O O CO r n O) O r O n CO M O 0) N CO O O M O M O V r O P-
O O O) d O C) CO N O N N N M O N
ICI
N O O N y r o o > O N 0 0 N N N 0)
CO Z NO O N r A 0 N V O M N N N O O n V y O O M a 0) N O O tO O O
O O V N CO r O N n co r O O) N n W 0 W C) co O O O co co O V r O O N N M O N OJ M • O A O n r N V M y O O N
h < M M C 0 r O r 01 O r O p M M O 0)m r N n r ^ n
O V M O m 0)
N ›-)- N N
w W
\ 111 Is O N r 0 L m r O O O N O O N O O O a O O 0 0 N— LL C O O r 0 O 0 O r C) O N N.
Et c
O r O O N naO M M M a G O 0 r j (0 O CO m co N
Y (,) O r N M r r .- N N N
J CO m
an
W
z
w C 0 (7 C
0 LL z o CO z_ w
(n w0 � W w ~ w
rn rnZ a Q0¢ � z w I�i z
M R O 03 m Z Y 5 In OO J 0 W W W
0 0 X 0- R O W .... U Y < -12 °- Z co Z 0 K
O Q w
abLL � N ZOw QLLLL0_ I- zo z Z
W < mz � o ' Y - J aW xS z0
E EC-
l (/JJOw co W oW 0W OW NZ � O � (0jzw wa W — W
d Z N
u. CC a Q w U H 2 Cr m CC CC 2 = W O Z Q W W Z W Z M a c W ; W Z
O j W W J a w F- —
m W O Ill Q U W Z z (TTn O (Yn (yn Y Q J O_ O O J H e J J w O r p Q Q N
co O ZrT °0 Q1= 1C roFF � > W � Z dNas wO ('l Q aF'
N Y UC g l u_ w' z 0 0 N Q J J J J a a to z > 0 z W > W > O2 O o K W N O C
a
V Q 00 N H O _i m W Q ? s. D 7 » W W 2 00 W J OO F Q O n 2 2 N co K F w
M 0 W Z Z W J •.•
o 0 g W r Q rct
N C > to r N M N O N co y n co O) N co N co yy N r O I- m O 3 ~ CO
r C I— O co N co O N co co CO CO CO co CO CO co O) m O O O 0 O O N Q I- 0 U)
_ N N N N N N N N N N N N N N N N N N N N M M M M M M M C) f
C C C) 0) O) co C) co? m m m on co co co C) O) 0) rn C) O) 0) co m W 0) rn m 0) J m Q Q O
a 0 o N 0 0 0 0 N 0 N 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o F Z 0 r f,
E U U o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 p O O I—
aQ C w - 0 CO 0 CO CO (0 (0 0 (NO CO CO CCOO CO N 0 0 CNO 0 (NO (0 CO N 0 CV 0 (NO (NO (N0 (N0 (0 m O
0) w < 0 d
li
a X > Q 0 a
W
Elk River
Municipal Utilities UTILITIES COMMISSION MEETING
TO: FROM:
Elk River Municipal Utilities Commission Troy Adams, P.E. —General Manager
John Dietz—Chair
Al Nadeau—Vice Chair
Daryl Thompson—Trustee
MEETING DATE: AGENDA ITEM NUMBER:
December 17, 2013 2.4
SUBJECT:
CAPX Brookings Project Allocation Increase
BACKGROUND:
In May 2006, the Utilities Commission authorized ERMU joining Midwest Municipal
Transmission Group (MMTG) to explore the potential to obtain ownership in the regional
transmission system. This action represented ERMU's decision to investigate a change in
direction towards ownership instead of renting. Ownership in the transmission system
essentially works as a hedge to mitigate volatility in transmission costs.
This is a unique type of investment opportunity for a municipal utility. Because of a municipal's
ability to finance with tax exempt bonds, our cost of money is less than investor owned and
cooperative utilities. With the Federal Energy Regulatory Commission (FERC) approval of a
hypothetical capital structure and a guaranteed rate of return on investment, transmission
ownership becomes an incredible advantage for municipal utilities to position themselves with
very competitive rates compared to the investor owned and cooperative utilities. At the time of
initial research into transmission ownership back in 2007, ERMU could invest in approximately
$21,000,000 of transmission, be completely hedged against volatility in transmission costs, and
still fall under the levels where the bonds would be tax exempt. This amount changes with
ERMU's demand and energy usage.
In February 2007, ERMU entered into an agreement to participate through Central Minnesota
Municipal Power Agency(CMMPA) in the CAPX2020 Brookings-Twin Cities Transmission
Project. Initially the municipals were looking into independently funding their share of the
project. Because of the number of utilities involved, CMMPA chose to act as the bonding agent
for all the municipal utilities investing in this project through them. Even though CMMPA was
the bonding agent, their bond counsel requested resolutions and certifications from all
commissions and councils. And in March 201 1, the Commission and Council both approved
resolutions authorizing the Utilities' participation in the project for an amount not to exceed
$7,140,953.
ate; IPOUteto STI
Page 1 of 3 NATURE
Power olbl�bdler POWERED T o SERVE
40
The bonding related to this project does not impact the City's bond rating or ability to issue
municipal general obligation bonds. Also, the bonding associated with this project does not
require the Utilities, through bond covenants, to have dedicated reserves. The Utilities'
obligation for repayment on this bonding appears as an expense line item. And by design, the
revenue that ERMU will receive will exceed the expense of the bond repayment creating a
positive cash flow for the life of the asset. The amount of this cash flow will not be finalized
until the value of the asset is determined at the time it is put into service. This will likely be in
2015.
Shortly thereafter Delano Municipal Utilities (Delano), another participant in this project through
CMMPA, elected to transfer their allocation of this project to ERMU and five other municipal
utilities. Because of savings in the overall project, this increase to ERMU's percent ownership in
the project did not cause the investment amount to exceed the previously approved investment
amount. This allocation change was also approved in 2011 by the Commission and Council
through resolutions.
DISCUSSION:
The next phase of the CAPX2020 Brookings/Twin Cities Project was an extension from
Brookings to Big Stone. This is a significantly smaller project yet required all the same amount
of legal work associated with the Federal Energy Regulatory Commission(FERC) filings.
Because of the size of the project, the CMMPA Board of Directors elected to not extend an
invitation to a nonmember like ERMU to invest in their$2.5M eligible share of this project.
Because of the amount of work for such a small investment, CMMPA and the other upstream
investors have agreed to swap the investment rights for the Big Stone transmission project for an
increase in the Brookings project. The decision to swap creates a requirement for CMMPA to
offer ERMU, and other nonmembers participating in the Brookings project through CMMPA,
the opportunity to increase their Brooking project allocations based on their current entitlement
share.
The current ERMU entitlement share of the 3.6% CMMPA share of the Brookings project is
18.890%. This current project forecast is for ERMU's share to have a$4,649,874 value, well
below the approved not to exceed amount. The ERMU eligible allocation increase to the
Brookings project due to the Big Stone project swap would be $472,250. If approved to accept
the swap and increase our Brookings allocation, this would increase our current forecasted
Brookings transmission investment to $5,122,124. This is still well below the approved not to
exceed amount.
To approve the swap and allocation increase, ERMU will need a resolution appointing a
representative on the Transmission Project Coordinating Committee and authorize the
representative to vote in favor of the change in allocation. A similar resolution will be needed
from City Council authorizing the same representative and authority. The action request for the
City Council was requested on December 16, 2013.
'OUFBEO it
Ae,RaR�bk-
Page 2 of3 NATURE
Power Provider POWERED To SERVE
41
FINANCIAL IMPACT:
There is no additional financial impact beyond what had been previously approved through
Utilities Commission and City Council resolutions. The approval to increase ownership
allocation in the Brookings Project will not increase the ownership value to be higher than the
previously approved $7,140,953 not to exceed amount. The approval to increase ownership will
have an increase in the return on investment.
ACTION REQUESTED:
• Adoption of a resolution appointing Troy Adams, P.E. — ERMU General Manager as the
Transmission Project Coordinating Committee representative and authorizing the
appointed representative to vote in favor of the increase in project ownership.
ATTACHMENTS:
• CMMPA's spreadsheet: Increase in CAPXBrookings Entitlements Due to Big Stone
Swap
• Proposed resolution appointing a Transmission Project Coordinating Committee
representative for the CAPX2020 Brookings Project Agreement with CMMPA
• Proposed certificate for the resolution
I
>I ' POWERED Ill
. '3 Page 3 of 3 3 INATURE
Reliable Public P owe RE To SERVE
42
to
to
U0 cu
.‘J W O CO CO W O CO to V � O N- ` N M Ul N
..i
I- W w
Z z W CO O O) r CO O) r r �
to V W f N n W Y M O CO CO O W N O)
Q h O G t r ) r W O) W 3 r O) O O CO N- O
N W N W W t t
N O M M r r 4-)N
\L/ N M N co co N N r
Li). N � E
E 0
CO m N
69 61 49 EA Vj M 69 (fl EA 69 69 69 69 69 69 69
t
N
O
• IE 6 OO O O ° 0000 °O p
to s
cid
-
r i . C d .3 a.
y C
g to N N N � O o o N
n O M CO CO N - o O O N W
M U O M N N n CO CON N O N L E )p N d O 7 N N M O) CO CO N N
c v a E V O 0
OS CA
VJ v/J
2 ° .E 2 2 LL m
be 69 t» » t» t» t» t» » t» o 6» 0» 6» 9 t» (fl - be
,
Nv
• 4W V
♦.. N
O O O W O CO 0) CO W CO to V h O) r N- r N CO O
a+ .d+ C C CO r W W N W n 1D O M .t f -i
Cl) th C d CO n CO V C O) CO CO CO N 1O N
O / J 1 ` III E Cc W� W O) O N N N V W
D W O) 0 N (O O 0 o
COW
(O O N N CO (O y> j N a 11 C M N r V W +-+
LL 0 49 61 03 SSf9 EA EA 03 NI
69 )
IM • , ,( r
,V
tot
r V C
Ct
� O r .5f CD O O W N W 0
N
M
•u
C CD M O 10 V N CO 7 N V O) CO COO (O N w O
C co O 0 O 7 V V
CD n5 Q5 O N 6 N C N h O 7 M N to O f) O M W NNr W
tO O MN V O O N
t7 W r M M o D _� M
O
C1/ o p O O i)
W O C r a M r N (O .- 0 O- 40,o U
H .Ei4 ES 0
V
C 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
000000000 0 0 0 0 0 0 O
Ct
V O O N ' V O M N- M M W W n 0
U
V E E O NrO (O M I.. 66 6
r M O 7 O M IM e W W W 1n 0
W N 6 O O 0 N 0
VD
C o
t
rE
W
I
II 1 y w -C re z e6 o U NE u- -J z > w mCeoD }
U J W —
�-I -,� 0 ? ?a
)
7) COwzWZw ? 2m 2
m JU- < Z _1wz > i
awO ,ja O mmO < -a 2mtown zw2
O
Z
RESOLUTION No. 13-11
BOARD OF COMMISSIONERS
ELK RIVER MUNICIPAL UTILITIES
A RESOLUTION OF THE BOARD OF COMMISSIONERS OF ELK RIVER
MUNICIPAL UTILITIES APPOINTING A REPRESENTATIVE ON THE
TRANSMISSION PROJECT COORDINATING COMMITTEE AND AUTHORIZING
AN ALLOCATION CHANGE.
NOW BE IT RESOLVED: By the Elk River Municipal Utilities Commission, (hereinafter
referred to as "Commission"), as follows:
A. Section 1. In accordance with Section 404 of the Brookings-Twin Cities Transmission
Project Agreement (the "Brookings Project Agreement") between the Commission and
Central Minnesota Municipal Power Agency ("CMMPA"), the Commission hereby
appoints Troy Adams, P.E. as its representative on the Transmission Project Coordinating
Committee for the Transmission Project (as the foregoing terms are defined in the
Brookings Project Agreement), with the power and authority to take action on behalf of
the Commission within the scope of the powers granted to the Transmission Project
Coordinating Committee by Section 404 of the Brookings Project Agreement.
B. Section 2: The appointment of the Commission's Transmission Project Coordinating
Committee representative and the power and authority conferred on the Commission's
representative by Section 1 of this resolution specifically includes the power to vote on
behalf of the Commission with respect to a pending proposal whereby CMMPA may be
authorized, by vote of the Transmission Project Coordinating Committee, to proceed with
an Elective Increase to CMMPA Percentage Interest (as that term is defined in the
Brookings Project Agreement) that would increase CMMPA's Percentage Interest in the
Transmission Project from [3.6%] to [3.9%] (the "Proposed Increase").
C. Section 3: The Commission acknowledges and agrees that if the Transmission Project
Coordinating Committee votes, in accordance with the requirements of Section 404(d) of
the Brookings Project Agreement, to authorize the Proposed Increase, (a) this will
authorize, but not obligate, CMMPA to undertake the actions necessary to contractually
commit itself to the Proposed Increase, and (b) if CMMPA does contractually commit
itself to the Proposed Increase, the Commission (without any further authorizing action
by the Commission) will be obligated in accordance with the terms of the Brookings
Project Agreement to pay its Participant Share of additional Monthly Transmission
Project Costs (as the foregoing terms are defined in the Brookings Project Agreement)
resulting from the Proposed Increase, even if the Commission's representative appointed
in Section 1 of this resolution has voted against the Proposed Increase.
D. Section 4: The appointment of the Commission's Transmission Project Coordinating
Committee representative and the power and authority conferred on the Commission's
representative by Section 1 of this resolution will remain in effect until the Commission
delivers written notice to CMMPA that such appointment has been terminated or
superseded.
44
This Resolution Passed and Adopted this day of , 2013.
John Dietz, Chair
Troy Adams, P.E., General Manager
45
CERTIFICATE
I, Troy Adams, P.E., the General Manager of Elk River Municipal Utilities, do hereby
certify that attached hereto is a true and correct copy of a resolution duly adopted and
representative duly appointed by the Elk River Municipal Utilities Commission at a meeting duly
held on the 17`h day of December, 2013, notice of such meeting having been given in accordance
with law and at which meeting a quorum was present and acting throughout.
I also do hereby certify that such resolution and appointment has not been rescinded or
amended in any way from the date of such adoption and appointment to the date hereof.
IN WITNESS WHEREOF I have hereunto set my hand this 17`h day December, 2013.
Troy Adams, P.E., General Manager
46