ERMUSR FINANCIALS 09-09-2008FINANCIALS
COMBINED BALANCE SHEET
ELECTRIC INCOME STATEMENT
WATER INCOME STATEMENT
CASH FLOW BY MONTH
ELECTRIC CASH FLOW DETAIL
FINANCIAL INDEX
WATER CASH FLOW DETAIL .............. 6
�7:7'\,7Fli��llx�liNL'1�1�L'i�17►'[9x. �
GRAPH #2 ELECTRIC SALES .............. 8
GRAPH #3 ELECTRIC SALES/CUSTOMER CLASS .............. 9
GRAPH #4 WATER PRODUCTION .............. 10
GRAPH #5 WATER SALES .............. 11
DETAILED ELECTRIC P & L WITH BUDGET INFORMATION....... 12
.............. 13
.............. 14
.............. 15
DETAILED WATER P & L WITH BUDGET INFORMATION.......... 16
.............. 17
.............. 18
PROFIT AND LOSS NARRATIVE .............. 19
COMBINED BALANCE SHEETS
JULY 2008
ASSETS
CURRENT ASSETS
CASH & TEMPORARY INVESTMENTS
ACCOUNTS RECEIVABLE
INVENTORIES
PREPAID ITEMS
CONSTRUCTION IN PROGRESS
TOTAL CURRENT ASSETS
RESTRICTED ASSETS
BOND RESERVE FUND
EMERGENCY RESERVE FUND
UNRESTRICTED RESERVE FUND
TOTAL RESTRICTED ASSETS
FIXED ASSETS
PRODUCTION
LFG PROJECT
TRANSMISSION
DISTRIBUTION
GENERAL
OTHER ASSETS
FIXED ASSETS (COST)
LESS ACCUMULATED DEPRECIATION
TOTAL FIXED ASSETS, NET
TOTAL ASSETS
LIABILITIES AND FUND EQUITY
CURRENT LIABILITIES
ACCOUNTS PAYABLE
SALARIES AND BENEFITS PAYABLE
DUE TO CITY
DUE TO OTHER FUNDS
BONDS PAYABLE -CURRENT PORTION
TOTAL CURRENT LIABILITIES
LONG TERM LIABILITIES
LFG PROJECT
DUE TO COUNTY
BONDS PAYABLE, LESS CURRENT PORTION
TOTAL LONG TERM LIABILITIES
TOTAL LIABILITIES
FUND EQUITY
CAPITAL ACCOUNT CONST COST
CONTRIBUTED CAPITAL
RETAINED EARNINGS
TOTAL FUND EQUITY
ELECTRIC
1,311,711.31
2,464,274.58
1,521,449.83
139, 293.00
1,949,931.98
7,386,660.70
733,400.00
1,233,948.38
WATER
(8,56104)
608,261.36
37,312.12
14,265.96
978,060.58
1,629,338.98
2,630,035.70
1,013,278.70
116, 658.47 135, 493.00
2,084,006.85 3,778,807.40
2,342,563.74
3,921,648.93
453,005.00
29,903,696.42
10,317,275.55
46,938,189,64
(18,972,137.14)
27,966,052.50
134, 843.68
37,571,563.73
1,449,042 05
216,669.88
45,000.00
229,518.35
190,000.00
2,130, 230.28
2, 701, 994.04
9,497,241.34
20,076,587.49
886,279.12
30,460,107.95
(7,647,295.75)
22,812,812,20
130,907.61
28, 351, 866.19
122,843.62
62,377.09
185,220.71
7,853,750.35 7,606,250.00
10,555,744.39 7,606,250.00
12,685,974.67 7,791,470.71
733,400.00
24,152,189.06 20,560,395.47
24,885,589.06 20,560,395.47
TOTAL LIABILITIES & FUND EQUITY 37,571,563.73 28,351,866.18
~ O] fD� Q O� Q N',O Q OJr mM O ¢] I'N 'TIQ OINiQ!N N NOJ�- QIP � NIS
Q T ON N M (pd.N O Ir rr 011e N d IN 'M'N M M NIM M r Q r- T Q NIQ
o� �Dw Q SIM dIN� N "14A
N d (O r M CO Il0 INb (O N M fD (DQ M (OM (D O) 't0 T r'
N -'rn N d N rnl r IQIN MiNI� c0 tp Nb T N (p ��M M f0 OJ tp Q n d'
00 O Nllo N tp .- r h N 0110 M MIO) Q M dM O!Q N Q'ItoNIM'.O N M MIM' O
10'i 066OJ IOJ D7 N'N I(l QININ I� M r '. l0
} o m tD o'NIOI M M rm'M,IM M m h t�t^hl vNilN mild NIM TIS
�_ •- N M lq N N M O r- O O) T T.
d M W 6]Itp O N I MNO tO M N N (p d N u�IN iM
I.M M 10 M' N
N Q'I� tp OJ NSI O) bl Q ! W,(p.r rN Ol M N li tp Ntp INIM M'.T NICD M Q N d',. d
O 'd M O) r MIM'T M N N -.O N O N' N
O J O Tlr O)i Mli 1p N_Ti (p N M N M:r N N m UIIN r0 r TiM Q O N'I� T Ql O). IOl
p N'NN r OIrT'ir T d TMIr IN h M QiN'O T TIQr T MIM,`- O tD'O �n
e -,t0 N NIS r�MISI T O) �.�Id Q Mie -'.I :rlcc; Q rn'd
o iQ. T oIT
ro ollol0oO lN M ooN oT
I
Ooio o o
oo MN Ooo oQoQ oo0w oNom o M .Io ato�
0 aOq MOO O M o d IQr
M
H Q M'.T NIM MIN'N �.OI M NIO W O O O Q r e- N N- d to r to M I D7 Q r QI !M
(per d:Q'Ir IN T �'.<O.N Q Qr to W Ola t0 d O O N M O N N M M T Q toQ, .-
b N Ol M IN�
N M
ININI I�
� O O� O T M O O (O N M Ito N Yl � IMINQ IN M NIM N [p ID71N iM M M IT
Q MtO M O d M M O IN r N M O O N !r �TINIb N N N N O N
N' cW7 OOe tMp d[h TO M M� QNI I M NQ IMN rrOd) aQ-MO�ON ONIOM i. NtO ON'ROO NQ TO
om M ,rtnr ':oTOO
N NO)INN MIT m IQ NIS O N 4J M NIOI QNM I� Q'r. Ir
W O ' I(O (D (O T I drIN Q IN NII
T
N �IMd M MIo M_ r N To M NQ m M vl TQ TI''o m m m.o
' o M.� QIr o N o N MI m�N M o o N 1 MM TiM M N M N
iN m rn N M Ni tn''QIM m Nllo N N N M
O'J rnOJM iNoMN!MO M
O.� N:r MN QT'O N' M W T MIO rIM N T d N TOO tpIMM 'tp O TIO. '. O1
Q T
li o o.
I I I
Io
I IE2
IIL-�cc
{-
�-I -I ll -j --jam ------
-
' � I
c
E.
0 cc m
Io I� m Ic LL
m o ala
W'w d
N Z U a-1 W W
v w U J �_ o.a� Iv >Id �I of d ! W I¢I Idl v avllid
O o>> 061 c N m vlo �IaI E OI vD W ZI Ixl m In W v'o- N W U
WOKO_ mn vl a.Q ln'Io WPI I i._� Wl v,o+ Ioc cIW vU UI`1W ;XZ Z
W m o u� W m w >cU, x W W
c T!2
! ml v n v -
> >>sx m dw �Ood d3ul a�W �I Imly WE- � IH
�' �Iw w o L o a C91� NIS U J v �l.w o w ILIA !� wlw'�I z
a5 m x vo m W IZ
m I
ala dio N 2 m'E' H'FW
w o. to ! ja"!o _910 �'Io -'m 0, ml�'la ° O o'
i
ILu
1
ifl
V V
'.(n (D O1IV (n
IN OjM N M'.
IO
'.M
Ou�iD)I
IQ
Lo (n M1
ILD
(DIO (b (b 101N V V
1(n V.O
I� r
O
MIM N N'
O VIco-V
',M
U�1M .- : (O'M N M M
V��(DV.� M
IM IM O
IIM IO
'�In
O O
M
IN
1V V1N'O SIV MIM V
'M:(n
INj rlO
'r
(D
0),(D IN
O
-
IN
Q
W
r
1
m10 �;M N
M
MM (D I(nIV N
6lIM(DIM IM O N
(n
Ii01
M��0
N
N NIO r
ICO
1 t` (DIM MIN x'10 co
MIM[m
1V
r0 ''J
V
(D Cn
M'OI,O N
I(D1� M M MI
N
r (D D> (D (D 1- (D
M1001MICM
I(n (o<`
r
SIN.
i�
(.C)00I� M
M m N
N
p
'V V
MIM O'I
V
.VIM NIO''1 .VIM.-
1
N
V V
`DSI f,
I�
!c7 = h.IN
1 I I I
I
O O
O'O'O IO OI
'OO
IOIOIOIO' O' O O O
0 'O'0
'O
O O
O 0,I0 CD CD
'O
O O OIIO1010''. O:O O
O Oi0
O
,«In
M
O O10 O
OOO O �
r
Lu
OOO O
N10ICO
0010
CD: IOO
M~
In n
M
."V
NIM
M V O
00,0
M M
M
6
IIfs
V1-
C75'NI=OI M
DIMMVI�
p.
v
1'IN
N NIS,
M'' V.
ItnM
NO>Ni M
N
N m
N
1I
IN
1 N
,M
N N
W
F
N N
'm 101 Vj= V
1V MIN O MjV M N
(D�N IO
SCD
N M
M f O
'V
V_._
u7 O rI�'.O M M
IIIM
V CD,O
O V OV MI
co
M IO.,N .4 CD IIM M
(O'(n0
M
M O�lIn O In 01(O V
V!0
N
O O
co IS rI� N
'M
ImjO O) ' .IN ISI' I( M
j(OiM'O
N
'O m
NI ISI (n
MOO�V,V
Mj0 M
In-
MIM1N
10-
(D
LLJ
'r r
'(nOf�IM
N10 V'. M1
'M
r.M M M (n V OIM M
N NIO V
MIM.
IN
1(n
'V V
M SIV O
V
(D iM (D NM'M IM' (D
IV (D
I�
V d)1� O V
'V,V'
�O
O J
O U7
MIIN II�.(lJ M r SIN M
IT ID
�O O
1�
M i�
1,0
r NL--'(D1M O
MIOI
N
1 1 C
m
I01
HI
'm
>
LU
O
I
US
IU)
10
0
EL +1F-
NIO
o
j
QIP
IO
1
III
IC w NII
jW'
IW
NIw jI
N1�N N
�Iv
l
IW
12iU)o
�.
W
a) 5 Allo �,
I
WI i �j aril
LL
'.
' O
m
r 0
U) m l awls a
cn
C
W
Z 0I NIG Wj CIO WI
LLJ In 110_
W.LLll Q
Z
7
W >
SIN CO N
QI C o11� �I(61
X
',Z Z �,
F
>
c0, C UIU �I
LU Lu o_,LC
(6,Q >F
'� U`
IW
Z
N
XI o1Q
C W 0 X N' N
W X Z
W
m..
Ll
!
I OOL�Iip'WIC1i0 `I
,d'11W IFI
d
of
�1F LU
N
�.
L
01 j',W a.N L j
�,�.0,,
O'
O
aa
�,olo':E olu1Qi
�N
n
n-
^
e
I�
I I
II
I�
1
I
II
I
.III
j
I�
I
i
'I
I I
II
I
I
I II,
II I li'
I I
of
f
QI
, a
I
I II111i11 I
I I
K
2
i
o ,
p
_
¢W
p o
W.. O.
Q W
�
V O
i� 88
88 '
AE Anse
8888
so 8 Am
8888
�z Vim„
8888
8888
8888
x-38
md88
a"� 98s
888
�F Via^
_ e_i88
e8
- ^08
338
$` 3om8
.ee 8
�F
Q4c
� apgws3�a�
o
8 88 e�
8
80888 8888
8
8
8
8 °88888
_ HAHyN
�
888 8,��888§
Syny
8 888888
i 3
`�3�
r:m�<3333a3
=3
m
—�sseom�
—
R8Ao8
-^&nry'm
R
r�rm8=^'d«m
Sm�8�8�?mC
3 88,888,8
888,883388888
8, '�°.
88 8838
3 8888888
8
888888388888
$�
33888 38
8888,88
8
888883388888
8�
088 8838
$
Fn8
—
- 98A „
S
3, 8888,
8
88838888,8
22888 8828
l Nm�e
r ^�F9e88sa�
^s
S$
8.^ 88 88.8
g ^a
^sss a
Rs88888
888.83388 R8
9289988 828
_� _
�aems�r9Ne93
x
�R9888r
9�33g8
3e3;a.m�^maRR
"ms3�
e8n3
3
AR983md3mR
8R
oda
—
e.d:��
38:Cs
mswms
„Rs�m3a
8
3r^=R
$3r"RBdd
3
8838:8383,883
R
A8
A
83:8°88:3°
^
"^,R�
33m;d833e�n3
A
aA
��m�°3r
3�:8R�'8
388"88,03°8"8
8388e°.m8a^„
p 3
6
O
O
p
o
poaE5
� w "
ao
S
nog as"i _ o d8
°O
S�Y"a d"m=
Smi
12
-1. �81
un 2
go
gg
66
as
82 v
�42 -8
1--a-va
4N
GG
vmd�4
mo --
2-281
�;e g
-198,
dw
Ba
2-1
IB
w�w
ipa
H9
11
ELk River Municipal Utilities iwquntNy Electrical Demand
50
45
40
35
C
`o 30
C
E 25
d
® 20
15
�0 Oea
Months
26,000
x
24,000
e
y 22,000
d
V!
20,000
0.
T7
18,000
C
CD
U 18,000
14,000
�a°Je�`J�� ���or PQM\
F
Elk River Municipal Utilities Monthly Energy
Purchases
Month
10, Jc0 S�A �e'- ,o6
,pyo wee pec
PJA 9eQ�e� Oo�o �ooF O�o�F
i
2007
26,000
x
24,000
e
y 22,000
d
V!
20,000
0.
T7
18,000
C
CD
U 18,000
14,000
�a°Je�`J�� ���or PQM\
F
Elk River Municipal Utilities Monthly Energy
Purchases
Month
10, Jc0 S�A �e'- ,o6
,pyo wee pec
PJA 9eQ�e� Oo�o �ooF O�o�F
Elk River Municipal Utilities Monthly Total Electric Load
26,000
24,000
22,000
$2,000,000
3
20,000
18,000
o
0
c
.y
$1,500,000
JI
J
16,000
U)
14,000
2007
$500,000
w
2007
12,000
$0
10,000
F
�,°ec
5 °O°J0
CPO
8,000
Month
yG2
� O
oa
`0�'
�
`Jac1 a�°�` PQi�
)ac
,Jc2 AJyti
°���
PJ
<e�
50Q 0°` �ecc
Month
°eo
Elk River Municipal Utilities Monthly Electric Sales
$2,500,000
$2,000,000
o
0
c
.y
$1,500,000
JI
$1,000,000
U)
2007
$500,000
$0
F
�,°ec
5 °O°J0
CPO
Month
yG2
� O
16,000
14,000
12,000
x
10,000
8,000
v
c 6,000
J
4,000
2,000
0
ELk River Municipal Utilities Monthly Residential, Commerical &
Industrial Loads
c°a� �a� a�or QQ�\ baa °tee �\A AJ4- tea& ooe& c
CP o�acc z°ate
Month
Elk River Municipal Utilities Monthly Residential, Commerical &
Industrial Sales
$1,300,000
$1,100,000
$900,000
o $700,000
0
y $500,000
m
m
N $300,000
$100,000
-$100000
Industrial
i
- ResidentialJ2007
ommerci
caa `Ja ago PQM. �a 'Jc �J� �Jy ea or fir— e� ,oz
Month
+ndustdal
-------
`
2007
n----------
c°a� �a� a�or QQ�\ baa °tee �\A AJ4- tea& ooe& c
CP o�acc z°ate
Month
Elk River Municipal Utilities Monthly Residential, Commerical &
Industrial Sales
$1,300,000
$1,100,000
$900,000
o $700,000
0
y $500,000
m
m
N $300,000
$100,000
-$100000
Industrial
i
- ResidentialJ2007
ommerci
caa `Ja ago PQM. �a 'Jc �J� �Jy ea or fir— e� ,oz
Month
\
i
r \
2007
Elk River Municipal Utilities Monthly Water Pumpage
160
g
140
w _
6
/ \
e
120
_\\
/
c
5
o_
\
\
100
c
4
♦ \
c
\
80
3
/
\
\
A
60
CL
\\
a
2
40
a
1
20
-
2007
0
to
c1 or
c` 2� cm \A
e`
0ec
Oac
o°a� aa`a
o�o�
oe, �a
,acoa
e�0a
P� Q
5a
�yQ C �a� Opo
Month
Month
\
i
r \
2007
Elk River Municipal Utilities Peak Day Pumpage
g
7
w _
6
/ \
_\\
/
c
5
\
c
4
♦ \
c
\
0
3
/
\
\
\\
a
2
1
-
2007
0
0ec
Oac
o°a� aa`a
aNr PQc\ �a� ,Jca �Ja OJa�
oe, �a
1a 0.0
X
P� Q
5a
&°
� O
Month
Elk River Municipal Utilities Monthly Water Sales
160----
1
140
120 -
c 100
80 //00OF
N 6040
ro `�
20
0
�cJae1 �`Jac1
�e P OQ�e CP
5 � O
Month
Elk River Municipal Utilities Monthly Water Sales
$450,000
$400,000
$350,000
m $300,000
o $250,000
H $200,000
m
ui $150,000
$100,000
$50,000
$0
Jac1 Jac1 a�Gr PQM\ �a� Jce ���� Jyti �e� pec �e� pec
)ac Q��� P°A SeQi�� p°moo �o�e� O�oe�
Month
/
/-71
(O N O O (n r 41 N of O (O O M M M O N O O N O O O N
rn C M O c0 O O O N O O N
V O (O N V V N t O (O O CO rn( 0 m N O A O N 0 0 0
OJ OJ
W O N O t0 O O N O O N O O (OZT
0 O
O M (V N O rn O N O N O N N �- O' M O O) (O N O O r
MJ m
N O (V O (V O O O O N Qj O O (p
~
(AO N O O V N rn .N- O M N (AO -I V M m n M O
a s
CO
r p O O N O R 0 N (OBJ
C N m
"l
M N n m N v o N NN
m N
Mrm
t00
m
N
t0 r N o)
O
aN
r
r O O O- m 0 0 0 0 r
r OM1 (00 n.
10 A
N N O 0 0 rn V c0 N O N V O O (O (O O O V' O O MJ
N N
A N fD 0 N O O d' 0 0 0 0 0 (O (p
M
y 0
A rn 9 (O N N m M rn M m N rn m O
M rn M K1 N tp
M M
IL
M
1(J In
0 N
In O) M N N O A N V M
}
M V O
(O V rn V M O OJ N O N M O A N O N O O O O N
rn rn r (O O O M;7'0 0 0 0 4 O
O N to (O Orn p Orn O O o O M
N �
cp rn O O c0 O O N fD r M O r O M 0 N O O M
N N
rn N O O O O O 0 0 0 0 O1 O
M 0
A
w 0
N-0 0
N M MJ N rn o M N M O A OJ M MJ N•
MO
OJ O N O ON M r
cO
r rn W V O O
A O) (D rn �- (D O d' rn rn V r 0
O
rn N— M A O tO M rn
W O
rn� M7 N M � O � n V� � O
O N T O
< a
M7 N -^ tt)
m r O
(p0 tMD
rn (0
0
Q!
M
V rn
rn
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O
000000000
O O O O O O O O
«
O O O O O O O O O O O O O O O O O O O O O O O O O
00
O O O O O O O O o o o 0 0 0 O
O
�f] O rn O A MJ N rn O M O O N p O p O O O O O O V
O O
0 0 0 0 0 0 0 V O O D O O V W
d f
V (O O rn 0 N N MJ C A A O 0 0 0 r
O O
O O O O O O M O M
V V I OJ O N N N a M r r m M (O N O (O O O �
O O
0 0 0 0 0 O M O M (O(1
(V 0
�
M rn N M V •- M � K (O N � (0 V
V V
O A A N N O A N
N
N
!!^^
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 o
O O o O O o 0 0 0 0 0 0 CIO 0
LU C
LU
o 0 0 0 0 0 0 0 0 0 o 0 0 0 o 0 0 0 0 0 0 0 0 0 0
O0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 d
O N h (D O M I�: N co O O) N Co O (V ui O (O 0 O O M
rn
O>
O (O N O O M C' M O O O O N O>
r m N 0 0 c0 O N V A V (O N N m N O (O
N N c0 M O N M N M
r
N N a r M N M N W M rn r mm rn � r
0 0
S O N �- O rn M Cl! O
6
N Ol (V A N
M M
OJ OJ N mm m N
A •- rn l � r. (Np
V
N
N
IN
Q
h N N N N N OA N N V O N N O O N N O O O
O m
N O Co 6 O O� 0 0 0 O 6 6
t�0 (00 (NO (�O
N
�_ N
A 0
V N� N M tp r rn N W m 0 OJ V V O N V O tN OJ O O O
O
N N
O M'l O) M7 O O N 4 A 0 0 0 0 V 1�
G O
N A O N N rn O V N c0 M d' r MJ
r N V rn ap NN M rn M O« Wo A lA p
M M
o O
N rn A rn 0 O1 M
O V N O N r O r N
O
m
m )
M
N H
�- M N r (O NI� V N r Oi M N A (D M
MW M
0
i(> t0 — — A N O rn
C
(+j ((j ^
N
N % i
LWL
� O O O M O O O O( W
M Cl
(O N N N
�/
'Y N
m O)
Ol A M
L.L
V N M V N O h OJ I� C (O A M t0 MJ A rn
M OJ at <
r N (O rn N N
L)
(.)
O MN A N N r r N M N N A A N r r ap W C t0 O1 O r
N
M M [O N rn rn N O
V
w N N
•- V
I. O) O M N O D7
'
W
N
0 O
n O
¢
w K
O
Q
Q
O � W W Z I- O H W Z FN- W
w
¢ U U O
Vl Z U 1- O Q J Z p J O Q J U w'
z H w U H H
U w
N z w w m¢ w W W
0U
w W < U W
0 W O W O W Z
cK ZON wQ wNK zo
Z
W w W W
Z m m
W o <w' op: OQ
ZZI- ZZ O(A
crp we O0(D(DQz 00000U_' HQj
Z
wz w Ow 00 pz>j
cr �- W W W W JO JI- FF J 000:z
z O U(ANNrn Zm
w
=007) Q-1
W MSw
y y }�}� W W W W W
w w w 0 m m w m 0 0 0 0 0 U w z> w
O
>
z z z y�-2opw
W � 0 a ~ N 0 Q¢ W
d
E
w w 0 0 0 3
o
Wooer
wo
inminin(ncnv�cnin(ninQrnmininin=¢zz��¢z
w=Fn - CL
�Wwo
Z
°�°w
o�nzoLL�W?
aaa¢aaa¢aa¢Niaaaaa��000Q�Q
W
W�2z��'F00z0aw�
a c
<nmmrnmmNmmmm�(n0rn0v�N ¢¢NOzw
�t-F- Fit-��rf-r-F-i-�E--Uvai�wF—w
rn0
�O
>DF- w=D�z00a:
v o
O D U U U U U U U U U U U U U U U U J> w a W 0
w z
W 7 F- 0 U w U a 0 z w
a
N O
Q
Z J J J J J J J J J J J J J J J J J= W D w V% O¢ U
W W W W W W W w In y 0 0 0 w�
~
Z
W 7 N T F- W O E — Q¢ K K
N U O m w m z J� U' w w w 0 Uu
uj
� W W W W w w W w W w
W W
()
w
O
Qf
K
Z W F
c
W
0 w
F = U
C-
Z�Z
�ooO nnn-nNNNMMO w
a
aeo veeeveevvvvaeavNNu`�i vii u2i u`('iw
OvvgvvvacY'4 `t `iV `*4YV vegeeav¢
vQ
WoYV`i4gY'd'V VavmQ
E o
�= v v v a e e e v a o vi c e e v v v v v 'a v v v 0
e 0
¢
O o e a e v v v o v o v v 0 O
n0
U v
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 p o 0 0 0 0 0
(n
W o
W.999999999999
in Q
jH(~j(o(o(o(om(oiOom(o(o(o(o iom(o(o(o m G
W(o
W(o ro mm( Gino ro(o (o�m
_
W
F
a
O
d W
?
/-71
.�
�
M M O r
n Q m Q O t(1
O O (O N •- O N m W N N M N O O
N (p O O
n m M O N n
N
(O N (O M r
m M r N m r O
O
O O (O N O O N N (O M M N O O Q
O Q p O Q
N V (O O) O r
W M m O Q '- M M
O M O Q N r M M Q m OD M
w
O O m
Q M Q M m
O M N N N M
d
O N N Cl! N N N N A N O M
'1
m N m O N
0
m
N OJ m m M (O N
(V
r
N
(O Q M r (O Q N M n M
Q O N O
(O Q (D m M N Q
tD
r
N
N O N O n N N O N O
(O n r 166
r (O N V N
A
p
O O O O O O O O O O O O O O O O O
O O O O O
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
p
O O O O O O O O O O O O O O O O O
O O O O O
O1 ON
0 0 0 0 0 0 0 0
Op
O O O O O O O O O O O O O N O O N
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
MN
O O O O O
N O O O O O N
N
ypj
N
O O O O O
t` O O N
O N O
i
n n N
r
N N
M N
N
N
Q d
N
`-
p
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O O O O O
0 0 0 0 0 0 0
O O O O O O O Q
R
O O O O O O O O O O O O O O O O O
O O O O O
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
O M O tP n N O N N n O W Q N O O
M (V tG O N
N m (C M
W m
M
V❑
yl
d
N N O h O M m O M N O
(p0
M
N Q m r N O N M of
m N M N O O Q N m v
n7 f` N (O
r Q OD lf�w
m m r N O M
m (O Q N m n O
I
Q
N m M N
N- n M N O
N- - O CM M N N
N
Q NN N M N N m N
(O
� M (O N
N (O M Q O -
N
Vi
i
m
N
0
0 0 o a o o a o o a o 0 o e e o 0
0 0 0 0 0
o e e o 0 0 0
0 0 0 0 0 0 o a
O O N M m (D M
O O N m m Q n N
N Q m N V m
N O (O (O N (O Q m
m N N N M N M
rQ(ri N(c cpM
N m h N M G'J OJ r
N O (p m O W N m
N
O (D O N O O O M O N N M M N O O Q
M M O r
n Q m Q O t(1
O^
N
(O N (O M r
m M r N m r O
O
O O (O N O O N N (O M M N O O Q
O Q p O Q
N V (O O) O r
W M m O Q '- M M
O M O Q N r M M Q m OD M
w
O O m
Q M Q M m
O M N N N M
d
O N N Cl! N N N N A N O M
'1
m N m O N
0
m
N OJ m m M (O N
m M m Q� r m
M
M� 'o O
N M N c'J 16 N
O Q to N (O N N
pj
f0 (O
p
O O O O O O O O O O O O O O O O O
O O O O O
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
p
O O O O O O O O O O O O O O O O O
O O O O O
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Op
O O O O O O O O O O O O O N O O N
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
O O O O N 0 0 0 0 0 0
O O O O O
N O O O O O N
0 0 0 0 0 0 0
ypj
0 OJ
O O O O N 0 0 0 0 0 (
O O O O O
t` O O N
O N O
0 0 0 0
0 0 0 0 0
n n N
r
N N
M N
N
N
Q d
N
`-
p
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O O O O O
0 0 0 0 0 0 0
O O O O O O O Q
R
O O O O O O O O O O O O O O O O O
O O O O O
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
r O O M O O O M r M O M N O O m
Q t` M M r
N N O n (O N N
N M N O (O N N m
N N O h O M m O M N O
N N M N
Nr MN N
t N N t M N M N
p
Q h O N N O M Q O N M w O
N m M N
N- n M N O
N- - O CM M N N
N
Q NN N M N N m N
N N
(O m
N (O M Q O -
N
Vi
N
N
0
0 0 o a o o a o o a o 0 o e e o 0
0 0 0 0 0
o e e o 0 0 0
0 0 0 0 0 0 o a
N
O m O M (NO O O N N r V N O N O O N
(mO m 0 [n'l N
r On Q N M
O
�
N
O Q O OD N O O n O N W h Ir N 0 0 lD
f` m O M
M (O (O m O N
M O M n W r M r
O N O m n O O M O Q O CO N M O O N
N N M m N Q
Mn M O m m
m f• N N M O N O
n
O a0 O M t` O O r •- r M (O m O O t`
m m O m N
Q N M M O m N N
M O m N ro M M
M
(O m N N N N O h r
m m O �-
O (D N (O M O M
N Q Q Q Q (D (D
N
M n r MWM Q N � r N
O M O m Q
N (D O (O M O
O O O N OD N N
m
N n W r Oi Nn -Ci
OiNOt`N
m (O Oi
M (O (O M
m
O r W (O O N
p)
n co
M
n r
m
op
O Q O O M O O (O m M W MQ O O
O O O N M O O N n N O E M
NOOM
M M O N m
m M m Q N (O N
M- N O N O Q
O m Q w r N N n
M N -. N O M m
rQ (O N N O O (O
O h m
MOONQN
Q N m m o (O o Q
M
R n r N N N m (O O O r
O NM
N N O M M
N
N O Q m w N M N
O m r (O
O> M N N 0-
N O N m N M r O
mQ
(M r Q N
N
r h to
N - N m m
.M- Q
a Q
N
Z J F-
cr
LU
z XUw -w
wO >
z�r m
Q J W Zw(X W
F'0 F-0
W
�(n
a
W Z
m W O a
w�
N
Q?
_ m z
o
X
Ow Oa
wm m
winN z0
wUw
>
in0 L) IL to
N
w> mw¢w
wzZzz 0p(wn
>� �m c�zma
a
nor>�
ccoo��o
Km F" W
( f
z
�F-F- a0,a
f.5 �aw(7
3z
(D� m0mz
F-aaoo di (9
w� w a
-6
w�
w J2Z0
W W` Q63. W zZo wm�y
U
IZ-d' Z� W 7z
�yN W K� W
a.
m p 7 m K 4, U a m p
m m z
(n W , O m
(rm m w w w o w
wIL W Of Qwa w=av
m
w��—im m
(~i�v=iwuuu»
wz�=�
Jz�
�LLOZm
w00000000
a�az��o00 0w00=D,m
w>0O�Noz
m
7CPP MLLQg
LL<LLw
wwd' H W W NO
WF -F -HF -FF -F -
wLLaZwao2F-F-N
J O_ o Z JU m O 22r. a J F-
J J J JJ
K♦- H
ag
♦Y
U
a m
a
o
x
w
w
W
O
y OyyOuO
aOQ
m N Nmm
mm mmm
mDmmm
NoNNNN
a
UNNNuah
N N
Za
<66666666
J N N N N O
F-
m N m m m m o
Z N N N (m0 h h N N
Qoo 0 0 0 00 00 0 0 0 000o F-
LLC o O o
OOOOOOF-
wOOOOOOOO
m�
Of G zo m m ro smmm (o (s io (o is mo
❑N G tom
Elf io (o w io
zw
Nr
U)
U
X
J
❑
W
13
M O r
N M N Q` rN- MM Q O O W W O N N O O O M O W O W r N r r M M O r 0 0 0 N M O 0 0 r 0 0 O Q O M N M M O M W O
O O W O M M r Q O M r MW r M
N O N N O N M 6 to r r (O �O O N 0 0 0 W O r 0 0 Qi O O (D M M N M Q m 6
O O O Q Q M N O M M M M N N O M r M W M r W Q W M O O W W
M M O Q O Cl! M r r W Cl! O O O N O O Cl! r r N O O W O .-
M
M Q. -M SON r N m NN (^ M a NO rM r MN O ON
OMMMONMVQ NN N" O'O O O O O r O O 0 0 0 Q
O O O Q O O O O O O O O W O O O Q MO Nr Or WO OOW M M N N
OWMNWOOrN OO OO OrOOO-O OM QMOrM OWrM
N O r NNO MM M O O
OONONQOO OO OQOM.
O O Q O
O O O r r N Q W Cl! ? Q O N O W r O i0 r Q W M 0 r W Q N
Q O m V Q O N N V rN NMNNNN NN OQ- MN w
O M M M O O O N N NN O O O N O O O r 0 0 0 W W M O M Q O O W M
N Q N Q W N 00 O O O O O O O O N O O N O W O Q O O O N r W M O W W
M W Q O Q Q N r OJ w r r O Q O O r 0 0 0 O O O Q O O. O Q 0. O W r r 0.
W W M O M r Q M Q Q r r W co O O �- W O r N W O W O O O a M W
W W O O r Orr W O O M M rO r N r W W N O O O W M �-
O) Q �fl t0 IA O 1p N N N M M O N M m N w N N N O co O M c7 IZ M
N M Q M M W M W O M M N M O N-
0 0 0 0 0 0 0 0 0 O O O O O O O O O O O O O O O O O O O 0 0 0 0 0 0 O O O O
0 0 0 0 0 0 0 0 0 O O O O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O
0 0 0 0 0 0 0 0 0 O O O O O O O O O O O O O O O O O O O 0 0 0 0 0 0 M 0 0 0
0 0 0 0 0 0 0 0 0 O O W W O O O O O O O O 0 0 0 0 0 0 0 0 0 0
ON O O O O O O O O O O O O O O O O O O 0 0 0 0 0 M O N Yl
N O o ON 0i N N O O V N N r r O � O S W M M N M N O N r N r !�
M O M r Q O O O W O O r r N r O O M O
N M
0 0 0 0 0 0 0 0 0 O O O O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O60&0 O O O O
0 0 0 0 0 0 0 0 0 O O O 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 r W r N Q N O cq O O Q Q O^ O O O O W O O O O O O O W W W O M M W O O M M
Q 7 O O W M M M W N N W O O O r M O Q N r m O O O
N N O- N W W m O O O M W V N M� r� O N N
O O O N N N M Q O N
0 0 o e o o a e a o 0 0 0 0 0 0 0 o 0 o a o a o 0 o a s a o 0 0 0 0 0 o a o
r. V 1� M N O M N O O O O O O m O O O O O O O Q O m O M N N O O M O 00 O w 00
M- r N Q N r r M W W O O O O O M Co � O O- O M O �- W r O r W r Q r- Q
Q M O M O O Q O O O O 00 ON O O- O O Q Q Q O Q O M O N
Q
M Q r r r Q M 0 0 W W mm O O O O O W O M O O M O O O N N O O O O N- M
N WO r O r r O O W W M M O W M O O M O r O O r O N O O M M O r N" O M
O O M O O W r N
mm O O W O O W O N O O M O M O O M O O O M M O N N m M
O Q O N O W O O O O O O M O W M N r M M O O O
N Q M N M N N N MM M M W r N O N N N O (d r M M W W O M
O N Q N M O M Q N N N Q Q Q Q M O L0 Q O M M O O Q •- O Q
r M M M O O O mm O N M O M mm" N W M
N r r O Q N O Q mm mm O O W O O Q O M O O M O M OW N O O M N M M O M O
Q O r M N r O O M W W N N O O O O Q O r 0 0 0 0 •- O r W M O O M M O r O
N " N O r 0O O N MN WO Ow N M O W r M O O mm W W O Q
O M M M r M N N M O O Q Q Q Q M O N N r NO Q O M M Om
N W N O O O O O O M O N W O N Q M -
O W
N r r N N
Ow U7 Z FU_' Z OZ J U
ONU d' J d Z 0 W D W LL zo000 O li
p z m j w y (D z a O m z of z o w w M w 0 af X L N Z z
ZF LL'KOZ p Z m LLa)MO w' Otq 04- Uw7 W F w0
= r w z W O m O W O w F Z it O z� w N z a r
0 t� W 00X - O ZLnOx 41 mwwa w0 W Fw OU' x a
(7 J Z O O O w p (� w p O } LL} O y M Z Z p X w t X N U V U U z W
F1 W JN W c Zw J z UZ-QF-QI-Z�ooF zw wa Uaaw wLL 0(n
W 7 W wRp'2Z� W OZ Z� m wwoo UcdUOaF C) W OD'X Zxw W OF LLtnJU
w w 0 > z� m p w p IL m w a w- w z r � w a (D a Q U U0 Z� 'o ),-f a�
22 W Z F U O 7 W
W O O O O W O O a w U z w a W z p LL LL 0 2 0 �N-.. z w Z¢ W� U 2 O m U w x w Q
Z U U U U U z Z a 0 w w X N U O z w a= Q m 0= w w w F- W O U y K W a LL m
WF'FFOQ F-FIQ U W Q F-, W O w o o g J W 5O MF F da Z W 07NZ) W CLQ W LL F
p_222>M22I-z Io W zy Ur 00 OF wFONNQO? OO D2 C)L) i mF OJ
X H � w Z O p °�
W z w a w w H z U >
W ����mrnrnmi Qct0 x�Z x<2 nm<o c m"mmmO aNnvin <oU ~oo'N
Zv°'i uMi u°'i uMi v°'i uMi u°'i�Q F.op Wm¢ Wmmm T -PT T mmOP mQ �9 T TC m amT rn
U ZMimMiuMiMiMi uMiMi 0 Q u°'i0 U) 0 Ou°'i ONO u°'i vMiMiO u°'i Om Mi u°'i 00 W m m rnrn m0 U""NN
Lu OOOo 0000'- W O �- W O F w 0000000000 O O O OF 000000E 0000
F Zoo io co iommco co W �<o W G Gco co �o io co m G zo i; G zo m FO is mem ZG
W
H
W
2 0 ? O U
14
r N N N N Q n Q c N M r W r a O O W W M M
W N N O� O M W T N O�
O
M M O T W M N M Ol Q O W O N r 0 W O O o W Q y
noirai Qoi o� vir coo on wmrio olo of of
W N M N r N O O n M •- Q M n W N W N W
N I MN O M M T N W M Q n W W N M Q M m tQ+f
!� N(V WO N m - Q MN n
W M M c0 r N W M > C0 m A
m m
M N M r Q Q W r
W 0 ;: O O oINIO
M O
Of Q V T M M o r o W O i(J M W r W O M
O N r t? m m Q 0 N O M M m M O N O r
�cov W -r M�ov o �n ��raroa
Q M M W •- W M r M N M
W
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
. . . . . . . . . . . . . . . . . . . . . . .
O O O O N W W O O O N O O O O O O O O O Q
M M O O O M M W O O O N O O O O O O O O O N
Q7 O n N N N O m
0 0 0 0 0 0 0 0 0 0 O O O O O O O O O O O O
0 0 0 0 0 p 0 0 0 0 0 0 0 0 0 0 0 0
0 0 W W W W 6 O 6 m 6 O O Ih Q r V O W Q O 0) X 0 0 W
Q W W W N W O O O Q Q W N W O n N O
N N M Q M O> Q W N n (O N M W N M N
-M ui � , ri of
0 0 0 o e o 0 0 0 0 0 0 0 0 0 0 o a o 0 0 0 0
N W n W M W M W N 0 0 •- Q r 0 M O O Q Q r 0 0
(O OJ OJ O N tD N m N O I� n C] O tp til M M I� O O W
r r N
n W n M W W N M N O r m N O O M W Q W O W
M O O r M Q O M Q On N N O n O W M N� O M
tD O 00 N C'l M Q r N 0 W m W O M N N M W O Q
Q M r N OI N n m W N W Q Q m W W O O N N
N N O Q (V 4,6 m Q r Q
0
W W O Q O n Q M Q O W V O O Vl I[l O N V O O W
W O n NM n Qw MM
N O W M OI M M 0N W N W- W
.1
a
M z
m
< W J W<
U } Q W W_
a Q LL
a H Z
LL
0 w ¢ Q a a M Z LL
O�a0a0 a0 O OWO
LL U a . U M H z a z
Y � w W H
m
LU w M 0 0 LL W
U
w � a a O Z r o w m¢ z
NLL a¢M � w�' wO U w Z M aay aw
¢wa
w�mwo -
U) P p:mmwOMMOZZOIOiwonw OU
x
-I-
J¢ z� ZD7 7 W W �O W O�W<OH-Wmmw
U
W
Z
K
U Q
A
N M V tOD (D (ND (MO (QO (WO (WD tmD �� m O O O O O O N Q
N N N N N N N N N N N N N N M M M M M M M
w
m rn m rn rn m m rn rn rn rn m m m rn m m m rn m rn Q
O O
Q
O O O O O O O O O O O O O O O O O O O r
N N N N N N N N N N N N N N N N N N N N N Q
F
O
m
909 m m m m m m m m m m rn.
0 0 9 0 09 0 9 0 09 0 0 0 0 09 0 9 0 0 0 0
99999999999999999991.
N
10 iO c0 �D �D [p <O tp tD tD tD (O (O (O (O tD t0 tD tD (O t0
w
b
N
N
n
O
A
N
N
O
of
15,
m
m
W
A
O
O
N
�
M
W
Q
L
d
n
O
j
N
J
H
O
V
U
c
N
r
O
C
�
C
U
O
�
U
O
�p
N
11
N
m>
v
0
N
K
C
Q
r
y
u:
n
>`
n
c
m
O
C�
O
C�
�
15,
M O M O^ O O^ V O O (O n N a V M O O D o o c7 m N m V m N V
cp W V O O O W O OmOO N w N m m 000 in r (O m inn c"lmm
0 O MNO N O N O N am N Mu 4 6 6 m 000 NN O 4 6 m 0 cel 6O
~ M r s m m O O m N O W O N M M O O ( N m c O O V N M n
M (D v m tp Q O O O CO .-- m O N N Cl! M M
N O V V r n M M N c00 . r4 C N N N N N of
O O N
aN N N M M
ONI M N O O O V O V O O V a N 0 W O O O V O N m (mp r N 0
fp O O cp r 0 0 0 r 0 Ih 0 0 0 N O N N O O O O
U p n N m n n M m 0 CO c0 M M O O N n N (D N M O n N
N O M n 0 m m V O cp n A O O O N N M '- r
R � V � � m N N O O c'i r
CO nN N O r
A
d �
}
C W M 0 0 0 N O N O O O 0 0 0 m 0 M M O
W M O q O y O O O O N tp n 0^ m N 0
O O O M O M O m cl1 N O N N O O9 to 0 O O O^ O
O m O h d' OJ O O O 0 0 0 cG cG (p m N of of O
N W r0 r n m N W O <D V o' (O m N A
C N IQ (0 N lO w O V N O r N e -
C N v M In 0 - O N N N m M m cn m c' O n
d
x N N N N y
r v
O O O O O O O O O 0 0 0 0 0 0 0 O O O O O O O O 0 0 0 0 0 0 0
O O O 0 0 0 O O O 0 0 0 0 0 0 0 O O O O O O O O 0 0 0 0 0 0 0
O O O O O O O r O r 0 0 0 0 0 0 0 r A 0 0 0 0 0 0 0 0 0 0 0 0 0
d~ O O M M O O O N M M O O O O O 0 0 0 0 0 0
of -CLM O O O tt) N 0 0 0 N cl] O
� h N M M O O N N r N N O O f�J � V O ill I� r
N
vJ
O O O O O O O O O 0 0 0 0 0 0 0 O O O O O O O O 0 0 0 0 0 0 0
W C O O O O O O O O O 0 0 0 0 0 0 0 O O O O O O O O 0 0 0 0 0 0 0
L d O v- O O O N O OJ O N O N O 00 n A O O co N O N m V O (V W W O
M O c0 st M m Of N W m M N N N V
�n in
V C V V
o° o° o o° o° o° o° a e o e
J d N O N O O O M O M O N O m M O M O O O O O N r 0 d' O M m N cp O
N O O M 0 Q 6 6 cli O c0 O O N cD m O n O O 0 6 O O O N6 N6 ma ¢o vl O CJ N NO O O N t0 4 N O m M (h O
L.L d M N m O O O N O N O O O m (O O h (D t0 O O O N O N V M O �- •- u� O
M m
666 N O rlJ O 4
L o� ooi of ror o4vi ai oo� � 16000 rio ci rio
N ilJ C N N O M r M
N N N O n r N
0 m M r n OJ
W M O O cl m M M V m O N N
N F n O O t� N O r b t0 0 o M C of V ¢J M N M
d d
N } }
W V
LL C O �- O O O
m
M O M O O O O O V O O V O O cD Q y O O O c0 O (D cp M cp m N (O O
IL M M U c0 W m V Q N (O OJ N O N N
N C1 N m N cn O C V of of O n N m
N N V cD
J N N M M
W
N
m
w z
a w w z
LL w p LL z a
O 0 z O
0 U O W mw F- 0
O w Z Z W W W m F w w
U p W W w, U U U 7 p m 0 w O
Waf
z w ow o r of m w Z w w g O m Z a
Z LU uip p p W Z LL UJ O }LL LL X 0) N
p w p p w O J Q O ZO N LL W F Z W 7 0 CL Z X Z
d j U Q Q w U Q a Z 0 F p Z Z U< X U p w w p H
M00 0, W O 00 L U W Ow O j FO H f Z W W W W Z
Z !- Z W W Of Z Q w. W' m W U z Q W' W Z Z d LL MS U O N O Q LL LL ca O
a 3 w- 0 j w w Q w W U O m w' d W LL F Q x O w' > > w z 0 0 0 a
N $ w= O O Lu w � i 3 Z o o~ Q zLU < i W Q w W W U 3 0 IL a s w U U z
Rx <ZLL W W 7Q__O d baa ZrOOW CL w -w
Lb ¢ Koo (D a w0 3: Z) >/n03��U3 K ( x-00 Oi�w LU W 000220
W w Z w K m W x Z w H w (n
w F- x Ww Of x F F- x U >r> Z
ZZ QD� J Ort m O Q O r fn W M V V O R O 3 O N M O o 0 NN J CL x 0 z^ N N N
v C vva W?TQ ���LL 6Q F�mm�mloQ Q W��Q onnQ W rD F- CLrr rnn r
y' V o o o o o o o 0 0 0 0 0 D o o a o o 0 0 0 0 0 0
In ¢ �W Lu Wmm LU W�mmmm� yLU LU Uj wWw d��mmmm�
d d~~ H Q I- d~ H Q
? OCO O w a
O
I (o
d. A M r N N Q O Q O N O N N O M M M M M M O O O N d N W O d O O N N N
.- .- O O O M O M W O W O O W N d
16� 66 r N
N W Q Q W W d Q N N N N N M O W N N
O V M r W d O N N N N T ONi N N M N r` W N CJ
cu Nn
N W Q N d O M 0 N N Q W O
10 0 tG O Ol h O O M O N> W N O M M (D (D (p (O O
00
d W N N N W M M d M N d O d NyM M N N N W N N N
0 M N O N !� N M r` N d Q m M w N a O N N W N d
N N W NO d d N N N M M
� � r
d
N N N N M r r N O dQ C W W O O O O O O W M N N 00 M N N
M Ol W W M M O O O O o M m N O0 .- N N
N W V N Mw d m N !� N Q N N N N N M M N MV
Q M d M N N
pW NMN`"N „'dNQN N MM ^^
0 O 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O 0 0 0 0 0 0 0 0 0 O O O O O
O 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O 0 0 0 0 0 0 0 0 0 O O O O O
O O 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O d Q O O O d M o o O O O O 0 0 0
N F O 0 0 0 0 0 0 0 0 0 0 0 0 O O N N N N N N N M N 0 0 0
O O On O O N O O O O Cl! N M M N � N N N0 O N
VJ
W O 0 0000080
0 0 0 0 0 O O 00 O O 0 0 0 0 0 0 0 0 0 00 O O O
c 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 0 0 0 0 0 0
h T Oi f7 Cli O O O O O N O
M M
Q d d M M N N O
N N N Q d N O W N N 0 0 W W W W N N N N
N N d M N N r r N N N
r
a a o o a o 0 o a o 0 0 o e e o e o 0 o e o e o e o o v o e o o a a o
Jy M (W') r m (NO O N a (Wp V M N N M tM0 (Mp V O d d 0 0 0 0 M M O O O O M
Q
N M d O N N N N N O O O O O O d •- W N W O O N N
O r` A OO O Ow M N M •- O O M Q h
N O t0 O N Q7 0 h N M M N Ul N d d Q d O O O O O O M C Y. m. r O O W Q O
L O 0 W NN N N d Q M !� N! M N N
00 O W- M W �- M Q W N N N !� n O O Yl N O N M .- (p M M
N f N N N Q N N N O d d o o NQ V N M h M M N
G m N
N ? i
W �
> y
IL d r N O N d N M N N M N 1� O M N N r n W W O O O O O M N N N O O N N
N N N N M CJ O O O O O N N Q C> 66 N I�
Cl! !- N Q N d N M M W
N N fV d 6 N N
J
W
y ra'0
W 0 K U Zoo
W O W Z �= w C7 g Z O
m W Q -- j UU) w U' Z O �X�
W F w r Z Z Z W y Z m K W W r
z_a_>cwi2,(I w x� w w o o w U�w
a a W w- W W i Z W W X Q 0 X M d W M W W U
2 a N z= w r w a M M M M o 0 o W w o¢ o
X, w� — a z a X 3 w z U M M M M O O O W Z O a
N x X, d' 0— O W x X O 2 w 0 W � (n O d' � .- � � N N N d QQ Z a o r
w W x0() W W X' W<MZ Z Z Z m W ZZ22ZZZ X Kw X W
20
2 W 3 J 3 w 2 U x 3 w a w w O ¢ O X zp a O O O OQQ O ¢ O a O (r.� W Z
d C W LL§ W m Jww W Q�aJQm Q.KZ WUw y W W W NNNNNNN F- SHO W?�-Oi
M Q. W OxOXJOc <U)U)KX W X0 (n W Z wa aMl F- F- ¢ QZ_ U m
U W Zwwwwgw W W OOZwr W w0 ZOO XX XrKKKKKd'K K UJ P: v%JOr
N u r¢rarn�¢ty.-N¢XW C7 w0 Ww¢ Wr WO�������a >a< ZONA
a rwZ ��323?23Z> (.9�° z2< XOW LU �7Uaaaaaaa� moa 0
F
'D Z a w w W af Z ae Z w O O
m W D m N N N N N M a Z) >a Z W a Z Q N M Q N W !� N M r Z O 0 U O
C d d � 0 0 N N M d M M M� Q M> O N O M N N N N N N N N O O Z M o <p
d C C WQ �n�����nrM-nn�nQ UIQ �nQ Wrr Wnr�rN--��nn¢ Q° g xmrnm
E O r oOimMM(0+>c0i roioo0co,' 0�1- UOQ0 Qv0 rvr 0Nmm�NmmNF" xmr Wo0o
n u U Z o 0 0 0 0 0 0 0 0 0 0 0� o U o W o 0 O o 0 0 0 0 0 0 0 0 a o 0 o 0 0
ayxd Wmm�m�m(Nommmmm W� wm �m Wmmmmmmmm Om �mmm
W
r a a r
CL o ? o zz v
a` W
I'7
O 1� O M M R V M O O M O N I� r M O O O O d d tD M M O O O N N 10
16 O d M N' d N N O M O O V O O
N
O C4 vi P. N ap cl b O t0 V M M ....
<6 N O M M ID
a N N
I
I� NW
A Q O N N 6 N N M O M C d' O C N O O O Ih r.:N M O -4O O p
U d' M N M W N O d n O M d O M O N M O O O O pp y
y 0 M dm M N ID R O N O N M <D N- M N M ClO O w w
d
}
� O O O M M M
uj ui uj
O N O M ID ID d M O M M M N O O M c M O M
'y M v GM; M �- I� r n V M N N M M N N N N O C'l DOj pOj
E N d" O IV N r N r.:!� M d N r d V d
A O 0 0 0 0 0 0 0 0 a 0 0 0 0 0 0 a 0 0 0 0 0 0 0 0 0 0 O O O O O
O 0 0 0 a 0 0 0 0 0 0 0 0 0 0 0 0 o a 0 0 0 0 0 0 0 0 O O O O O
O O O O O O O O O O O O N M (O a 0 0 0 0 0 0 0 a
N F O N 0 0 0 0 0 0 O M N 0 0 0 0 0 0 C 0 0 0 0 0 N O O M
O M O O N 0 0 0 O N 0 0 0 0 0 O N O O N 0 0 0 0 d d d
pp r
M N
N
``^^ N
VJ
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 O O p O O
w C 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 O O p p p
N 0 0 0 N 0 w 0 0 0 0 O O p p r
r � IOD � O N M IdD r W N N N O O N
,J V N N N M N M ': W
N
N N ry
J y (D ID O O O N O N 0 0 0 0 O ID N M N O N O M M N M N O d O O O O
00 M M
Q ? tND O d N C O V O
MV I[ N( V d O dM—I�f r M m O N O O N N
11 e
M O V— N N Ow O
M N Ih O C of N fV O C N M O d N O O N W 0) N O N O O N 6
A 0 M M M M M N M
N H Cl! h O M t� O NM ID (6 M a N N ID
N O O V N ID Ip (D r r (D d ? N
M M t0 r tM IO .- N N I� V IO M M
N73
N n
N N Nm m
.N..
n/ } }
w U
> y
IL d M O O N O O O O 0 0 I� M tD N N O O O O M d 0 t0 0 0 o O O a d n
v ooaiv �iMoroo rriro o00o tD o doo 00 cD Ic r
1� n N N M rO O N N ID c7 d I� O O d M
O� O cD M d V N M I� N N M M N fD t0 h
Y U S M
J N N r
W
Z LL y Z W
O
M w 0 0 g w ¢ w
Z Z F- Q d LU = Q
w 0 D a Z LL N
O O x a W O O a}< z O 'Lu) O K
UZ w2 F 05 wUQo a O (7 wF- (7
W W LL N N O w U LL LL Y O� d W H x Q O
OF W Zy L}) 0002Z -a,0 w W JZ Z
E Z LL O d Q w W F W W W W 45 D O F O Z W J a w w
Z x o ° a w w a w W U H 2 W 2 2 W Q Q W Z Z Z n x o6 W O °° Lij m Z
M (n Q Z a O W a U LL Z a } N O y O ) O p Q W a 5 Z w O W O> O F y
N U Z W UI Q W twi�Q W � U) F F»�f OLLO W Ow a'OU �i-H W Lu wZ a
N Q .j U) H O J co J Q_> w W U J U H Q 0 H (n !D (/� F w
m Oo W Z Z w w Q
d U CO ] Q w P to
O U 7 N N M N O �- N M O I� M N M N M V N h O W M a >Q Q U)
C Q U �— O O N M d N ID Ip (p O ID (D tD M M O O O O O O N Q H M O > O
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 M
N C C a' Q M M M M M M M M M M M M M M M M M M M M M M M 'i,
Q z M Q J
E C W o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o r Z m F-
°� u V20
2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O a 0 0 0 o o o o o o� 0 O H
Q N O m INO IND IND "N IND IND IND IND tND IND m N IND tN0 INO CND IND N N (ND IND IND IND
W
O
d
Cl)
O a w
x�U ¢ O a
a`
m
PROFIT AND LOSS NARRATIVE
July 2008
Electric P&L
The Operating Revenue is up 3% over the prior year. This is due to the large industrial
sales with the data centers. They are 250% over last year. Residential and commercial
sales are down this month from a year ago, 13% and 4%, respectively. Year to date
operating revenues are 56% of budget, which happens to be exactly where we were last
year at this time. The data centers are definitely picking up "the slack", however we are
still remaining conservative in our projections for year end and anticipate revenues will
be under budget approximately $100,000.
Other revenues are still down YTD from 2007, and are up slightly for the month due to
the capital equipment refund of sales tax reflected in the Miscellaneous Revenue
category. The capital equipment refund was for $148,000 and a portion had been set up
as a receivable, $40,000, with the remaining $108,000 posted to Miscellaneous Revenue.
Also reflected in this Miscellaneous Revenue category is a decrease to revenue for an
error discovered in the billing setup for our large data center customers. The amounts for
sales tax were being posted to a revenue account instead of the liability account. The
current year was corrected to the appropriate revenue accounts for the first 6 months of
2008. There were six months in 2007 that the error affected, amounting to $29,000 that is
accounted for here as a reduction to revenue. Connection Fees continue to be down.
Purchased power is pretty consistent with the prior year and continues to be the largest
operating expense variance over last year, up 26% year to date. The Other Operating
Expense and Landfill categories are consistent with the prior year. Distribution and
Maintenance expenses have the largest increases again as there is more work being done
on the upkeep and repair of our infrastructure. Overall, the expenses are at 56% of budget
and the linear benchmark would be 58%.
Water P&L
Water Sales are up this month as compared to the prior months, and yet is still down from
last year for the month and year to date numbers. We are still anticipating that we will be
under budget for the year. Connection Fees continue to be down.
The maintenance categories of the expense budget are at 49% of total budget, but slightly
ahead of last year. Overall, expenses are pretty consistent with last year. Total expenses
are at 57% of budget, and the linear benchmark would be 58%.
Iq