Spreadsheet: mary_hain__25864__Data_Response_BPA_SP_009
Sheet: 1C Notes

 |  |  | Cell I3 - I7
 |  |  | Total Subscription Sales 8327 aMW
 |  |  | IOU Sales of 1000 aMW
 |  |  | DSI Sales of 1486 aMW
 |  |  | Slice Sales of 2000 aMW
 |  |  | PF Sales = remainder (8327 - 1000 - 1486 - 2000)
 |  |  | Also see | BPA WP-01-BPA-E-58 Table 6-1
 |  |  | Cells G22 - K26
 |  |  | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference
 |  |  | Market | Market | Rem Aug | Rem Aug | Net Augm | Net Augm | LB CRAC | LB CRAC | FB  CRAC | FB  CRAC
 |  |  | Price | Price | Q (aMW) | Q (aMW) | Cost | Cost | Rev Basis | Rev Basis | Rev Basis | Rev Basis
 |  |  |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!H23 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!M23 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!N23 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!O23 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!P23
 |  |  |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!H24 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!M24 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!N24 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!O24 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!P24
 |  |  |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!H25 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!M25 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!N25 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!O25 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!P25
 |  |  |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!H26 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!M26 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!N26 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!O26 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!P26
 |  |  |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!H27 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!M27 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!N27 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!O27 |  | ='[TK_145_S2000_315Mkt_LR0_021001.xls]TK Main'!P27
 |  |  | Cells G34 - K38
 |  |  | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference
 |  |  | Market | Market | Rem Aug | Rem Aug | Net Augm | Net Augm | LB CRAC | LB CRAC | FB  CRAC | FB  CRAC
 |  |  | Price | Price | Q (aMW) | Q (aMW) | Cost | Cost | Rev Basis | Rev Basis | Rev Basis | Rev Basis
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P23
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P24
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P25
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P26
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P27
 |  |  | Cells G34 - K38
 |  |  | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference | Cell | Toolkit Cross Reference
 |  |  | Market | Market | Rem Aug | Rem Aug | Net Augm | Net Augm | LB CRAC | LB CRAC | FB  CRAC | FB  CRAC
 |  |  | Price | Price | Q (aMW) | Q (aMW) | Cost | Cost | Rev Basis | Rev Basis | Rev Basis | Rev Basis
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O23 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P23
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O24 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P24
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O25 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P25
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O26 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P26
 |  |  |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!H27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!M27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!N27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!O27 |  | ='[TK_145_S2000_315Mkt_LR1500_021001.xls]TK Main'!P27