In the original spreadsheet (sent yesterday), cell B97 was inadvertently left
blank.  This error did not affect any of the other values in the spreadsheet.
Attached is a corrected spreadsheet.

Phil Carver
503-378-6874
fax 503-373-7806
Oregon Office of Energy
625 Marion St. NE, Suite 1
Salem, OR 97301-3742