{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Total Cost"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Total Cost","index":0,"n_rows":29,"n_cols":32,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Ref w/o CO2",2021,{"$f":"C3+1","v":2022},{"$f":"D3+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"W3+1","v":2042},{"$f":"X3+1","v":2043},{"$f":"Y3+1","v":2044},{"$f":"Z3+1","v":2045},{"$f":"AA3+1","v":2046},{"$f":"AB3+1","v":2047},{"$f":"AC3+1","v":2048},{"$f":"AD3+1","v":2049},2050]
[null,"Opt Ref w/CO2 (High gas)",188366.04813043799,313851.70594497101,443628.71237996034,606979.78088224656,711696.82740137144,835799.86811640521,936329.82502998004,1034905.8068335663,1134243.3703939556,1253708.83694607,1354692.3195491713,1452252.8712036042,1553815.7574921711,1658232.924896278,1789662.1414816845]
[null,"Opt Ref w/CO2 (Base gas)",188317.46762064099,315322.95104026631,444567.26683651184,602770.16876857588,702532.88184376014,800308.89071955276,915191.3012036928,1030863.5802780697,1149176.712037361,1271360.0339273196,1390812.9537283354,1505119.6285095434,1618200.956568049,1726588.3316345394,1833695.3501321136]
[null,"Opt Ref w/CO2 (Low gas)",189481.68445169899,319108.05466691469,444275.35805536236,601767.22040639445,699319.6899789446,788445.8035910551,883735.23775558523,979825.03475464589,1081988.3279029229,1191849.7737715866,1301957.1338724105,1407469.102031549,1509696.9075209831,1607873.7455340736,1703774.3464930654]
[null,"Opt Ref w/o CO2 (High gas)",172953.974976987,300524.90276304085,430397.17965943366,593759.61913826037,699105.52811480092,824100.79049177107,924887.47618778818,1022281.2964943973,1120832.3390155616,1238552.0780535676,1332557.6410109021,1437338.4765566525,1586411.4990244231,1686444.930978793,1778036.1199958683]
[null,"Opt Ref w/o CO2 (Base gas)",172312.335144877,298926.22073422204,429645.9598445039,592304.15805209137,696786.57369605848,820361.74041238765,919604.93275641371,1015794.0493969843,1114350.4649273173,1228785.9508011458,1321651.56545331,1422358.7836702571,1568384.2028491485,1663893.9706864005,1751012.6226268888]
[null,"Opt Ref w/o CO2 (Low gas)",169784.32583594299,294537.2764330706,420659.37513480487,579049.50067612133,676622.6640019404,765844.28794801561,861148.79510154924,957172.94661455241,1059486.359347261,1169345.840164687,1279461.4387919423,1384903.2618717537,1487254.2865930258,1584965.64385923,1680129.0539169796]
[null,"EB2 (Gas Conversion)",188828.60084871901,318454.23538603779,448046.66861270694,611504.34573835006,711443.91988874995,807525.53431855782,906784.0343592118,1001262.1860232982,1093322.4344617247,1271476.0847971127,1403733.7812527816,1530378.8052299239,1654961.362666209,1774507.5641958248,1890379.8198313701]
[null,"EB2 (CC replacement)",189369.97102120501,317327.70909186249,449274.35250628187,607921.42851225613,708332.21314489353,805102.85481542803,901138.31356220646,994689.27592064778,1085972.3694355283,1207301.8466081033,1327718.8902794395,1444485.21522946,1559896.7328436947,1671523.6688351966,1779043.9628625547]
[null,"EB2 (CT replacement)",189014.30552607801,316080.06991084618,447031.0882256949,609313.19516337011,708639.45695468108,805741.10016075044,904932.08854642359,998844.76140193525,1091068.3774222648,1210439.1816198095,1328861.8683013264,1443270.9232913521,1555554.2108191242,1663716.6507162221,1768941.1898727468]
[null,"EB2 (Renewables replacement)",188160.53173474999,316559.19819892506,446744.38092259964,628474.24886324629,757483.90299197531,892411.601752672,1034469.4657874063,1177986.4306332448,1323306.6791833956,1508291.5328317755,1668076.057902734,1821796.0685597933,1971536.5851200391,2115631.5346408458,2255203.6340884166]
[null,"Transition A",190100.01887852,320787.98773673747,454139.12861356942,624959.93741469097,760442.30602640985,872822.95698024298,987335.72323756164,1093658.8770117082,1198278.6758733441,1303881.833152442,1403523.0061482224,1501028.6198299462,1596057.7081673685,1689009.1812996794,1803902.3958300671]
[null,"Transition B",190008.78418415799,325660.22499598621,463842.5926942465,645840.84298070474,775780.61322955054,925961.35032355483,1060216.756404323,1187687.2221916672,1313679.2599083458,1440713.6424983777,1555842.8373204938,1670451.072151823,1783105.8658649798,1894784.0893361745,2023062.0054117634]
[]
[null,"Ref w/CO2"]
[null,"Opt Ref w/CO2 (High gas)",188488.11541840399,315927.03293753299,447177.15723638725,612634.65857074619,734832.02037712443,891355.11213630484,1033733.2489878326,1180122.2267820796,1336522.6668700716,1518064.1359301608,1684990.8872962245,1844484.6100922206,2007318.3299572896,2169003.1093198424,2328472.2963707759]
[null,"Opt Ref w/CO2 (Base gas)",190029.248772472,317591.51475426008,448743.31917171087,606947.23753896565,725793.64199953445,856218.38628062897,990752.07727740624,1130419.5233685777,1276651.9213926259,1429776.8772110152,1583189.0319755767,1733199.5086692204,1883182.8136744648,2029525.0549589896,2176591.3546523619]
[null,"Opt Ref w/CO2 (Low gas)",189481.68445169899,319108.05466691469,444275.35805536236,601767.22040639445,709661.83470434125,821487.65087675781,945854.62417280243,1076573.9994895395,1217373.8640289602,1368675.0692523923,1523096.3715506769,1674113.5146926409,1824791.2005286135,1971601.625511603,2118101.5267372928]
[null,"Opt Ref w/o CO2 (High gas)",172953.974976987,300524.90276304085,430397.17965943366,593759.61913826037,715892.06711261382,873130.79849307647,1015783.5875731402,1161566.9382267573,1317187.8362562147,1497130.2034465231,1659234.1890141878,1827587.6768553033,2041479.0789425853,2202083.2376374337,2354912.5926699727]
[null,"Opt Ref w/o CO2 (Base gas)",172312.335144877,298926.22073422204,429645.9598445039,592304.15805209137,714448.12008048128,871234.37412218016,1013480.8357577436,1159253.1741426645,1314793.4289471537,1494624.1545826078,1656666.2420465183,1824881.2141099419,2038852.113601113,2199629.3803673415,2353358.1891110018]
[null,"Opt Ref w/o CO2 (Low gas)",169784.32583594299,294537.2764330706,420659.37513480487,579049.50067612133,686935.94938168116,798848.61159408826,923240.00637794356,1053925.2478074278,1194816.2624027645,1346106.3415077422,1500545.0472697595,1651513.9161833227,1802322.1761209709,1949126.9760652038,2095912.2188224138]
[null,"EB2 (Gas Conversion)",188828.60084871901,318454.23538603779,448046.66861270694,611504.34573835006,729358.59932786506,858192.22908589861,1000113.9091949972,1143722.6179471097,1293431.6200646674,1506130.4048851,1676459.4222839263,1841888.2496484742,2006385.3812480697,2165226.2482885569,2322784.6213663211]
[null,"EB2 (CC replacement)",189369.97102120501,317327.70909186249,449274.35250628187,607921.42851225613,725231.32718303218,854862.77908760298,994018.27595723164,1136551.0066066808,1285765.473037356,1438623.3996513733,1593755.1902871979,1747216.7877090792,1900755.0517577897,2051222.4412361546,2198905.8874224671]
[null,"EB2 (CT replacement)",189014.30552607801,316080.06991084618,447031.0882256949,609424.8680389974,726139.23889278481,856360.20584803703,998424.29247394146,1141786.6665430903,1291557.3127583649,1447635.4022198606,1606037.239303319,1760675.6292482624,1914707.0052260875,2063852.7291896422,2212139.5356093999]
[null,"EB2 (Renewables replacement)",188160.53173474999,316559.19819892506,446744.38092259964,628474.24886324629,773548.68697754375,937798.27325203153,1116041.6062207271,1300782.7014263163,1491681.5187205495,1697093.7113251977,1877096.173724887,2049904.5951374134,2218133.9392501754,2379346.6531197014,2535528.7371354857]
[null,"Transition A",189588.511263758,320221.20963342016,453937.31802766758,625347.85476785502,777432.34705116751,922826.01700115949,1078197.7566908589,1232052.6011602436,1392844.5568612709,1560156.1558808133,1726587.8597981473,1887064.9048831852,2046572.4353933053,2200752.2927849344,2354166.5116824405]
[null,"Transition B",190723.32199284399,324636.3197924546,463907.92269626458,647346.47805127921,793872.41359650658,975189.33527283231,1148591.3182730684,1319843.09287354,1497210.85248848,1679804.1038275752,1854670.031280647,2024173.1572147834,2192207.753244631,2355364.2954362631,2511753.4894808768]