{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["CO2"],"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":"CO2","index":0,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"CO2 (Tons)"]
[]
[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]
[null,"Opt Ref w/CO2 (High gas)",0.31508429555485062,0.19751916590921748,0.53947842100807697,0.33106111928780546,0.21417369750230719,0.14063751591140528,8.0231644602851371E-2,6.4655568991853318E-2,5.7072116853360444E-2,5.5171117617107912E-2,5.4451764574847239E-2,5.1290313136456267E-2,4.9249729506109952E-2,4.5259816789724239E-2,0.99374341762566032]
[null,"Opt Ref w/CO2 (Base gas)",0.27214777306830562,0.20092493870379624,0.53027076458280298,0.28949952315507299,0.19293879588451501,8.3642318296722862E-2,0.74298171804393132,0.76309585279165604,0.78224042217930556,0.77426140798036536,0.77872342583992327,0.77640797872446221,0.78888332907371761,0.78882983839730381,0.72962533379144923]
[null,"Opt Ref w/CO2 (Low gas)",0.29557970315657422,0.19918972195316476,0.47221433935845114,0.15972510336198065,0.3996878762798739,0.10969853943244001,0.28495618023843217,0.34858469362589117,0.47669856968897217,0.56231771343409886,0.62290651760994775,0.65259454870282263,0.61182945613822237,0.61689522811982878,0.61454442076517946]
[null,"Opt Ref w/o CO2 (High gas)",0.28987769616276571,0.18840007790373203,0.57340934951378131,0.35137146627577698,0.21908571421823286,0.1328717715758656,7.9204935717922642E-2,6.6790338594704735E-2,5.7037283604888023E-2,5.5116554226069203E-2,4.4905925407331959E-2,5.1891659241344201E-2,5.2567547097759681E-2,5.0589937627291248E-2,4.8792438900203683E-2]
[null,"Opt Ref w/o CO2 (Base gas)",0.28528296935164899,0.2327659840383739,0.54391553588369956,0.28242429322905116,0.20302522912423626,8.6338491578887844E-2,5.9174785742983071E-2,5.2989941306803678E-2,5.0833503054989793E-2,4.7767229068546357E-2,4.4975623727087521E-2,4.4128732815682303E-2,4.926512856415477E-2,5.1716894730142515E-2,4.5288537423625264E-2]
[null,"Opt Ref w/o CO2 (Low gas)",0.29709916952408988,0.20542597514539052,0.45685569126105741,0.18892110288041208,0.40915247867374493,0.1087450451883909,0.28392016800455055,0.34359517832210273,0.48156617401806745,0.56484413595102467,0.62363221375879108,0.65238790536791147,0.61135736576243471,0.61340932398405679,0.61261496417944883]
[null,"EB2 (Gas Conversion)",0.29690586685211739,0.21451477015975051,0.46346692148119173,0.27540794245143041,0.2067802732696844,9.9357800566446053E-2,6.7142350442734866E-2,6.3599649700467831E-2,5.9936036150712857E-2,0.99208931250795573,1,0.99298471868635441,1,1,1]
[null,"EB2 (CC replacement)",0.28202459300365568,0.22649470240948399,0.4736490967791338,0.25620916086107604,0.20456537412810472,9.0862060845212866E-2,6.9037681439743537E-2,5.5784716001304746E-2,5.7104681135437874E-2,0.71811130197062756,0.72357055942512094,0.72200326656178393,0.73569068876992905,0.73757598904300847,0.73096587791675949]
[null,"EB2 (CT replacement)",0.2787598361883532,0.21274802796156,0.44559698001527492,0.24785872140795095,0.19977040569359805,8.1737882072619672E-2,7.3456772714525553E-2,5.7533219981145023E-2,5.0912089485743328E-2,0.85838668831943732,0.87722729124236254,0.90182377939632119,0.8865087408310528,0.90306141872056389,0.91377294598674585]
[null,"EB2 (Renewables replacement)",0.28110839890986983,0.21302952458212565,0.49211628478879499,0.2795011513144815,0.19674994386257316,9.0440389511200703E-2,6.2666648973515482E-2,5.8132412029818004E-2,4.7865227214867634E-2,0.94278653934890522,0.95131966266826318,0.96064405952655618,0.95485411232756012,0.96130597356419445,0.96581970607656553]
[null,"Transition A",0.28332520483448165,0.21286667476739518,0.50190438928545855,0.22329202398544901,0.19524444391130191,0.10049342858961208,8.5279488433402828E-2,5.6777795783079843E-2,4.7212776858452155E-2,4.4813057098077924E-2,4.7983337576374741E-2,4.7151581593686376E-2,4.7793384037678188E-2,4.4870834394093673E-2,0.73040960202343352]
[null,"Transition B",0.29516599106798347,0.21085603386593443,0.39735372600361085,0.254263468768398,0.20368775614876367,9.4930171007827413E-2,7.046263834221056E-2,5.3100080054257925E-2,5.0996384928716942E-2,4.7929859542069742E-2,4.4817559826883957E-2,4.8868839103869632E-2,5.1457265147657805E-2,5.271583821283099E-2,0.83804197536243197]
[]
[null,"Ref w/CO2"]
[null,"Opt Ref w/CO2 (High gas)",0.31970253757702116,0.22537785004967237,0.53650236684018282,0.3245716965933686,0.26687099669042769,0.39990166274185335,0.59394162662296335,0.85974626917324337,0.93696841188263746,0.96936413728360493,0.9584739959903259,1,1,0.99187835637110067,0.98988872180587162]
[null,"Opt Ref w/CO2 (Base gas)",0.27837636854867098,0.21924536270172679,0.55266725385553239,0.28387478462421289,0.24290573437102214,0.29295875614577926,0.75111919643922642,0.77568136729689097,0.77886593944914717,0.77279264353579269,0.77670939620691981,0.78373977937717787,0.79534168215128165,0.80054891492295899,0.73932830367855529]
[null,"Opt Ref w/CO2 (Low gas)",0.29557970315657422,0.19918972195316476,0.47221433935845114,0.15972510336198065,0.34029128022669752,0.32259382856256424,0.52791225610799075,0.65131034305984281,0.71628301188979759,0.79248925821028515,0.82234029444055501,0.86432354708980386,0.87153506794170066,0.90484327047002278,0.90725707018321977]
[null,"Opt Ref w/o CO2 (High gas)",0.28987769616276571,0.18840007790373203,0.57340934951378131,0.35137146627577698,0.27511586367107943,0.38993986125254587,0.63030560558808557,0.90945476864816699,0.93452193387219962,0.97502843845468434,0.9584739959903259,0.98702109056771892,1,1,1]
[null,"Opt Ref w/o CO2 (Base gas)",0.28528296935164899,0.2327659840383739,0.54391553588369956,0.28242429322905116,0.23863226519738101,0.29787765969084035,0.60033634801425662,0.84667778608706723,0.94984733563518331,0.95589147944246433,0.97292259339994913,0.9869608165733198,1,1,1]
[null,"Opt Ref w/o CO2 (Low gas)",0.29709916952408988,0.20542597514539052,0.45685569126105741,0.18892110288041208,0.34328857163314641,0.32186757181016146,0.52987322137836523,0.65077576081378885,0.71781640398759705,0.79269848046079427,0.82248109247708756,0.86295042065777738,0.87355546288266928,0.90303016702997696,0.9081409264714071]
[null,"EB2 (Gas Conversion)",0.29690586685211739,0.21451477015975051,0.46346692148119173,0.27540794245143041,0.24886383914364818,0.33381449767693439,0.55203573042797704,0.88010475194119142,0.90553390879582485,1,1,1,1,1,1]
[null,"EB2 (CC replacement)",0.28202459300365568,0.22649470240948399,0.4736490967791338,0.25620916086107604,0.23311386860460959,0.36659918951279169,0.54041393021158191,0.89510673768457227,0.90677006905549895,0.71493206757275485,0.72050232464388286,0.73070816737406119,0.74304914358725616,0.75333290454685808,0.74005303843045667]
[null,"EB2 (CT replacement)",0.2787598361883532,0.21274802796156,0.44559698001527492,0.24799082425927488,0.24715705024424006,0.3188448142741217,0.59256157651695263,0.83024688295570259,0.9176059508655805,0.93081290146464479,0.94493532341920183,0.96937979109816541,0.96335217466645728,0.97589825459342383,0.97816389851307928]
[null,"EB2 (Renewables replacement)",0.28110839890986983,0.21302952458212565,0.49211628478879499,0.2795011513144815,0.24835066340615453,0.27845735096979907,0.59242876737326566,0.83024688295570259,0.96037592286150708,0.97252831747828083,0.97837612825692788,0.98798006351882717,0.9853940877506544,0.9901699491232816,0.99152179350998637]
[null,"Transition A",0.32379106885362308,0.22993602692706905,0.48492552306258652,0.26854711045772184,0.2437603406234089,0.33192881018488951,0.52896743412678204,0.86548183394857436,0.91998106781440936,0.96324487652749491,0.98738273851196534,0.9869608165733198,1,1,0.73920080123714904]
[null,"Transition B",0.29355949401233927,0.20113932334760054,0.4404827012196092,0.23560457947026003,0.24369052386313006,0.32997959939059218,0.60195095766770623,0.85268495855078918,0.93180762315427701,0.97262300152749492,0.95828162471359468,0.9869608165733198,1,1,0.84327559975742572]