{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Purch"],"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":"Purch","index":0,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"Purchases (GWh)"]
[]
[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)",0.38313197975283914,0.28440429950475149,0.57415714657676564,0.3960989112218084,0.30379352394122128,0.25174173553312662,0.20659498801890658,0.2035388188750103,0.19075266240800226,0.18169984763303607,0.17175184847030597,0.1671986711222247,0.15019260885955307,0.14833558998072477,0.60191717701412539]
[null,"Opt Ref w/CO2 (Base gas)",0.35277778073529115,0.28453698893372042,0.58016340811989997,0.37489590147830637,0.3004559606438279,0.21341330342118764,0.28072793228032661,0.32020478721681744,0.36142979011926418,0.34029040458578141,0.34726840765173994,0.33668447256356726,0.35598276088245689,0.35234566134130346,0.22861975877374091]
[null,"Opt Ref w/CO2 (Low gas)",0.3766789831776079,0.28876942917137338,0.5409937120143008,0.30126589387782937,0.2519054431638621,0.12122986228539143,0.19238078554619936,0.23252586121863264,0.31665846012877852,0.37526377424845925,0.43063871747149884,0.45593619465073243,0.43919483473977255,0.4250356148616341,0.41130247582628759]
[null,"Opt Ref w/o CO2 (High gas)",0.36633044577915447,0.27269794261738833,0.60613860974159306,0.41551958239695586,0.30858168206105974,0.25056699286887585,0.20840131379927751,0.20475924027805376,0.18980844909793465,0.19881729809396695,0.18574821392843616,0.1847159077701237,0.17669777014551016,0.17079327060428592,0.16931895000299926]
[null,"Opt Ref w/o CO2 (Base gas)",0.3585700134123509,0.31609030507749453,0.58610504591166723,0.37262373575392804,0.30741623454609779,0.22025337785826127,0.20207072880001961,0.19107605456424859,0.185944481135845,0.19107314828035371,0.18694345040158047,0.1944872343733888,0.19890322112031919,0.20101247460902011,0.19172878122496215]
[null,"Opt Ref w/o CO2 (Low gas)",0.37281510710479421,0.29633051166785018,0.52436287585771524,0.33205826398697491,0.2506961094721567,0.11593579659806291,0.19260165914637203,0.23367974328572472,0.31725328785880519,0.37657885336549335,0.42957748646771632,0.45670861354341197,0.43534825483900602,0.43160677532685465,0.42940780684337665]
[null,"EB2 (Gas Conversion)",0.37518294472280861,0.28460549357395226,0.52288840428607641,0.35783464833256678,0.31162624896346364,0.22387695661857351,0.19543079343372788,0.19749105953855706,0.1993915033120198,0.98590822907589271,0.99722489091070898,0.97295973241130551,0.96127634129605288,0.93925046984577243,0.9217737711738162]
[null,"EB2 (CC replacement)",0.36061121791552569,0.31930495295255856,0.53220231133379703,0.34862409415240769,0.30529133075092263,0.2195568334393988,0.20805967657530014,0.19382093963876276,0.19799860879029765,0.23836623814045579,0.25629853329723934,0.23657035398012644,0.25987675941771571,0.25069677171217297,0.23389813715382857]
[null,"EB2 (CT replacement)",0.35972967075523521,0.3050430257110533,0.50079981801884887,0.33734139890894133,0.30567600756207358,0.20863794070965322,0.21058350096694564,0.18766513617694419,0.19201145922169793,0.75677591705278391,0.78955871094938646,0.81888028789915912,0.77475064646852476,0.78435823282814865,0.78778163524559663]
[null,"EB2 (Renewables replacement)",0.35528024124864954,0.30409543219465601,0.53643045716289472,0.33717755966390189,0.25500297915810577,0.15668929909418111,0.13606518962445871,0.11494529320624573,0.1086128593302827,0.54305402606412068,0.53095794165148003,0.53463714169652676,0.52272615337126105,0.52076344099486249,0.52275524963703679]
[null,"Transition A",0.36114744872131521,0.29453658500071972,0.55326045755816056,0.30248175186489196,0.28558033594287668,0.20936409447097531,0.20004115548988879,0.17000779363186738,0.15951883845849874,0.153436275782764,0.16801756737924087,0.16028866690925556,0.15272241775395731,0.1488053244883584,0.21040776700352631]
[null,"Transition B",0.37668794398200461,0.28003141859193181,0.44346559779141553,0.31342888516019746,0.26720531869745578,0.18537331104730859,0.15938080037089275,0.14664088689718233,0.13713320383966413,0.13592721125327173,0.12950754384891472,0.12142874828741142,0.11732885028182166,0.116350513304877,0.28446270014951691]
[]
[null,"Ref w/CO2"]
[null,"Opt Ref w/CO2 (High gas)",0.39252520265760282,0.3111959140159124,0.57093344894696396,0.38840310934186056,0.35515656360990144,0.46693980817584863,0.6351470400685223,0.87195221982660254,0.93754324510630771,0.94341801221650701,0.90033237191519566,0.89908404630554351,0.86114952505198206,0.81403487096934091,0.59161104911956341]
[null,"Opt Ref w/CO2 (Base gas)",0.36066325481897593,0.30494304516450088,0.59402790179146614,0.37978349698554564,0.33797750164476226,0.37959615977322869,0.28155892269805849,0.34342401470159162,0.35188741493971587,0.33206710492246483,0.33972349400787138,0.35404577469935972,0.37019929200247115,0.38019917829661604,0.24214157624328497]
[null,"Opt Ref w/CO2 (Low gas)",0.3766789831776079,0.28876942917137338,0.5409937120143008,0.30126589387782937,0.20816399363362309,0.22137533694273584,0.33459825782368297,0.44436476050270141,0.51744473243144962,0.64563238385071298,0.69603442444097097,0.76747831260998822,0.78159745904362476,0.8296059830199165,0.81334111362404737]
[null,"Opt Ref w/o CO2 (High gas)",0.36633044577915447,0.27269794261738833,0.60613860974159306,0.41551958239695586,0.3601895929661979,0.45937244594493593,0.67000649640226617,0.91278011302057604,0.93649935567639209,0.97370693411665998,0.94966890794558301,0.95362102651524472,0.94370948736870031,0.92176635163562581,0.91800518115361329]
[null,"Opt Ref w/o CO2 (Base gas)",0.3585700134123509,0.31609030507749453,0.58610504591166723,0.37262373575392804,0.33444893621288657,0.38184398523572199,0.64980265089256894,0.8607854954924119,0.95045460530502068,0.95564009522333127,0.9719590235892942,0.98499007608578348,0.99726106021355621,0.9972737726766997,0.99729629193692626]
[null,"Opt Ref w/o CO2 (Low gas)",0.37281510710479421,0.29633051166785018,0.52436287585771524,0.33205826398697491,0.20592480409717201,0.22140067214179621,0.33530443853798519,0.44570651576574999,0.51978289573317582,0.64584597923120945,0.69676566205219015,0.76571901748056426,0.78471868140085266,0.83600967919471769,0.8360940295058934]
[null,"EB2 (Gas Conversion)",0.37518294472280861,0.28460549357395226,0.52288840428607641,0.35783464833256678,0.33868976472810958,0.40728215441159887,0.59736214390454034,0.88786838257301348,0.91007926938426231,0.99721521052169571,0.99722489091070898,0.9834745462661667,0.96127634129605288,0.93925046984577243,0.9217737711738162]
[null,"EB2 (CC replacement)",0.36061121791552569,0.31930495295255856,0.53220231133379703,0.34862409415240769,0.32757973014733427,0.43857315283441223,0.5932104633853722,0.90109955133052855,0.91115721891622381,0.22464886621751645,0.24557605316453829,0.25533136542595752,0.2732737005361674,0.28514321318915459,0.24836023927458803]
[null,"EB2 (CT replacement)",0.35972967075523521,0.3050430257110533,0.50079981801884887,0.33743176827943117,0.34489430336006377,0.39998708553581896,0.63785031284341276,0.84384890456586503,0.92127109472496682,0.87888181440552215,0.90373512394484956,0.93190649358970346,0.90033130056478383,0.89999172379986325,0.88664726293424301]
[null,"EB2 (Renewables replacement)",0.35528024124864954,0.30409543219465601,0.53643045716289472,0.33717755966390189,0.29100500715826166,0.27733740015055369,0.46429216105724719,0.57299597688238646,0.62030020371156225,0.5807190187789012,0.56447954012459234,0.56496582359762626,0.55483038578012389,0.5497879107024084,0.54801369594402149]
[null,"Transition A",0.40028947990994529,0.31553238134136802,0.53923023284302574,0.34606553586045125,0.31945734710232798,0.39306137289936471,0.54449909463601531,0.82200942556764223,0.85659320226402202,0.88801370908934085,0.90304124673460129,0.89490853697545603,0.8999632391372081,0.89267109482539231,0.22271773340498699]
[null,"Transition B",0.36256853810902534,0.28293110048414311,0.48086162444051073,0.2954915275198578,0.29646796639724665,0.34595025990021872,0.5331188315322285,0.69820645530543257,0.7347503614316474,0.74400513744273133,0.71170600841620113,0.71242365058419344,0.69884369200930208,0.6734778270104218,0.29019926993752582]