@@ -4,47 +4,47 @@ SUMMARY OF RESULTS,Average Net Electricity Production,,5.37,MW
4
4
SUMMARY OF RESULTS,Electricity breakeven price,,1.75,cents/kWh
5
5
SUMMARY OF RESULTS,Number of production wells,,2,count
6
6
SUMMARY OF RESULTS,Number of injection wells,,2,count
7
- SUMMARY OF RESULTS,Flowrate per production well,,55,kg/sec
8
- SUMMARY OF RESULTS,"Well depth (or total length\, if not vertical)",,3,kilometer
7
+ SUMMARY OF RESULTS,Flowrate per production well,,55.0 ,kg/sec
8
+ SUMMARY OF RESULTS,"Well depth (or total length\, if not vertical)",,3.0 ,kilometer
9
9
SUMMARY OF RESULTS,Geothermal gradient,,0.05,degC/m
10
10
SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,470164.97,
11
11
ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR),
12
- ECONOMIC PARAMETERS,Accrued financing during construction,,0,
12
+ ECONOMIC PARAMETERS,Accrued financing during construction,,0.0 ,
13
13
ECONOMIC PARAMETERS,Project lifetime,,30,yr
14
- ECONOMIC PARAMETERS,Capacity factor,,90,%
14
+ ECONOMIC PARAMETERS,Capacity factor,,90.0 ,%
15
15
ECONOMIC PARAMETERS,Project NPV,,74.96,MUSD
16
16
ECONOMIC PARAMETERS,Project IRR,,20.06,%
17
17
ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.41,
18
18
ECONOMIC PARAMETERS,Project MOIC,,36.3,
19
- ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5,
19
+ ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0 ,
20
20
ECONOMIC PARAMETERS,Project Payback Period,,7.07,yr
21
21
EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.75,cents/kWh
22
- EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0,USD/MMBTU
22
+ EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0.0 ,USD/MMBTU
23
23
EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.06,MUSD
24
24
EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD
25
25
EXTENDED ECONOMICS,Project NPV (including AddOns),,-5.46,MUSD
26
26
EXTENDED ECONOMICS,Project IRR (including AddOns),,0.06,%
27
27
EXTENDED ECONOMICS,Project VIR=PI=PIR (including AddOns),,0.95,
28
- EXTENDED ECONOMICS,Project MOIC (including AddOns),,1,
29
- EXTENDED ECONOMICS,Total Add-on CAPEX,,70,MUSD
28
+ EXTENDED ECONOMICS,Project MOIC (including AddOns),,1.0 ,
29
+ EXTENDED ECONOMICS,Total Add-on CAPEX,,70.0 ,MUSD
30
30
EXTENDED ECONOMICS,Total Add-on OPEX,,1.7,MUSD/yr
31
- EXTENDED ECONOMICS,Total Add-on Net Elec,,25900,kW/yr
32
- EXTENDED ECONOMICS,Total Add-on Net Heat,,0,kW/yr
31
+ EXTENDED ECONOMICS,Total Add-on Net Elec,,25900.0 ,kW/yr
32
+ EXTENDED ECONOMICS,Total Add-on Net Heat,,0.0 ,kW/yr
33
33
EXTENDED ECONOMICS,Total Add-on Profit,,2.84,MUSD/yr
34
- EXTENDED ECONOMICS,AddOns Payback Period,,0,yr
34
+ EXTENDED ECONOMICS,AddOns Payback Period,,0.0 ,yr
35
35
ENGINEERING PARAMETERS,Number of Production Wells,,2,count
36
36
ENGINEERING PARAMETERS,Number of Injection Wells,,2,count
37
- ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3,kilometer
38
- ENGINEERING PARAMETERS,Water loss rate,,2,
39
- ENGINEERING PARAMETERS,Pump efficiency,,80,
40
- ENGINEERING PARAMETERS,Injection temperature,,50,degC
41
- ENGINEERING PARAMETERS,Average production well temperature drop,,3,degC
42
- ENGINEERING PARAMETERS,Flowrate per production well,,55,kg/sec
43
- ENGINEERING PARAMETERS,Injection well casing ID,,7,in
44
- ENGINEERING PARAMETERS,Production well casing ID,,7,in
37
+ ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3.0 ,kilometer
38
+ ENGINEERING PARAMETERS,Water loss rate,,2.0 ,
39
+ ENGINEERING PARAMETERS,Pump efficiency,,80.0 ,
40
+ ENGINEERING PARAMETERS,Injection temperature,,50.0 ,degC
41
+ ENGINEERING PARAMETERS,Average production well temperature drop,,3.0 ,degC
42
+ ENGINEERING PARAMETERS,Flowrate per production well,,55.0 ,kg/sec
43
+ ENGINEERING PARAMETERS,Injection well casing ID,,7.0 ,in
44
+ ENGINEERING PARAMETERS,Production well casing ID,,7.0 ,in
45
45
ENGINEERING PARAMETERS,Number of times redrilling,,0,count
46
46
ENGINEERING PARAMETERS,Power plant type,,Supercritical ORC,
47
- RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400,degC
47
+ RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400.0 ,degC
48
48
RESOURCE CHARACTERISTICS,Number of segments,,1,count
49
49
RESOURCE CHARACTERISTICS,Geothermal gradient,,0.05,degC/m
50
50
RESERVOIR PARAMETERS,Reservoir Model,,Multiple Parallel Fractures Model,
@@ -53,21 +53,20 @@ RESERVOIR PARAMETERS,Bottom-hole temperature,,170.0,degC
53
53
RESERVOIR PARAMETERS,Well separation: fracture height,,900.0,meter
54
54
RESERVOIR PARAMETERS,Fracture area,,810000.0,m**2
55
55
RESERVOIR PARAMETERS,Reservoir volume,,1000000000,m**3
56
- RESERVOIR PARAMETERS,Average reservoir pressure,,29430.21,kPa
57
56
RESERVOIR PARAMETERS,Plant outlet pressure,,1067.94,kPa
58
57
RESERVOIR PARAMETERS,Production wellhead pressure,,1136.89,kPa
59
- RESERVOIR PARAMETERS,Productivity Index,,5,kg/sec/bar
60
- RESERVOIR PARAMETERS,Injectivity Index,,5,kg/sec/bar
61
- RESERVOIR PARAMETERS,Reservoir density,,2700,kg/m**3
58
+ RESERVOIR PARAMETERS,Productivity Index,,5.0 ,kg/sec/bar
59
+ RESERVOIR PARAMETERS,Injectivity Index,,5.0 ,kg/sec/bar
60
+ RESERVOIR PARAMETERS,Reservoir density,,2700.0 ,kg/m**3
62
61
RESERVOIR PARAMETERS,Reservoir thermal conductivity,,2.7,W/m/K
63
- RESERVOIR PARAMETERS,Reservoir heat capacity,,1000,J/kg/K
62
+ RESERVOIR PARAMETERS,Reservoir heat capacity,,1000.0 ,J/kg/K
64
63
RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.2,degC
65
- RESERVOIR SIMULATION RESULTS,Average Production Temperature,,167,degC
64
+ RESERVOIR SIMULATION RESULTS,Average Production Temperature,,167.0 ,degC
66
65
RESERVOIR SIMULATION RESULTS,Minimum Production Temperature,,165.2,degC
67
66
RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.2,degC
68
67
RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,52.38,MW
69
68
RESERVOIR SIMULATION RESULTS,Production Wellbore Heat Transmission Model,,Ramey Model,
70
- RESERVOIR SIMULATION RESULTS,Average Production Well Temperature Drop,,3,degC
69
+ RESERVOIR SIMULATION RESULTS,Average Production Well Temperature Drop,,3.0 ,degC
71
70
RESERVOIR SIMULATION RESULTS,Average Injection Well Pump Pressure Drop,,219.1,kPa
72
71
RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,1248.2,kPa
73
72
RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,5.37,MW
@@ -96,7 +95,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation
96
95
SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.14,GWh
97
96
SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.21,MW
98
97
SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,4.12,%
99
- POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1,
98
+ POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0 ,
100
99
POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0058,
101
100
POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0074,
102
101
POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0083,
@@ -137,7 +136,7 @@ POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.87,degC
137
136
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.91,degC
138
137
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,166.94,degC
139
138
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,11,166.97,degC
140
- POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167,degC
139
+ POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167.0 ,degC
141
140
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,167.02,degC
142
141
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,167.04,degC
143
142
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,167.06,degC
@@ -248,7 +247,7 @@ POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.2806,%
248
247
POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.2814,%
249
248
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,41.4,GWh/year
250
249
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,41.9,GWh/year
251
- HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42,GWh/year
250
+ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42.0 ,GWh/year
252
251
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,42.1,GWh/year
253
252
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,42.2,GWh/year
254
253
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,42.2,GWh/year
@@ -286,7 +285,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,412.5
286
285
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,412.7,GWh/year
287
286
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,412.8,GWh/year
288
287
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,10,412.9,GWh/year
289
- HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,413,GWh/year
288
+ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,413.0 ,GWh/year
290
289
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,413.1,GWh/year
291
290
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,413.2,GWh/year
292
291
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,14,413.2,GWh/year
@@ -456,36 +455,36 @@ EXTENDED ECONOMIC PROFILE,Heat Price,27,0.036,cents/kWh
456
455
EXTENDED ECONOMIC PROFILE,Heat Price,28,0.036,cents/kWh
457
456
EXTENDED ECONOMIC PROFILE,Heat Price,29,0.036,cents/kWh
458
457
EXTENDED ECONOMIC PROFILE,Heat Price,30,0.036,cents/kWh
459
- EXTENDED ECONOMIC PROFILE,Heat Revenue,1,0,MUSD/yr
460
- EXTENDED ECONOMIC PROFILE,Heat Revenue,2,0,MUSD/yr
461
- EXTENDED ECONOMIC PROFILE,Heat Revenue,3,0,MUSD/yr
462
- EXTENDED ECONOMIC PROFILE,Heat Revenue,4,0,MUSD/yr
463
- EXTENDED ECONOMIC PROFILE,Heat Revenue,5,0,MUSD/yr
464
- EXTENDED ECONOMIC PROFILE,Heat Revenue,6,0,MUSD/yr
465
- EXTENDED ECONOMIC PROFILE,Heat Revenue,7,0,MUSD/yr
466
- EXTENDED ECONOMIC PROFILE,Heat Revenue,8,0,MUSD/yr
467
- EXTENDED ECONOMIC PROFILE,Heat Revenue,9,0,MUSD/yr
468
- EXTENDED ECONOMIC PROFILE,Heat Revenue,10,0,MUSD/yr
469
- EXTENDED ECONOMIC PROFILE,Heat Revenue,11,0,MUSD/yr
470
- EXTENDED ECONOMIC PROFILE,Heat Revenue,12,0,MUSD/yr
471
- EXTENDED ECONOMIC PROFILE,Heat Revenue,13,0,MUSD/yr
472
- EXTENDED ECONOMIC PROFILE,Heat Revenue,14,0,MUSD/yr
473
- EXTENDED ECONOMIC PROFILE,Heat Revenue,15,0,MUSD/yr
474
- EXTENDED ECONOMIC PROFILE,Heat Revenue,16,0,MUSD/yr
475
- EXTENDED ECONOMIC PROFILE,Heat Revenue,17,0,MUSD/yr
476
- EXTENDED ECONOMIC PROFILE,Heat Revenue,18,0,MUSD/yr
477
- EXTENDED ECONOMIC PROFILE,Heat Revenue,19,0,MUSD/yr
478
- EXTENDED ECONOMIC PROFILE,Heat Revenue,20,0,MUSD/yr
479
- EXTENDED ECONOMIC PROFILE,Heat Revenue,21,0,MUSD/yr
480
- EXTENDED ECONOMIC PROFILE,Heat Revenue,22,0,MUSD/yr
481
- EXTENDED ECONOMIC PROFILE,Heat Revenue,23,0,MUSD/yr
482
- EXTENDED ECONOMIC PROFILE,Heat Revenue,24,0,MUSD/yr
483
- EXTENDED ECONOMIC PROFILE,Heat Revenue,25,0,MUSD/yr
484
- EXTENDED ECONOMIC PROFILE,Heat Revenue,26,0,MUSD/yr
485
- EXTENDED ECONOMIC PROFILE,Heat Revenue,27,0,MUSD/yr
486
- EXTENDED ECONOMIC PROFILE,Heat Revenue,28,0,MUSD/yr
487
- EXTENDED ECONOMIC PROFILE,Heat Revenue,29,0,MUSD/yr
488
- EXTENDED ECONOMIC PROFILE,Heat Revenue,30,0,MUSD/yr
458
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,1,0.0 ,MUSD/yr
459
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,2,0.0 ,MUSD/yr
460
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,3,0.0 ,MUSD/yr
461
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,4,0.0 ,MUSD/yr
462
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,5,0.0 ,MUSD/yr
463
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,6,0.0 ,MUSD/yr
464
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,7,0.0 ,MUSD/yr
465
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,8,0.0 ,MUSD/yr
466
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,9,0.0 ,MUSD/yr
467
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,10,0.0 ,MUSD/yr
468
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,11,0.0 ,MUSD/yr
469
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,12,0.0 ,MUSD/yr
470
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,13,0.0 ,MUSD/yr
471
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,14,0.0 ,MUSD/yr
472
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,15,0.0 ,MUSD/yr
473
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,16,0.0 ,MUSD/yr
474
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,17,0.0 ,MUSD/yr
475
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,18,0.0 ,MUSD/yr
476
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,19,0.0 ,MUSD/yr
477
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,20,0.0 ,MUSD/yr
478
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,21,0.0 ,MUSD/yr
479
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,22,0.0 ,MUSD/yr
480
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,23,0.0 ,MUSD/yr
481
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,24,0.0 ,MUSD/yr
482
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,25,0.0 ,MUSD/yr
483
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,26,0.0 ,MUSD/yr
484
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,27,0.0 ,MUSD/yr
485
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,28,0.0 ,MUSD/yr
486
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,29,0.0 ,MUSD/yr
487
+ EXTENDED ECONOMIC PROFILE,Heat Revenue,30,0.0 ,MUSD/yr
489
488
EXTENDED ECONOMIC PROFILE,Add-on Revenue,1,1.14,MUSD/yr
490
489
EXTENDED ECONOMIC PROFILE,Add-on Revenue,2,1.14,MUSD/yr
491
490
EXTENDED ECONOMIC PROFILE,Add-on Revenue,3,1.14,MUSD/yr
@@ -516,7 +515,7 @@ EXTENDED ECONOMIC PROFILE,Add-on Revenue,27,1.14,MUSD/yr
516
515
EXTENDED ECONOMIC PROFILE,Add-on Revenue,28,1.14,MUSD/yr
517
516
EXTENDED ECONOMIC PROFILE,Add-on Revenue,29,1.14,MUSD/yr
518
517
EXTENDED ECONOMIC PROFILE,Add-on Revenue,30,1.14,MUSD/yr
519
- EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,1,-70,MUSD/yr
518
+ EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,1,-70.0 ,MUSD/yr
520
519
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,2,1.14,MUSD/yr
521
520
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,3,1.14,MUSD/yr
522
521
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,4,1.14,MUSD/yr
@@ -546,7 +545,7 @@ EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,27,1.14,MUSD/yr
546
545
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,28,1.14,MUSD/yr
547
546
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,29,1.14,MUSD/yr
548
547
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,30,1.14,MUSD/yr
549
- EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,1,-70,MUSD
548
+ EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,1,-70.0 ,MUSD
550
549
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,2,-68.86,MUSD
551
550
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,3,-67.72,MUSD
552
551
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,4,-66.59,MUSD
@@ -673,7 +672,7 @@ REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,5.12,MUSD/yr
673
672
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.13,MUSD/yr
674
673
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.13,MUSD/yr
675
674
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,5.14,MUSD/yr
676
- REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6,MUSD/yr
675
+ REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6.0 ,MUSD/yr
677
676
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.85,MUSD/yr
678
677
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.71,MUSD/yr
679
678
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,8.57,MUSD/yr
@@ -696,7 +695,7 @@ REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,10.69,MUSD/yr
696
695
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.69,MUSD/yr
697
696
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.69,MUSD/yr
698
697
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,10.69,MUSD/yr
699
- REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0,MUSD
698
+ REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0.0 ,MUSD
700
699
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.73,MUSD
701
700
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.5,MUSD
702
701
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.28,MUSD
@@ -936,7 +935,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.1,USD/tonne
936
935
REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/tonne
937
936
REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/tonne
938
937
REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.1,USD/tonne
939
- REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0,MUSD/yr
938
+ REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.0 ,MUSD/yr
940
939
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr
941
940
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr
942
941
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr
@@ -966,7 +965,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.49,MUSD/yr
966
965
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.49,MUSD/yr
967
966
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.49,MUSD/yr
968
967
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.49,MUSD/yr
969
- REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0,MUSD
968
+ REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.0 ,MUSD
970
969
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD
971
970
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.02,MUSD
972
971
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.54,MUSD
@@ -996,7 +995,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.61,MUSD
996
995
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.1,MUSD
997
996
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.59,MUSD
998
997
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,72.08,MUSD
999
- REVENUE & CASHFLOW PROFILE,Project OPEX,1,0,MUSD/yr
998
+ REVENUE & CASHFLOW PROFILE,Project OPEX,1,0.0 ,MUSD/yr
1000
999
REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.82,MUSD/yr
1001
1000
REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.82,MUSD/yr
1002
1001
REVENUE & CASHFLOW PROFILE,Project OPEX,4,-0.82,MUSD/yr
@@ -1033,7 +1032,7 @@ REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.12,MUSD/yr
1033
1032
REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.13,MUSD/yr
1034
1033
REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.13,MUSD/yr
1035
1034
REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.14,MUSD/yr
1036
- REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6,MUSD/yr
1035
+ REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.0 ,MUSD/yr
1037
1036
REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.85,MUSD/yr
1038
1037
REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.71,MUSD/yr
1039
1038
REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.57,MUSD/yr
0 commit comments