Skip to content

Commit 0e5c2c6

Browse files
Update CSV test result
1 parent 818defa commit 0e5c2c6

File tree

1 file changed

+68
-69
lines changed

1 file changed

+68
-69
lines changed

tests/example1_addons.csv

Lines changed: 68 additions & 69 deletions
Original file line numberDiff line numberDiff line change
@@ -4,47 +4,47 @@ SUMMARY OF RESULTS,Average Net Electricity Production,,5.37,MW
44
SUMMARY OF RESULTS,Electricity breakeven price,,1.75,cents/kWh
55
SUMMARY OF RESULTS,Number of production wells,,2,count
66
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
99
SUMMARY OF RESULTS,Geothermal gradient,,0.05,degC/m
1010
SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,470164.97,
1111
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,
1313
ECONOMIC PARAMETERS,Project lifetime,,30,yr
14-
ECONOMIC PARAMETERS,Capacity factor,,90,%
14+
ECONOMIC PARAMETERS,Capacity factor,,90.0,%
1515
ECONOMIC PARAMETERS,Project NPV,,74.96,MUSD
1616
ECONOMIC PARAMETERS,Project IRR,,20.06,%
1717
ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.41,
1818
ECONOMIC PARAMETERS,Project MOIC,,36.3,
19-
ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5,
19+
ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0,
2020
ECONOMIC PARAMETERS,Project Payback Period,,7.07,yr
2121
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
2323
EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.06,MUSD
2424
EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD
2525
EXTENDED ECONOMICS,Project NPV (including AddOns),,-5.46,MUSD
2626
EXTENDED ECONOMICS,Project IRR (including AddOns),,0.06,%
2727
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
3030
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
3333
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
3535
ENGINEERING PARAMETERS,Number of Production Wells,,2,count
3636
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
4545
ENGINEERING PARAMETERS,Number of times redrilling,,0,count
4646
ENGINEERING PARAMETERS,Power plant type,,Supercritical ORC,
47-
RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400,degC
47+
RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400.0,degC
4848
RESOURCE CHARACTERISTICS,Number of segments,,1,count
4949
RESOURCE CHARACTERISTICS,Geothermal gradient,,0.05,degC/m
5050
RESERVOIR PARAMETERS,Reservoir Model,,Multiple Parallel Fractures Model,
@@ -53,21 +53,20 @@ RESERVOIR PARAMETERS,Bottom-hole temperature,,170.0,degC
5353
RESERVOIR PARAMETERS,Well separation: fracture height,,900.0,meter
5454
RESERVOIR PARAMETERS,Fracture area,,810000.0,m**2
5555
RESERVOIR PARAMETERS,Reservoir volume,,1000000000,m**3
56-
RESERVOIR PARAMETERS,Average reservoir pressure,,29430.21,kPa
5756
RESERVOIR PARAMETERS,Plant outlet pressure,,1067.94,kPa
5857
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
6261
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
6463
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
6665
RESERVOIR SIMULATION RESULTS,Minimum Production Temperature,,165.2,degC
6766
RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.2,degC
6867
RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,52.38,MW
6968
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
7170
RESERVOIR SIMULATION RESULTS,Average Injection Well Pump Pressure Drop,,219.1,kPa
7271
RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,1248.2,kPa
7372
RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,5.37,MW
@@ -96,7 +95,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation
9695
SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.14,GWh
9796
SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.21,MW
9897
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,
10099
POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0058,
101100
POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0074,
102101
POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0083,
@@ -137,7 +136,7 @@ POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.87,degC
137136
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.91,degC
138137
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,166.94,degC
139138
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
141140
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,167.02,degC
142141
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,167.04,degC
143142
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,167.06,degC
@@ -248,7 +247,7 @@ POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.2806,%
248247
POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.2814,%
249248
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,41.4,GWh/year
250249
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
252251
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,42.1,GWh/year
253252
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,42.2,GWh/year
254253
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
286285
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,412.7,GWh/year
287286
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,412.8,GWh/year
288287
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
290289
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,413.1,GWh/year
291290
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,413.2,GWh/year
292291
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
456455
EXTENDED ECONOMIC PROFILE,Heat Price,28,0.036,cents/kWh
457456
EXTENDED ECONOMIC PROFILE,Heat Price,29,0.036,cents/kWh
458457
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
489488
EXTENDED ECONOMIC PROFILE,Add-on Revenue,1,1.14,MUSD/yr
490489
EXTENDED ECONOMIC PROFILE,Add-on Revenue,2,1.14,MUSD/yr
491490
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
516515
EXTENDED ECONOMIC PROFILE,Add-on Revenue,28,1.14,MUSD/yr
517516
EXTENDED ECONOMIC PROFILE,Add-on Revenue,29,1.14,MUSD/yr
518517
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
520519
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,2,1.14,MUSD/yr
521520
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,3,1.14,MUSD/yr
522521
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
546545
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,28,1.14,MUSD/yr
547546
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,29,1.14,MUSD/yr
548547
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
550549
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,2,-68.86,MUSD
551550
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,3,-67.72,MUSD
552551
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
673672
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.13,MUSD/yr
674673
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.13,MUSD/yr
675674
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
677676
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.85,MUSD/yr
678677
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.71,MUSD/yr
679678
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
696695
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.69,MUSD/yr
697696
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.69,MUSD/yr
698697
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
700699
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.73,MUSD
701700
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.5,MUSD
702701
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.28,MUSD
@@ -936,7 +935,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.1,USD/tonne
936935
REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/tonne
937936
REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/tonne
938937
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
940939
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr
941940
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr
942941
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
966965
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.49,MUSD/yr
967966
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.49,MUSD/yr
968967
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
970969
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD
971970
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.02,MUSD
972971
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.54,MUSD
@@ -996,7 +995,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.61,MUSD
996995
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.1,MUSD
997996
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.59,MUSD
998997
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
1000999
REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.82,MUSD/yr
10011000
REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.82,MUSD/yr
10021001
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
10331032
REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.13,MUSD/yr
10341033
REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.13,MUSD/yr
10351034
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
10371036
REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.85,MUSD/yr
10381037
REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.71,MUSD/yr
10391038
REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.57,MUSD/yr

0 commit comments

Comments
 (0)