@@ -50,7 +50,7 @@ RESOURCE CHARACTERISTICS,Geothermal gradient,,0.05,degC/m
50
50
RESERVOIR PARAMETERS,Reservoir Model,,Multiple Parallel Fractures Model,
51
51
RESERVOIR PARAMETERS,Fracture model,,Square,
52
52
RESERVOIR PARAMETERS,Bottom-hole temperature,,170.0,degC
53
- RESERVOIR PARAMETERS,Well seperation : fracture height,,900.0,meter
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
56
RESERVOIR PARAMETERS,Reservoir hydrostatic pressure,,29430.21,kPa
@@ -366,17 +366,17 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HE
366
366
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,12.85,%
367
367
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,13.31,%
368
368
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,13.69,%
369
- EXTENDED ECONOMIC PROFILE,Electricity Price,1,0.09 ,cents/kWh
369
+ EXTENDED ECONOMIC PROFILE,Electricity Price,1,0.0 ,cents/kWh
370
370
EXTENDED ECONOMIC PROFILE,Electricity Price,2,0.09,cents/kWh
371
371
EXTENDED ECONOMIC PROFILE,Electricity Price,3,0.09,cents/kWh
372
372
EXTENDED ECONOMIC PROFILE,Electricity Price,4,0.09,cents/kWh
373
373
EXTENDED ECONOMIC PROFILE,Electricity Price,5,0.09,cents/kWh
374
374
EXTENDED ECONOMIC PROFILE,Electricity Price,6,0.09,cents/kWh
375
- EXTENDED ECONOMIC PROFILE,Electricity Price,7,0.102 ,cents/kWh
376
- EXTENDED ECONOMIC PROFILE,Electricity Price,8,0.114 ,cents/kWh
377
- EXTENDED ECONOMIC PROFILE,Electricity Price,9,0.126 ,cents/kWh
378
- EXTENDED ECONOMIC PROFILE,Electricity Price,10,0.138 ,cents/kWh
379
- EXTENDED ECONOMIC PROFILE,Electricity Price,11,0.15 ,cents/kWh
375
+ EXTENDED ECONOMIC PROFILE,Electricity Price,7,0.09 ,cents/kWh
376
+ EXTENDED ECONOMIC PROFILE,Electricity Price,8,0.102 ,cents/kWh
377
+ EXTENDED ECONOMIC PROFILE,Electricity Price,9,0.114 ,cents/kWh
378
+ EXTENDED ECONOMIC PROFILE,Electricity Price,10,0.126 ,cents/kWh
379
+ EXTENDED ECONOMIC PROFILE,Electricity Price,11,0.138 ,cents/kWh
380
380
EXTENDED ECONOMIC PROFILE,Electricity Price,12,0.15,cents/kWh
381
381
EXTENDED ECONOMIC PROFILE,Electricity Price,13,0.15,cents/kWh
382
382
EXTENDED ECONOMIC PROFILE,Electricity Price,14,0.15,cents/kWh
@@ -426,17 +426,17 @@ EXTENDED ECONOMIC PROFILE,Electricity Revenue,27,0.0039,MUSD/yr
426
426
EXTENDED ECONOMIC PROFILE,Electricity Revenue,28,0.0039,MUSD/yr
427
427
EXTENDED ECONOMIC PROFILE,Electricity Revenue,29,0.0039,MUSD/yr
428
428
EXTENDED ECONOMIC PROFILE,Electricity Revenue,30,0.0039,MUSD/yr
429
- EXTENDED ECONOMIC PROFILE,Heat Price,1,0.012 ,cents/kWh
429
+ EXTENDED ECONOMIC PROFILE,Heat Price,1,0.0 ,cents/kWh
430
430
EXTENDED ECONOMIC PROFILE,Heat Price,2,0.012,cents/kWh
431
431
EXTENDED ECONOMIC PROFILE,Heat Price,3,0.012,cents/kWh
432
432
EXTENDED ECONOMIC PROFILE,Heat Price,4,0.012,cents/kWh
433
433
EXTENDED ECONOMIC PROFILE,Heat Price,5,0.012,cents/kWh
434
434
EXTENDED ECONOMIC PROFILE,Heat Price,6,0.012,cents/kWh
435
435
EXTENDED ECONOMIC PROFILE,Heat Price,7,0.012,cents/kWh
436
436
EXTENDED ECONOMIC PROFILE,Heat Price,8,0.012,cents/kWh
437
- EXTENDED ECONOMIC PROFILE,Heat Price,9,0.022 ,cents/kWh
438
- EXTENDED ECONOMIC PROFILE,Heat Price,10,0.032 ,cents/kWh
439
- EXTENDED ECONOMIC PROFILE,Heat Price,11,0.036 ,cents/kWh
437
+ EXTENDED ECONOMIC PROFILE,Heat Price,9,0.012 ,cents/kWh
438
+ EXTENDED ECONOMIC PROFILE,Heat Price,10,0.022 ,cents/kWh
439
+ EXTENDED ECONOMIC PROFILE,Heat Price,11,0.032 ,cents/kWh
440
440
EXTENDED ECONOMIC PROFILE,Heat Price,12,0.036,cents/kWh
441
441
EXTENDED ECONOMIC PROFILE,Heat Price,13,0.036,cents/kWh
442
442
EXTENDED ECONOMIC PROFILE,Heat Price,14,0.036,cents/kWh
@@ -636,17 +636,17 @@ EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,94.75,MUSD
636
636
EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,103.09,MUSD
637
637
EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,111.43,MUSD
638
638
EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,119.77,MUSD
639
- REVENUE & CASHFLOW PROFILE,Electricity Price,1,9 .0,cents/kWh
639
+ REVENUE & CASHFLOW PROFILE,Electricity Price,1,0 .0,cents/kWh
640
640
REVENUE & CASHFLOW PROFILE,Electricity Price,2,9.0,cents/kWh
641
641
REVENUE & CASHFLOW PROFILE,Electricity Price,3,9.0,cents/kWh
642
642
REVENUE & CASHFLOW PROFILE,Electricity Price,4,9.0,cents/kWh
643
643
REVENUE & CASHFLOW PROFILE,Electricity Price,5,9.0,cents/kWh
644
644
REVENUE & CASHFLOW PROFILE,Electricity Price,6,9.0,cents/kWh
645
- REVENUE & CASHFLOW PROFILE,Electricity Price,7,10.2 ,cents/kWh
646
- REVENUE & CASHFLOW PROFILE,Electricity Price,8,11.4 ,cents/kWh
647
- REVENUE & CASHFLOW PROFILE,Electricity Price,9,12.6 ,cents/kWh
648
- REVENUE & CASHFLOW PROFILE,Electricity Price,10,13.8 ,cents/kWh
649
- REVENUE & CASHFLOW PROFILE,Electricity Price,11,15.0 ,cents/kWh
645
+ REVENUE & CASHFLOW PROFILE,Electricity Price,7,9.0 ,cents/kWh
646
+ REVENUE & CASHFLOW PROFILE,Electricity Price,8,10.2 ,cents/kWh
647
+ REVENUE & CASHFLOW PROFILE,Electricity Price,9,11.4 ,cents/kWh
648
+ REVENUE & CASHFLOW PROFILE,Electricity Price,10,12.6 ,cents/kWh
649
+ REVENUE & CASHFLOW PROFILE,Electricity Price,11,13.8 ,cents/kWh
650
650
REVENUE & CASHFLOW PROFILE,Electricity Price,12,15.0,cents/kWh
651
651
REVENUE & CASHFLOW PROFILE,Electricity Price,13,15.0,cents/kWh
652
652
REVENUE & CASHFLOW PROFILE,Electricity Price,14,15.0,cents/kWh
@@ -726,7 +726,7 @@ REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,144.94,MUSD
726
726
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,151.33,MUSD
727
727
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,157.71,MUSD
728
728
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,164.1,MUSD
729
- REVENUE & CASHFLOW PROFILE,Heat Price,1,2.5 ,cents/kWh
729
+ REVENUE & CASHFLOW PROFILE,Heat Price,1,0.0 ,cents/kWh
730
730
REVENUE & CASHFLOW PROFILE,Heat Price,2,2.5,cents/kWh
731
731
REVENUE & CASHFLOW PROFILE,Heat Price,3,2.5,cents/kWh
732
732
REVENUE & CASHFLOW PROFILE,Heat Price,4,2.5,cents/kWh
@@ -816,7 +816,7 @@ REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,27,0.0,MUSD
816
816
REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,28,0.0,MUSD
817
817
REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,29,0.0,MUSD
818
818
REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,30,0.0,MUSD
819
- REVENUE & CASHFLOW PROFILE,Cooling Price,1,2.5 ,cents/kWh
819
+ REVENUE & CASHFLOW PROFILE,Cooling Price,1,0.0 ,cents/kWh
820
820
REVENUE & CASHFLOW PROFILE,Cooling Price,2,2.5,cents/kWh
821
821
REVENUE & CASHFLOW PROFILE,Cooling Price,3,2.5,cents/kWh
822
822
REVENUE & CASHFLOW PROFILE,Cooling Price,4,2.5,cents/kWh
@@ -906,20 +906,20 @@ REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,27,0.0,MUSD
906
906
REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,28,0.0,MUSD
907
907
REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,29,0.0,MUSD
908
908
REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,30,0.0,MUSD
909
- REVENUE & CASHFLOW PROFILE,Carbon Price,1,0.01 ,USD/tonne
909
+ REVENUE & CASHFLOW PROFILE,Carbon Price,1,0.0 ,USD/tonne
910
910
REVENUE & CASHFLOW PROFILE,Carbon Price,2,0.01,USD/tonne
911
911
REVENUE & CASHFLOW PROFILE,Carbon Price,3,0.01,USD/tonne
912
912
REVENUE & CASHFLOW PROFILE,Carbon Price,4,0.01,USD/tonne
913
913
REVENUE & CASHFLOW PROFILE,Carbon Price,5,0.01,USD/tonne
914
914
REVENUE & CASHFLOW PROFILE,Carbon Price,6,0.01,USD/tonne
915
- REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.03 ,USD/tonne
916
- REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.04 ,USD/tonne
915
+ REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.01 ,USD/tonne
916
+ REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.03 ,USD/tonne
917
917
REVENUE & CASHFLOW PROFILE,Carbon Price,9,0.04,USD/tonne
918
- REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.06 ,USD/tonne
919
- REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.07 ,USD/tonne
918
+ REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.04 ,USD/tonne
919
+ REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.06 ,USD/tonne
920
920
REVENUE & CASHFLOW PROFILE,Carbon Price,12,0.07,USD/tonne
921
- REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.09 ,USD/tonne
922
- REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.1 ,USD/tonne
921
+ REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.07 ,USD/tonne
922
+ REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.09 ,USD/tonne
923
923
REVENUE & CASHFLOW PROFILE,Carbon Price,15,0.1,USD/tonne
924
924
REVENUE & CASHFLOW PROFILE,Carbon Price,16,0.1,USD/tonne
925
925
REVENUE & CASHFLOW PROFILE,Carbon Price,17,0.1,USD/tonne
0 commit comments