@@ -99,7 +99,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,
9999SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.2,MW
100100SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,3.82,%
101101SURFACE EQUIPMENT SIMULATION RESULTS,Heat to Power Conversion Efficiency,,10.07,%
102- Simulation Metadata,GEOPHIRES Version,,3.7.1 ,
102+ Simulation Metadata,GEOPHIRES Version,,3.7.16 ,
103103POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0,
104104POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0056,
105105POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0073,
@@ -1090,3 +1090,93 @@ REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,197.51,MUSD
10901090REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,208.24,MUSD
10911091REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,218.97,MUSD
10921092REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,229.7,MUSD
1093+ CCUS PROFILE,Carbon Price,1,0.0,USD/tonne
1094+ CCUS PROFILE,Carbon Price,2,0.01,USD/tonne
1095+ CCUS PROFILE,Carbon Price,3,0.01,USD/tonne
1096+ CCUS PROFILE,Carbon Price,4,0.01,USD/tonne
1097+ CCUS PROFILE,Carbon Price,5,0.01,USD/tonne
1098+ CCUS PROFILE,Carbon Price,6,0.01,USD/tonne
1099+ CCUS PROFILE,Carbon Price,7,0.01,USD/tonne
1100+ CCUS PROFILE,Carbon Price,8,0.03,USD/tonne
1101+ CCUS PROFILE,Carbon Price,9,0.04,USD/tonne
1102+ CCUS PROFILE,Carbon Price,10,0.04,USD/tonne
1103+ CCUS PROFILE,Carbon Price,11,0.06,USD/tonne
1104+ CCUS PROFILE,Carbon Price,12,0.07,USD/tonne
1105+ CCUS PROFILE,Carbon Price,13,0.07,USD/tonne
1106+ CCUS PROFILE,Carbon Price,14,0.09,USD/tonne
1107+ CCUS PROFILE,Carbon Price,15,0.1,USD/tonne
1108+ CCUS PROFILE,Carbon Price,16,0.1,USD/tonne
1109+ CCUS PROFILE,Carbon Price,17,0.1,USD/tonne
1110+ CCUS PROFILE,Carbon Price,18,0.1,USD/tonne
1111+ CCUS PROFILE,Carbon Price,19,0.1,USD/tonne
1112+ CCUS PROFILE,Carbon Price,20,0.1,USD/tonne
1113+ CCUS PROFILE,Carbon Price,21,0.1,USD/tonne
1114+ CCUS PROFILE,Carbon Price,22,0.1,USD/tonne
1115+ CCUS PROFILE,Carbon Price,23,0.1,USD/tonne
1116+ CCUS PROFILE,Carbon Price,24,0.1,USD/tonne
1117+ CCUS PROFILE,Carbon Price,25,0.1,USD/tonne
1118+ CCUS PROFILE,Carbon Price,26,0.1,USD/tonne
1119+ CCUS PROFILE,Carbon Price,27,0.1,USD/tonne
1120+ CCUS PROFILE,Carbon Price,28,0.1,USD/tonne
1121+ CCUS PROFILE,Carbon Price,29,0.1,USD/tonne
1122+ CCUS PROFILE,Carbon Price,30,0.1,USD/tonne
1123+ CCUS PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr
1124+ CCUS PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr
1125+ CCUS PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr
1126+ CCUS PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr
1127+ CCUS PROFILE,Carbon Ann. Rev.,5,0.52,MUSD/yr
1128+ CCUS PROFILE,Carbon Ann. Rev.,6,0.52,MUSD/yr
1129+ CCUS PROFILE,Carbon Ann. Rev.,7,0.52,MUSD/yr
1130+ CCUS PROFILE,Carbon Ann. Rev.,8,0.87,MUSD/yr
1131+ CCUS PROFILE,Carbon Ann. Rev.,9,1.22,MUSD/yr
1132+ CCUS PROFILE,Carbon Ann. Rev.,10,1.57,MUSD/yr
1133+ CCUS PROFILE,Carbon Ann. Rev.,11,1.92,MUSD/yr
1134+ CCUS PROFILE,Carbon Ann. Rev.,12,2.27,MUSD/yr
1135+ CCUS PROFILE,Carbon Ann. Rev.,13,2.62,MUSD/yr
1136+ CCUS PROFILE,Carbon Ann. Rev.,14,2.97,MUSD/yr
1137+ CCUS PROFILE,Carbon Ann. Rev.,15,3.32,MUSD/yr
1138+ CCUS PROFILE,Carbon Ann. Rev.,16,3.49,MUSD/yr
1139+ CCUS PROFILE,Carbon Ann. Rev.,17,3.5,MUSD/yr
1140+ CCUS PROFILE,Carbon Ann. Rev.,18,3.5,MUSD/yr
1141+ CCUS PROFILE,Carbon Ann. Rev.,19,3.5,MUSD/yr
1142+ CCUS PROFILE,Carbon Ann. Rev.,20,3.5,MUSD/yr
1143+ CCUS PROFILE,Carbon Ann. Rev.,21,3.5,MUSD/yr
1144+ CCUS PROFILE,Carbon Ann. Rev.,22,3.5,MUSD/yr
1145+ CCUS PROFILE,Carbon Ann. Rev.,23,3.5,MUSD/yr
1146+ CCUS PROFILE,Carbon Ann. Rev.,24,3.5,MUSD/yr
1147+ CCUS PROFILE,Carbon Ann. Rev.,25,3.5,MUSD/yr
1148+ CCUS PROFILE,Carbon Ann. Rev.,26,3.5,MUSD/yr
1149+ CCUS PROFILE,Carbon Ann. Rev.,27,3.5,MUSD/yr
1150+ CCUS PROFILE,Carbon Ann. Rev.,28,3.5,MUSD/yr
1151+ CCUS PROFILE,Carbon Ann. Rev.,29,3.5,MUSD/yr
1152+ CCUS PROFILE,Carbon Ann. Rev.,30,3.5,MUSD/yr
1153+ CCUS PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD
1154+ CCUS PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD
1155+ CCUS PROFILE,Carbon Cumm. Rev.,3,1.03,MUSD
1156+ CCUS PROFILE,Carbon Cumm. Rev.,4,1.55,MUSD
1157+ CCUS PROFILE,Carbon Cumm. Rev.,5,2.07,MUSD
1158+ CCUS PROFILE,Carbon Cumm. Rev.,6,2.59,MUSD
1159+ CCUS PROFILE,Carbon Cumm. Rev.,7,3.11,MUSD
1160+ CCUS PROFILE,Carbon Cumm. Rev.,8,3.98,MUSD
1161+ CCUS PROFILE,Carbon Cumm. Rev.,9,5.2,MUSD
1162+ CCUS PROFILE,Carbon Cumm. Rev.,10,6.77,MUSD
1163+ CCUS PROFILE,Carbon Cumm. Rev.,11,8.69,MUSD
1164+ CCUS PROFILE,Carbon Cumm. Rev.,12,10.95,MUSD
1165+ CCUS PROFILE,Carbon Cumm. Rev.,13,13.57,MUSD
1166+ CCUS PROFILE,Carbon Cumm. Rev.,14,16.54,MUSD
1167+ CCUS PROFILE,Carbon Cumm. Rev.,15,19.86,MUSD
1168+ CCUS PROFILE,Carbon Cumm. Rev.,16,23.35,MUSD
1169+ CCUS PROFILE,Carbon Cumm. Rev.,17,26.85,MUSD
1170+ CCUS PROFILE,Carbon Cumm. Rev.,18,30.34,MUSD
1171+ CCUS PROFILE,Carbon Cumm. Rev.,19,33.84,MUSD
1172+ CCUS PROFILE,Carbon Cumm. Rev.,20,37.34,MUSD
1173+ CCUS PROFILE,Carbon Cumm. Rev.,21,40.84,MUSD
1174+ CCUS PROFILE,Carbon Cumm. Rev.,22,44.34,MUSD
1175+ CCUS PROFILE,Carbon Cumm. Rev.,23,47.84,MUSD
1176+ CCUS PROFILE,Carbon Cumm. Rev.,24,51.34,MUSD
1177+ CCUS PROFILE,Carbon Cumm. Rev.,25,54.84,MUSD
1178+ CCUS PROFILE,Carbon Cumm. Rev.,26,58.34,MUSD
1179+ CCUS PROFILE,Carbon Cumm. Rev.,27,61.85,MUSD
1180+ CCUS PROFILE,Carbon Cumm. Rev.,28,65.35,MUSD
1181+ CCUS PROFILE,Carbon Cumm. Rev.,29,68.85,MUSD
1182+ CCUS PROFILE,Carbon Cumm. Rev.,30,72.36,MUSD
0 commit comments