|
4 | 4 |
|
5 | 5 | Simulation Metadata
|
6 | 6 | ----------------------
|
7 |
| - GEOPHIRES Version: 3.7.21 |
8 |
| - Simulation Date: 2025-03-05 |
9 |
| - Simulation Time: 15:05 |
10 |
| - Calculation Time: 0.678 sec |
| 7 | + GEOPHIRES Version: 3.7.23 |
| 8 | + Simulation Date: 2025-03-10 |
| 9 | + Simulation Time: 10:42 |
| 10 | + Calculation Time: 0.657 sec |
11 | 11 |
|
12 | 12 | ***SUMMARY OF RESULTS***
|
13 | 13 |
|
@@ -182,18 +182,19 @@ Year Electricity | Heat |
|
182 | 182 | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow
|
183 | 183 | Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD)
|
184 | 184 | ________________________________________________________________________________________________________________________________________________________________________________________
|
185 |
| - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -50.77 -50.77 |
186 |
| - 2 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.02 |
187 |
| - 3 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.21 |
188 |
| - 4 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.10 |
189 |
| - 5 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.70 |
190 |
| - 6 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -5.00 |
191 |
| - 7 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 4.98 |
192 |
| - 8 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.26 |
193 |
| - 9 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.56 25.83 |
194 |
| - 10 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.68 |
195 |
| - 11 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.82 |
196 |
| - 12 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.25 |
197 |
| - 13 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.97 |
198 |
| - 14 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.97 |
199 |
| - 15 19.86 13.97 169.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.26 |
| 185 | + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -50.77 -50.77 |
| 186 | + 1 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.02 |
| 187 | + 2 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.21 |
| 188 | + 3 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.10 |
| 189 | + 4 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.70 |
| 190 | + 5 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -5.00 |
| 191 | + 6 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 4.98 |
| 192 | + 7 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.26 |
| 193 | + 8 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.56 25.83 |
| 194 | + 9 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.68 |
| 195 | + 10 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.82 |
| 196 | + 11 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.25 |
| 197 | + 12 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.97 |
| 198 | + 13 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.97 |
| 199 | + 14 19.86 13.97 169.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.26 |
| 200 | + 15 20.27 14.25 183.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.58 107.84 |
0 commit comments