Skip to content

Commit

Permalink
Update CSV test result
Browse files Browse the repository at this point in the history
  • Loading branch information
@softwareengineerprogrammer
softwareengineerprogrammer committed Apr 24, 2024
1 parent 818defa commit 0e5c2c6
Showing 1 changed file with 68 additions and 69 deletions.
137 changes: 68 additions & 69 deletions tests/example1_addons.csv
View file
Original file line number Diff line number Diff line change
Expand Up @@ -4,47 +4,47 @@ SUMMARY OF RESULTS,Average Net Electricity Production,,5.37,MW
SUMMARY OF RESULTS,Electricity breakeven price,,1.75,cents/kWh
SUMMARY OF RESULTS,Number of production wells,,2,count
SUMMARY OF RESULTS,Number of injection wells,,2,count
SUMMARY OF RESULTS,Flowrate per production well,,55,kg/sec
SUMMARY OF RESULTS,"Well depth (or total length\, if not vertical)",,3,kilometer
SUMMARY OF RESULTS,Flowrate per production well,,55.0,kg/sec
SUMMARY OF RESULTS,"Well depth (or total length\, if not vertical)",,3.0,kilometer
SUMMARY OF RESULTS,Geothermal gradient,,0.05,degC/m
SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,470164.97,
ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR),
ECONOMIC PARAMETERS,Accrued financing during construction,,0,
ECONOMIC PARAMETERS,Accrued financing during construction,,0.0,
ECONOMIC PARAMETERS,Project lifetime,,30,yr
ECONOMIC PARAMETERS,Capacity factor,,90,%
ECONOMIC PARAMETERS,Capacity factor,,90.0,%
ECONOMIC PARAMETERS,Project NPV,,74.96,MUSD
ECONOMIC PARAMETERS,Project IRR,,20.06,%
ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.41,
ECONOMIC PARAMETERS,Project MOIC,,36.3,
ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5,
ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0,
ECONOMIC PARAMETERS,Project Payback Period,,7.07,yr
EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.75,cents/kWh
EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0,USD/MMBTU
EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0.0,USD/MMBTU
EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.06,MUSD
EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD
EXTENDED ECONOMICS,Project NPV (including AddOns),,-5.46,MUSD
EXTENDED ECONOMICS,Project IRR (including AddOns),,0.06,%
EXTENDED ECONOMICS,Project VIR=PI=PIR (including AddOns),,0.95,
EXTENDED ECONOMICS,Project MOIC (including AddOns),,1,
EXTENDED ECONOMICS,Total Add-on CAPEX,,70,MUSD
EXTENDED ECONOMICS,Project MOIC (including AddOns),,1.0,
EXTENDED ECONOMICS,Total Add-on CAPEX,,70.0,MUSD
EXTENDED ECONOMICS,Total Add-on OPEX,,1.7,MUSD/yr
EXTENDED ECONOMICS,Total Add-on Net Elec,,25900,kW/yr
EXTENDED ECONOMICS,Total Add-on Net Heat,,0,kW/yr
EXTENDED ECONOMICS,Total Add-on Net Elec,,25900.0,kW/yr
EXTENDED ECONOMICS,Total Add-on Net Heat,,0.0,kW/yr
EXTENDED ECONOMICS,Total Add-on Profit,,2.84,MUSD/yr
EXTENDED ECONOMICS,AddOns Payback Period,,0,yr
EXTENDED ECONOMICS,AddOns Payback Period,,0.0,yr
ENGINEERING PARAMETERS,Number of Production Wells,,2,count
ENGINEERING PARAMETERS,Number of Injection Wells,,2,count
ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3,kilometer
ENGINEERING PARAMETERS,Water loss rate,,2,
ENGINEERING PARAMETERS,Pump efficiency,,80,
ENGINEERING PARAMETERS,Injection temperature,,50,degC
ENGINEERING PARAMETERS,Average production well temperature drop,,3,degC
ENGINEERING PARAMETERS,Flowrate per production well,,55,kg/sec
ENGINEERING PARAMETERS,Injection well casing ID,,7,in
ENGINEERING PARAMETERS,Production well casing ID,,7,in
ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3.0,kilometer
ENGINEERING PARAMETERS,Water loss rate,,2.0,
ENGINEERING PARAMETERS,Pump efficiency,,80.0,
ENGINEERING PARAMETERS,Injection temperature,,50.0,degC
ENGINEERING PARAMETERS,Average production well temperature drop,,3.0,degC
ENGINEERING PARAMETERS,Flowrate per production well,,55.0,kg/sec
ENGINEERING PARAMETERS,Injection well casing ID,,7.0,in
ENGINEERING PARAMETERS,Production well casing ID,,7.0,in
ENGINEERING PARAMETERS,Number of times redrilling,,0,count
ENGINEERING PARAMETERS,Power plant type,,Supercritical ORC,
RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400,degC
RESOURCE CHARACTERISTICS,Maximum reservoir temperature,,400.0,degC
RESOURCE CHARACTERISTICS,Number of segments,,1,count
RESOURCE CHARACTERISTICS,Geothermal gradient,,0.05,degC/m
RESERVOIR PARAMETERS,Reservoir Model,,Multiple Parallel Fractures Model,
Expand All @@ -53,21 +53,20 @@ RESERVOIR PARAMETERS,Bottom-hole temperature,,170.0,degC
RESERVOIR PARAMETERS,Well separation: fracture height,,900.0,meter
RESERVOIR PARAMETERS,Fracture area,,810000.0,m**2
RESERVOIR PARAMETERS,Reservoir volume,,1000000000,m**3
RESERVOIR PARAMETERS,Average reservoir pressure,,29430.21,kPa
RESERVOIR PARAMETERS,Plant outlet pressure,,1067.94,kPa
RESERVOIR PARAMETERS,Production wellhead pressure,,1136.89,kPa
RESERVOIR PARAMETERS,Productivity Index,,5,kg/sec/bar
RESERVOIR PARAMETERS,Injectivity Index,,5,kg/sec/bar
RESERVOIR PARAMETERS,Reservoir density,,2700,kg/m**3
RESERVOIR PARAMETERS,Productivity Index,,5.0,kg/sec/bar
RESERVOIR PARAMETERS,Injectivity Index,,5.0,kg/sec/bar
RESERVOIR PARAMETERS,Reservoir density,,2700.0,kg/m**3
RESERVOIR PARAMETERS,Reservoir thermal conductivity,,2.7,W/m/K
RESERVOIR PARAMETERS,Reservoir heat capacity,,1000,J/kg/K
RESERVOIR PARAMETERS,Reservoir heat capacity,,1000.0,J/kg/K
RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.2,degC
RESERVOIR SIMULATION RESULTS,Average Production Temperature,,167,degC
RESERVOIR SIMULATION RESULTS,Average Production Temperature,,167.0,degC
RESERVOIR SIMULATION RESULTS,Minimum Production Temperature,,165.2,degC
RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.2,degC
RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,52.38,MW
RESERVOIR SIMULATION RESULTS,Production Wellbore Heat Transmission Model,,Ramey Model,
RESERVOIR SIMULATION RESULTS,Average Production Well Temperature Drop,,3,degC
RESERVOIR SIMULATION RESULTS,Average Production Well Temperature Drop,,3.0,degC
RESERVOIR SIMULATION RESULTS,Average Injection Well Pump Pressure Drop,,219.1,kPa
RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,1248.2,kPa
RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,5.37,MW
Expand Down Expand Up @@ -96,7 +95,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation
SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.14,GWh
SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.21,MW
SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,4.12,%
POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1,
POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0,
POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0058,
POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0074,
POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0083,
Expand Down Expand Up @@ -137,7 +136,7 @@ POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.87,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.91,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,166.94,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,11,166.97,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167.0,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,167.02,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,167.04,degC
POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,167.06,degC
Expand Down Expand Up @@ -248,7 +247,7 @@ POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.2806,%
POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.2814,%
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,41.4,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,41.9,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42.0,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,42.1,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,42.2,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,42.2,GWh/year
Expand Down Expand Up @@ -286,7 +285,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,412.5
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,412.7,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,412.8,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,10,412.9,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,413,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,413.0,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,413.1,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,413.2,GWh/year
HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,14,413.2,GWh/year
Expand Down Expand Up @@ -456,36 +455,36 @@ EXTENDED ECONOMIC PROFILE,Heat Price,27,0.036,cents/kWh
EXTENDED ECONOMIC PROFILE,Heat Price,28,0.036,cents/kWh
EXTENDED ECONOMIC PROFILE,Heat Price,29,0.036,cents/kWh
EXTENDED ECONOMIC PROFILE,Heat Price,30,0.036,cents/kWh
EXTENDED ECONOMIC PROFILE,Heat Revenue,1,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,2,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,3,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,4,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,5,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,6,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,7,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,8,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,9,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,10,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,11,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,12,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,13,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,14,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,15,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,16,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,17,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,18,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,19,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,20,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,21,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,22,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,23,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,24,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,25,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,26,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,27,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,28,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,29,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,30,0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,1,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,2,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,3,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,4,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,5,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,6,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,7,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,8,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,9,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,10,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,11,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,12,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,13,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,14,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,15,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,16,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,17,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,18,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,19,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,20,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,21,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,22,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,23,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,24,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,25,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,26,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,27,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,28,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,29,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Heat Revenue,30,0.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,1,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,2,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,3,1.14,MUSD/yr
Expand Down Expand Up @@ -516,7 +515,7 @@ EXTENDED ECONOMIC PROFILE,Add-on Revenue,27,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,28,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,29,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Add-on Revenue,30,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,1,-70,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,1,-70.0,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,2,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,3,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,4,1.14,MUSD/yr
Expand Down Expand Up @@ -546,7 +545,7 @@ EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,27,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,28,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,29,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Annual AddOn Cash Flow,30,1.14,MUSD/yr
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,1,-70,MUSD
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,1,-70.0,MUSD
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,2,-68.86,MUSD
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,3,-67.72,MUSD
EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,4,-66.59,MUSD
Expand Down Expand Up @@ -673,7 +672,7 @@ REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,5.12,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.13,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.13,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,5.14,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6.0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.85,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.71,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,8.57,MUSD/yr
Expand All @@ -696,7 +695,7 @@ REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,10.69,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.69,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.69,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,10.69,MUSD/yr
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0,MUSD
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0.0,MUSD
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.73,MUSD
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.5,MUSD
REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.28,MUSD
Expand Down Expand Up @@ -936,7 +935,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.1,USD/tonne
REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/tonne
REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/tonne
REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.1,USD/tonne
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr
Expand Down Expand Up @@ -966,7 +965,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.49,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.49,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.49,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.49,MUSD/yr
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.02,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.54,MUSD
Expand Down Expand Up @@ -996,7 +995,7 @@ REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.61,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.1,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.59,MUSD
REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,72.08,MUSD
REVENUE & CASHFLOW PROFILE,Project OPEX,1,0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project OPEX,1,0.0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.82,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.82,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project OPEX,4,-0.82,MUSD/yr
Expand Down Expand Up @@ -1033,7 +1032,7 @@ REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.12,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.13,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.13,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.14,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.0,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.85,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.71,MUSD/yr
REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.57,MUSD/yr
Expand Down

0 comments on commit 0e5c2c6

Please sign in to comment.