From 0e5c2c659d61212004cd777fbd7cfb32f671471d Mon Sep 17 00:00:00 2001 From: softwareengineerprogrammer <4056124+softwareengineerprogrammer@users.noreply.github.com> Date: Wed, 24 Apr 2024 11:19:28 -0700 Subject: [PATCH] Update CSV test result --- tests/example1_addons.csv | 137 +++++++++++++++++++------------------- 1 file changed, 68 insertions(+), 69 deletions(-) diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index 632881f0..3d408101 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -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, @@ -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 @@ -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, @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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 @@ -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