diff --git a/.bumpversion.cfg b/.bumpversion.cfg index a089d5a7..588e7c4a 100644 --- a/.bumpversion.cfg +++ b/.bumpversion.cfg @@ -1,5 +1,5 @@ [bumpversion] -current_version = 3.4.29 +current_version = 3.4.30 commit = True tag = True diff --git a/.cookiecutterrc b/.cookiecutterrc index ac758797..56f1cc49 100644 --- a/.cookiecutterrc +++ b/.cookiecutterrc @@ -54,7 +54,7 @@ default_context: sphinx_doctest: "no" sphinx_theme: "sphinx-py3doc-enhanced-theme" test_matrix_separate_coverage: "no" - version: 3.4.29 + version: 3.4.30 version_manager: "bump2version" website: "https://github.com/NREL" year_from: "2023" diff --git a/.gitignore b/.gitignore index f8ed54d2..a29eacb7 100644 --- a/.gitignore +++ b/.gitignore @@ -11,7 +11,8 @@ requirements.txt *~ *.bak .DS_Store -.lock +*.lock +*.json # C extensions *.so diff --git a/README.rst b/README.rst index d11994a0..5fe24a94 100644 --- a/README.rst +++ b/README.rst @@ -47,9 +47,9 @@ Free software: `MIT license `__ :alt: Supported implementations :target: https://pypi.org/project/geophires-x -.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.4.29.svg +.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.4.30.svg :alt: Commits since latest release - :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.4.29...main + :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.4.30...main .. |docs| image:: https://readthedocs.org/projects/GEOPHIRES-X/badge/?style=flat :target: https://nrel.github.io/GEOPHIRES-X diff --git a/References/Drill cost correlation converting to per foot cost.xlsx b/References/Drill cost correlation converting to per foot cost.xlsx new file mode 100644 index 00000000..0a8fabf7 Binary files /dev/null and b/References/Drill cost correlation converting to per foot cost.xlsx differ diff --git a/References/JEDI.md b/References/JEDI.md new file mode 100644 index 00000000..f1500f1f --- /dev/null +++ b/References/JEDI.md @@ -0,0 +1,2 @@ +* [JEDI.pdf](https://github.com/NREL/GEOPHIRES-X/blob/a7d1ff2e0d47e957c19c3b6dec28fece16905dcb/References/JEDI.pdf) +* [01d-jedi-geothermal-model-rel-gt12-23-16.xlsm](https://github.com/NREL/GEOPHIRES-X/raw/a7d1ff2e0d47e957c19c3b6dec28fece16905dcb/References/01d-jedi-geothermal-model-rel-gt12-23-16.xlsm) diff --git a/References/fervo_energy_white_paper.md b/References/fervo_energy_white_paper.md deleted file mode 100644 index c4366d42..00000000 --- a/References/fervo_energy_white_paper.md +++ /dev/null @@ -1 +0,0 @@ -[fervo_energy_white_paper.pdf](https://github.com/NREL/GEOPHIRES-X/blob/703c967b0b1fe9f6d619b1e786686ba07fb0fe59/References/fervo_energy_white_paper.pdf) diff --git a/References/fervo_references.md b/References/fervo_references.md new file mode 100644 index 00000000..f0d494de --- /dev/null +++ b/References/fervo_references.md @@ -0,0 +1,2 @@ +* [fervo_energy_white_paper.pdf](https://github.com/NREL/GEOPHIRES-X/blob/703c967b0b1fe9f6d619b1e786686ba07fb0fe59/References/fervo_energy_white_paper.pdf) +* [fervo_drilling costs.pdf](https://github.com/softwareengineerprogrammer/GEOPHIRES-X/blob/62ecc37385cc89dcac36a3684c258e454bcc0241/References/fervo_drilling%20costs.pdf) diff --git a/docs/conf.py b/docs/conf.py index 379ddbba..7b36b2c1 100644 --- a/docs/conf.py +++ b/docs/conf.py @@ -18,7 +18,7 @@ year = '2023' author = 'NREL' copyright = f'{year}, {author}' -version = release = '3.4.29' +version = release = '3.4.30' pygments_style = 'trac' templates_path = ['./templates'] diff --git a/setup.py b/setup.py index 49f79347..6f308274 100755 --- a/setup.py +++ b/setup.py @@ -13,7 +13,7 @@ def read(*names, **kwargs): setup( name='geophires-x', - version='3.4.29', + version='3.4.30', license='MIT', description='GEOPHIRES is a free and open-source geothermal techno-economic simulator.', long_description='{}\n{}'.format( diff --git a/src/geophires_monte_carlo/.gitignore b/src/geophires_monte_carlo/.gitignore index 60bc8da3..24ae587c 100644 --- a/src/geophires_monte_carlo/.gitignore +++ b/src/geophires_monte_carlo/.gitignore @@ -1,3 +1,4 @@ /MC_GEOPHIRES_Result.txt /MC_HIP_Result.txt *.png +*.json diff --git a/src/geophires_x/AGSWellBores.py b/src/geophires_x/AGSWellBores.py index 9d4d9552..c46f5f29 100644 --- a/src/geophires_x/AGSWellBores.py +++ b/src/geophires_x/AGSWellBores.py @@ -773,12 +773,12 @@ def CalculateNonverticalPressureDrop(self, model:Model, time_operation: float, t # nonvertical wellbore fluid conditions based on current temperature rhowater = density_water_kg_per_m3( self.NonverticalProducedTemperature.value[year], - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) muwater = viscosity_water_Pa_sec( self.NonverticalProducedTemperature.value[year], - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) vhoriz = self.q_circulation / rhowater / (math.pi / 4. * self.nonverticalwellborediameter.value ** 2) @@ -864,10 +864,10 @@ def Calculate(self, model: Model) -> None: self.alpha_fluid = self.WaterThermalConductivity.value / density_water_kg_per_m3( self.NonverticalProducedTemperature.value[year], - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) / heat_capacity_water_J_per_kg_per_K( self.NonverticalProducedTemperature.value[year], - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) * 24.0 * 3600.0 self.time_operation.value += self.al @@ -881,7 +881,7 @@ def Calculate(self, model: Model) -> None: self.ProdTempDrop.value = self.tempdropprod.value model.reserv.cpwater.value = heat_capacity_water_J_per_kg_per_K( self.NonverticalProducedTemperature.value[0], - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) if self.rameyoptionprod.value: self.ProdTempDrop.value = RameyCalc(model.reserv.krock.value, @@ -904,13 +904,13 @@ def Calculate(self, model: Model) -> None: if self.productionwellpumping.value: self.rhowaterinj = density_water_kg_per_m3( model.reserv.Tsurf.value, - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) * np.linspace(1, 1, len(self.ProducedTemperature.value)) self.rhowaterprod = density_water_kg_per_m3( model.reserv.Trock.value, - pressure=model.reserv.lithostatic_pressure() + pressure=model.reserv.hydrostatic_pressure() ) * np.linspace(1, 1, len(self.ProducedTemperature.value)) self.DPProdWell.value, f3, vprod, self.rhowaterprod = WellPressureDrop(model, @@ -1021,7 +1021,7 @@ def Calculate(self, model: Model) -> None: model.reserv.cpwater.value = heat_capacity_water_J_per_kg_per_K( self.Tout[0], - pressure=model.reserv.lithostatic_pressure(), + pressure=model.reserv.hydrostatic_pressure(), ) # Need this for surface plant output calculation # set pumping power to zero for all times, assuming that the thermosphere wil always diff --git a/src/geophires_x/CylindricalReservoir.py b/src/geophires_x/CylindricalReservoir.py index 7e1601fd..ade1ebd8 100644 --- a/src/geophires_x/CylindricalReservoir.py +++ b/src/geophires_x/CylindricalReservoir.py @@ -244,11 +244,11 @@ def Calculate(self, model: Model) -> None: ) / 1e15 # 10^15 J self.cpwater.value = heat_capacity_water_J_per_kg_per_K( model.wellbores.Tinj.value * 0.5 + (self.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=self.lithostatic_pressure() + pressure=self.hydrostatic_pressure() ) self.rhowater.value = density_water_kg_per_m3( model.wellbores.Tinj.value * 0.5 + (self.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=self.lithostatic_pressure() + pressure=self.hydrostatic_pressure() ) model.logger.info(f'complete {str(__class__)}: {sys._getframe().f_code.co_name}') diff --git a/src/geophires_x/Reservoir.py b/src/geophires_x/Reservoir.py index 38b031d4..40575891 100644 --- a/src/geophires_x/Reservoir.py +++ b/src/geophires_x/Reservoir.py @@ -749,12 +749,12 @@ def Calculate(self, model: Model) -> None: # calculate reservoir water properties self.cpwater.value = heat_capacity_water_J_per_kg_per_K( model.wellbores.Tinj.value * 0.5 + (self.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=self.lithostatic_pressure() + pressure=self.hydrostatic_pressure() ) self.rhowater.value = density_water_kg_per_m3( model.wellbores.Tinj.value * 0.5 + (self.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=self.lithostatic_pressure() + pressure=self.hydrostatic_pressure() ) # temperature gain in injection wells @@ -770,4 +770,8 @@ def lithostatic_pressure(self) -> PlainQuantity: return quantity(static_pressure_MPa(self.rhorock.quantity().to('kg/m**3').magnitude, self.depth.quantity().to('m').magnitude), 'MPa') + def hydrostatic_pressure(self) -> PlainQuantity: + return quantity(static_pressure_MPa(1000.0, + self.depth.quantity().to('m').magnitude), 'MPa') + diff --git a/src/geophires_x/SurfacePlant.py b/src/geophires_x/SurfacePlant.py index a5adef73..a5d8cd1e 100644 --- a/src/geophires_x/SurfacePlant.py +++ b/src/geophires_x/SurfacePlant.py @@ -342,7 +342,7 @@ def __init__(self, model: Model): "Plant Outlet Pressure", DefaultValue=100.0, Min=0.01, - Max=10000.0, + Max=15000.0, UnitType=Units.PRESSURE, PreferredUnits=PressureUnit.KPASCAL, CurrentUnits=PressureUnit.KPASCAL, @@ -576,16 +576,16 @@ def read_parameters(self, model:Model) -> None: model.wellbores.impedancemodelallowed.value = False self.setinjectionpressurefixed = True elif ParameterToModify.Name == 'Plant Outlet Pressure': - if ParameterToModify.value < 0 or ParameterToModify.value > 10000: + if ParameterToModify.value < self.plant_outlet_pressure.Min or ParameterToModify.value > self.plant_outlet_pressure.Max: if self.setinjectionpressurefixed: ParameterToModify.value = 100 - msg = (f'Provided plant outlet pressure outside of range 0-10000. GEOPHIRES will ' + msg = (f'Provided plant outlet pressure outside of range defined valid range. GEOPHIRES will ' f'assume default plant outlet pressure ({ParameterToModify.value} kPa)') print(f'Warning: {msg}') model.logger.warning(msg) else: self.usebuiltinoutletplantcorrelation.value = True - msg = ('Provided plant outlet pressure outside of range 0-10000 kPa. ' + msg = ('Provided plant outlet pressure outside of defined valid range. ' 'GEOPHIRES will calculate plant outlet pressure based on production ' 'wellhead pressure and surface equipment pressure drop of 10 psi') print(f'Warning: {msg}') diff --git a/src/geophires_x/WellBores.py b/src/geophires_x/WellBores.py index 8cea3f5e..c294af9f 100644 --- a/src/geophires_x/WellBores.py +++ b/src/geophires_x/WellBores.py @@ -167,7 +167,7 @@ def WellPressureDrop(model: Model, Taverage: float, wellflowrate: float, welldia rhowater = np.array([ density_water_kg_per_m3( t, - pressure=model.reserv.lithostatic_pressure(), + pressure=model.reserv.hydrostatic_pressure(), ) for t in Taverage ]) # replace with correlation based on Tprodaverage @@ -175,7 +175,7 @@ def WellPressureDrop(model: Model, Taverage: float, wellflowrate: float, welldia muwater = np.array([ viscosity_water_Pa_sec( t, - pressure=model.reserv.lithostatic_pressure(), + pressure=model.reserv.hydrostatic_pressure(), ) for t in Taverage ]) # replace with correlation based on Tprodaverage @@ -231,11 +231,11 @@ def InjectionWellPressureDrop(model: Model, Taverage: float, wellflowrate: float """ # start by calculating wellbore fluid conditions [kPa], noting that most temperature drop happens in # upper section (because surrounding rock temperature is lowest in upper section) - rhowater = (density_water_kg_per_m3(Taverage, pressure=model.reserv.lithostatic_pressure()) + rhowater = (density_water_kg_per_m3(Taverage, pressure=model.reserv.hydrostatic_pressure()) * np.linspace(1, 1, len(model.wellbores.ProducedTemperature.value))) # replace with correlation based on Tinjaverage - muwater = viscosity_water_Pa_sec(Taverage, pressure=model.reserv.lithostatic_pressure()) * np.linspace(1, 1, len(model.wellbores.ProducedTemperature.value)) + muwater = viscosity_water_Pa_sec(Taverage, pressure=model.reserv.hydrostatic_pressure()) * np.linspace(1, 1, len(model.wellbores.ProducedTemperature.value)) v = nprod / ninj * wellflowrate * (1.0 + waterloss) / rhowater / (math.pi / 4. * welldiam ** 2) Rewater = 4. * nprod / ninj * wellflowrate * (1.0 + waterloss) / ( muwater * math.pi * welldiam) # laminar or turbulent flow? @@ -1193,14 +1193,16 @@ def Calculate(self, model: Model) -> None: # If you choose to subclass this master class, you can also choose to override this method (or not), # and if you do, do it before or after you call you own version of this method. If you do, you can also # choose to call this method from you class, which can effectively run the calculations of the superclass, - # making all thr values available to your methods. but you had better have set all the parameters! + # making all the values available to your methods. but you had better have set all the parameters! # calculate the reservoir pressure as a function of time - self.production_reservoir_pressure.value = get_hydrostatic_pressure_kPa(model.reserv.Trock.value, model.reserv.Tsurf.value, + if self.usebuiltinhydrostaticpressurecorrelation: + self.production_reservoir_pressure.value = get_hydrostatic_pressure_kPa(model.reserv.Trock.value, model.reserv.Tsurf.value, model.reserv.depth.quantity().to('m').magnitude, model.reserv.averagegradient.value, - model.reserv.lithostatic_pressure()) if self.usebuiltinhydrostaticpressurecorrelation else self.Phydrostatic.quantity().to( - self.production_reservoir_pressure.CurrentUnits).magnitude + model.reserv.hydrostatic_pressure()) + else: + self.production_reservoir_pressure.value = self.Phydrostatic.quantity().to(self.production_reservoir_pressure.CurrentUnits).magnitude self.production_reservoir_pressure.value = ReservoirPressurePredictor(model.surfaceplant.plant_lifetime.value, model.economics.timestepsperyear.value, diff --git a/src/geophires_x/__init__.py b/src/geophires_x/__init__.py index 4372d5d3..4524efd2 100644 --- a/src/geophires_x/__init__.py +++ b/src/geophires_x/__init__.py @@ -1 +1 @@ -__version__ = '3.4.29' +__version__ = '3.4.30' diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index c0861dcf..3ad1ee79 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -1,28 +1,28 @@ Category,Field,Year,Value,Units SUMMARY OF RESULTS,End-Use Option,,Electricity, -SUMMARY OF RESULTS,Average Net Electricity Production,,5.37,MW -SUMMARY OF RESULTS,Electricity breakeven price,,1.75,cents/kWh +SUMMARY OF RESULTS,Average Net Electricity Production,,5.39,MW +SUMMARY OF RESULTS,Electricity breakeven price,,1.74,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,,55.0,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, +SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,472017.81, ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR), ECONOMIC PARAMETERS,Accrued financing during construction,,0.0, ECONOMIC PARAMETERS,Project lifetime,,30,yr 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,Project NPV,,75.32,MUSD +ECONOMIC PARAMETERS,Project IRR,,20.11,% +ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.42, +ECONOMIC PARAMETERS,Project MOIC,,36.27, 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 +ECONOMIC PARAMETERS,Project Payback Period,,7.05,yr +EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.74,cents/kWh 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 CAPEX (after incentives\, grants\, AddOns\, etc)",,101.07,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 NPV (including AddOns),,-5.2,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),,1.0, @@ -53,7 +53,7 @@ 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,Reservoir hydrostatic pressure,,29430.21,kPa +RESERVOIR PARAMETERS,Reservoir hydrostatic pressure,,28841.05,kPa RESERVOIR PARAMETERS,Plant outlet pressure,,1067.94,kPa RESERVOIR PARAMETERS,Production wellhead pressure,,1136.89,kPa RESERVOIR PARAMETERS,Productivity Index,,5.0,kg/sec/bar @@ -61,311 +61,311 @@ 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,,1000.0,J/kg/K -RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.2,degC +RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.3,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,Minimum Production Temperature,,165.3,degC +RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.3,degC +RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,53.52,MW RESERVOIR SIMULATION RESULTS,Production Wellbore Heat Transmission Model,,Ramey Model, 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 +RESERVOIR SIMULATION RESULTS,Average Injection Well Pump Pressure Drop,,217.9,kPa +RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,1112.0,kPa +RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,5.39,MW CAPITAL COSTS (M$),Drilling and completion costs,,21.95,MUSD CAPITAL COSTS (M$),Drilling and completion costs per well,,5.49,MUSD CAPITAL COSTS (M$),Stimulation costs,,3.02,MUSD -CAPITAL COSTS (M$),Surface power plant costs,,20.78,MUSD -CAPITAL COSTS (M$),Field gathering system costs,,2.32,MUSD +CAPITAL COSTS (M$),Surface power plant costs,,20.8,MUSD +CAPITAL COSTS (M$),Field gathering system costs,,2.3,MUSD CAPITAL COSTS (M$),Total surface equipment costs,,23.1,MUSD CAPITAL COSTS (M$),Exploration costs,,5.33,MUSD -CAPITAL COSTS (M$),Total capital costs,,31.06,MUSD +CAPITAL COSTS (M$),Total capital costs,,31.07,MUSD OPERATING AND MAINTENANCE COSTS (M$/yr),Wellfield maintenance costs,,0.44,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Power plant maintenance costs,,0.9,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Water costs,,0.06,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Total operating and maintenance costs,,-0.82,MUSD/yr SURFACE EQUIPMENT SIMULATION RESULTS,Initial geofluid availability,,0.11,MW/(kg/s) -SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Total Electricity Generation,,5.61,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Total Electricity Generation,,5.58,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Total Electricity Generation,,5.41,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Initial Total Electricity Generation,,5.41,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Net Electricity Generation,,5.4,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,5.37,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,5.2,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,5.2,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,43.8,GWh -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,% +SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Total Electricity Generation,,5.62,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Total Electricity Generation,,5.59,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Total Electricity Generation,,5.42,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial Total Electricity Generation,,5.42,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Net Electricity Generation,,5.42,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,5.39,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,5.22,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,5.22,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,43.85,GWh +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.3,GWh +SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.2,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,3.82,% 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, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,5,1.0088, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,6,1.0093, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,7,1.0096, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,8,1.0099, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,9,1.0101, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,10,1.0103, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,11,1.0105, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,12,1.0106, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,13,1.0108, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,14,1.0109, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,15,1.011, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,16,1.0111, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,17,1.0112, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,18,1.0113, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,19,1.0114, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,20,1.0115, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,21,1.0115, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,22,1.0116, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,23,1.0117, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,24,1.0117, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,25,1.0118, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,26,1.0118, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,27,1.0119, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,28,1.0119, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,29,1.012, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,30,1.012, -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,1,165.24,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,2,166.19,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,3,166.47,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,4,166.61,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,5,166.7,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,6,166.77,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,7,166.83,degC -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,12,167.0,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 -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,16,167.08,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,17,167.09,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,18,167.11,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,19,167.12,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,20,167.14,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,21,167.15,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,22,167.16,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,23,167.17,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,24,167.18,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,25,167.19,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,26,167.2,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,27,167.21,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,28,167.22,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,29,167.23,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,30,167.23,degC -POWER GENERATION PROFILE,PUMP POWER,1,0.2141,MW -POWER GENERATION PROFILE,PUMP POWER,2,0.2133,MW -POWER GENERATION PROFILE,PUMP POWER,3,0.213,MW -POWER GENERATION PROFILE,PUMP POWER,4,0.2129,MW -POWER GENERATION PROFILE,PUMP POWER,5,0.2128,MW -POWER GENERATION PROFILE,PUMP POWER,6,0.2128,MW -POWER GENERATION PROFILE,PUMP POWER,7,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,8,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,9,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,10,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,11,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,12,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,13,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,14,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,15,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,16,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,17,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,18,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,19,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,20,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,21,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,22,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,23,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,24,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,25,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,26,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,27,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,28,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,29,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,30,0.2124,MW -POWER GENERATION PROFILE,NET POWER,1,5.1987,MW -POWER GENERATION PROFILE,NET POWER,2,5.2932,MW -POWER GENERATION PROFILE,NET POWER,3,5.3205,MW -POWER GENERATION PROFILE,NET POWER,4,5.3347,MW -POWER GENERATION PROFILE,NET POWER,5,5.3441,MW -POWER GENERATION PROFILE,NET POWER,6,5.3511,MW -POWER GENERATION PROFILE,NET POWER,7,5.3566,MW -POWER GENERATION PROFILE,NET POWER,8,5.3611,MW -POWER GENERATION PROFILE,NET POWER,9,5.3649,MW -POWER GENERATION PROFILE,NET POWER,10,5.3682,MW -POWER GENERATION PROFILE,NET POWER,11,5.371,MW -POWER GENERATION PROFILE,NET POWER,12,5.3736,MW -POWER GENERATION PROFILE,NET POWER,13,5.3759,MW -POWER GENERATION PROFILE,NET POWER,14,5.3779,MW -POWER GENERATION PROFILE,NET POWER,15,5.3798,MW -POWER GENERATION PROFILE,NET POWER,16,5.3816,MW -POWER GENERATION PROFILE,NET POWER,17,5.3832,MW -POWER GENERATION PROFILE,NET POWER,18,5.3847,MW -POWER GENERATION PROFILE,NET POWER,19,5.3861,MW -POWER GENERATION PROFILE,NET POWER,20,5.3874,MW -POWER GENERATION PROFILE,NET POWER,21,5.3886,MW -POWER GENERATION PROFILE,NET POWER,22,5.3898,MW -POWER GENERATION PROFILE,NET POWER,23,5.3909,MW -POWER GENERATION PROFILE,NET POWER,24,5.392,MW -POWER GENERATION PROFILE,NET POWER,25,5.3929,MW -POWER GENERATION PROFILE,NET POWER,26,5.3939,MW -POWER GENERATION PROFILE,NET POWER,27,5.3948,MW -POWER GENERATION PROFILE,NET POWER,28,5.3956,MW -POWER GENERATION PROFILE,NET POWER,29,5.3965,MW -POWER GENERATION PROFILE,NET POWER,30,5.3972,MW -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,1,10.0742,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,2,10.1734,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,3,10.2019,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,4,10.2167,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,5,10.2265,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,6,10.2337,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,7,10.2394,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,8,10.2441,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,9,10.248,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,10,10.2514,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,11,10.2543,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,12,10.257,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,13,10.2594,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,14,10.2615,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,15,10.2635,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,16,10.2653,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,17,10.2669,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,18,10.2685,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,19,10.2699,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,20,10.2713,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,21,10.2726,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,22,10.2738,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,23,10.2749,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,24,10.276,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,25,10.277,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,26,10.278,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,27,10.2789,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,28,10.2798,% -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,3,42.0,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 -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,7,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,8,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,9,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,10,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,11,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,12,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,13,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,14,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,15,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,16,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,17,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,18,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,19,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,20,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,21,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,22,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,23,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,24,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,25,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,26,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,35.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,1,408.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,2,410.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,3,411.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,4,411.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,5,412.1,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,6,412.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,412.5,GWh/year -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,11,413.0,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 -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,15,413.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,16,413.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,17,413.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,18,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,19,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,20,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,21,413.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,22,413.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,23,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,24,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,25,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,26,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,27,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,28,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,29,413.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,344.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,1,322.53,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,2,321.05,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,3,319.57,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,4,318.09,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,5,316.6,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,6,315.12,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,7,313.63,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,8,312.15,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,9,310.66,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,10,309.17,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,11,307.69,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,12,306.2,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,13,304.71,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,14,303.23,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,15,301.74,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,16,300.25,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,17,298.76,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,18,297.27,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,19,295.78,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,20,294.3,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,21,292.81,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,22,291.32,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,23,289.83,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,24,288.34,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,25,286.85,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,26,285.36,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,27,283.87,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,28,282.38,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,29,280.89,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,279.65,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,1,0.45,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,2,0.91,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,3,1.37,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,4,1.83,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,5,2.28,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,6,2.74,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,7,3.2,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,8,3.66,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,9,4.12,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,10,4.58,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,11,5.03,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,12,5.49,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,13,5.95,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,14,6.41,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,15,6.87,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,16,7.33,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,17,7.79,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,18,8.25,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,19,8.71,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,20,9.17,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,21,9.63,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,22,10.09,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,23,10.55,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,24,11.01,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,25,11.47,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,26,11.93,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,27,12.39,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,12.85,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,13.31,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,13.69,% +POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0056, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0073, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0081, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,5,1.0087, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,6,1.0091, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,7,1.0094, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,8,1.0097, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,9,1.0099, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,10,1.0101, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,11,1.0102, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,12,1.0104, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,13,1.0105, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,14,1.0107, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,15,1.0108, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,16,1.0109, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,17,1.011, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,18,1.0111, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,19,1.0111, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,20,1.0112, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,21,1.0113, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,22,1.0114, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,23,1.0114, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,24,1.0115, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,25,1.0115, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,26,1.0116, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,27,1.0116, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,28,1.0117, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,29,1.0117, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,30,1.0118, +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,1,165.34,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,2,166.27,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,3,166.54,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,4,166.68,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,5,166.77,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,6,166.84,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,7,166.89,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.94,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.97,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,167.01,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,11,167.03,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167.06,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,167.08,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,167.1,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,167.12,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,16,167.14,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,17,167.15,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,18,167.17,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,19,167.18,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,20,167.19,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,21,167.21,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,22,167.22,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,23,167.23,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,24,167.24,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,25,167.25,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,26,167.26,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,27,167.27,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,28,167.27,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,29,167.28,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,30,167.29,degC +POWER GENERATION PROFILE,PUMP POWER,1,0.1993,MW +POWER GENERATION PROFILE,PUMP POWER,2,0.1984,MW +POWER GENERATION PROFILE,PUMP POWER,3,0.1981,MW +POWER GENERATION PROFILE,PUMP POWER,4,0.198,MW +POWER GENERATION PROFILE,PUMP POWER,5,0.1979,MW +POWER GENERATION PROFILE,PUMP POWER,6,0.1978,MW +POWER GENERATION PROFILE,PUMP POWER,7,0.1978,MW +POWER GENERATION PROFILE,PUMP POWER,8,0.1977,MW +POWER GENERATION PROFILE,PUMP POWER,9,0.1977,MW +POWER GENERATION PROFILE,PUMP POWER,10,0.1977,MW +POWER GENERATION PROFILE,PUMP POWER,11,0.1976,MW +POWER GENERATION PROFILE,PUMP POWER,12,0.1976,MW +POWER GENERATION PROFILE,PUMP POWER,13,0.1976,MW +POWER GENERATION PROFILE,PUMP POWER,14,0.1976,MW +POWER GENERATION PROFILE,PUMP POWER,15,0.1976,MW +POWER GENERATION PROFILE,PUMP POWER,16,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,17,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,18,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,19,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,20,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,21,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,22,0.1975,MW +POWER GENERATION PROFILE,PUMP POWER,23,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,24,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,25,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,26,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,27,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,28,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,29,0.1974,MW +POWER GENERATION PROFILE,PUMP POWER,30,0.1974,MW +POWER GENERATION PROFILE,NET POWER,1,5.223,MW +POWER GENERATION PROFILE,NET POWER,2,5.3158,MW +POWER GENERATION PROFILE,NET POWER,3,5.3426,MW +POWER GENERATION PROFILE,NET POWER,4,5.3566,MW +POWER GENERATION PROFILE,NET POWER,5,5.3658,MW +POWER GENERATION PROFILE,NET POWER,6,5.3727,MW +POWER GENERATION PROFILE,NET POWER,7,5.3781,MW +POWER GENERATION PROFILE,NET POWER,8,5.3825,MW +POWER GENERATION PROFILE,NET POWER,9,5.3862,MW +POWER GENERATION PROFILE,NET POWER,10,5.3894,MW +POWER GENERATION PROFILE,NET POWER,11,5.3922,MW +POWER GENERATION PROFILE,NET POWER,12,5.3947,MW +POWER GENERATION PROFILE,NET POWER,13,5.397,MW +POWER GENERATION PROFILE,NET POWER,14,5.399,MW +POWER GENERATION PROFILE,NET POWER,15,5.4009,MW +POWER GENERATION PROFILE,NET POWER,16,5.4026,MW +POWER GENERATION PROFILE,NET POWER,17,5.4042,MW +POWER GENERATION PROFILE,NET POWER,18,5.4056,MW +POWER GENERATION PROFILE,NET POWER,19,5.407,MW +POWER GENERATION PROFILE,NET POWER,20,5.4083,MW +POWER GENERATION PROFILE,NET POWER,21,5.4095,MW +POWER GENERATION PROFILE,NET POWER,22,5.4106,MW +POWER GENERATION PROFILE,NET POWER,23,5.4117,MW +POWER GENERATION PROFILE,NET POWER,24,5.4127,MW +POWER GENERATION PROFILE,NET POWER,25,5.4137,MW +POWER GENERATION PROFILE,NET POWER,26,5.4146,MW +POWER GENERATION PROFILE,NET POWER,27,5.4155,MW +POWER GENERATION PROFILE,NET POWER,28,5.4163,MW +POWER GENERATION PROFILE,NET POWER,29,5.4171,MW +POWER GENERATION PROFILE,NET POWER,30,5.4179,MW +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,1,9.902,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,2,9.9972,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,3,10.0245,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,4,10.0387,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,5,10.0481,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,6,10.0551,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,7,10.0605,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,8,10.065,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,9,10.0688,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,10,10.072,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,11,10.0749,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,12,10.0774,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,13,10.0797,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,14,10.0817,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,15,10.0836,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,16,10.0853,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,17,10.0869,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,18,10.0884,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,19,10.0898,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,20,10.0911,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,21,10.0923,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,22,10.0935,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,23,10.0946,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,24,10.0956,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,25,10.0966,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,26,10.0975,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,27,10.0984,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,28,10.0993,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.1,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.1008,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,42.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,42.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,42.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,42.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,7,42.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,8,42.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,9,42.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,10,42.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,11,42.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,12,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,13,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,14,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,15,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,16,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,17,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,18,42.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,19,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,20,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,21,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,22,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,23,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,24,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,25,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,26,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,42.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,35.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,1,417.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,2,419.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,3,420.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,4,420.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,5,421.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,6,421.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,421.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,421.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,421.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,10,421.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,422.0,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,422.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,422.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,14,422.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,15,422.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,16,422.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,17,422.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,18,422.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,19,422.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,20,422.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,21,422.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,22,422.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,23,422.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,24,422.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,25,422.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,26,422.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,27,422.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,28,422.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,29,422.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,352.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,1,322.5,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,2,320.99,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,3,319.47,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,4,317.96,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,5,316.44,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,6,314.92,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,7,313.41,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,8,311.89,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,9,310.37,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,10,308.85,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,11,307.33,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,12,305.81,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,13,304.29,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,14,302.77,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,15,301.25,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,16,299.73,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,17,298.21,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,18,296.69,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,19,295.17,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,20,293.65,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,21,292.13,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,22,290.6,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,23,289.08,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,24,287.56,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,25,286.04,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,26,284.52,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,27,282.99,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,28,281.47,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,29,279.95,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,278.68,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,1,0.46,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,2,0.93,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,3,1.4,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,4,1.87,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,5,2.33,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,6,2.8,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,7,3.27,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,8,3.74,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,9,4.21,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,10,4.68,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,11,5.14,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,12,5.61,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,13,6.08,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,14,6.55,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,15,7.02,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,16,7.49,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,17,7.96,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,18,8.43,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,19,8.9,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,20,9.37,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,21,9.84,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,22,10.31,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,23,10.78,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,24,11.25,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,25,11.72,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,26,12.19,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,27,12.66,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,13.13,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,13.6,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,13.99,% EXTENDED ECONOMIC PROFILE,Electricity Price,1,0.0,cents/kWh EXTENDED ECONOMIC PROFILE,Electricity Price,2,0.09,cents/kWh EXTENDED ECONOMIC PROFILE,Electricity Price,3,0.09,cents/kWh @@ -576,66 +576,66 @@ EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,27,-40.38,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,28,-39.24,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,29,-38.1,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,30,-36.96,MUSD -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,1,-101.06,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,2,5.68,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,3,5.72,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,4,5.74,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,5,5.75,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,6,5.75,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,7,5.76,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,8,6.27,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,9,6.78,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,10,7.29,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,11,7.8,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,12,8.31,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,13,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,14,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,15,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,16,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,17,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,18,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,19,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,20,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,21,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,22,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,23,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,24,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,25,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,26,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,27,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,28,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,29,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,30,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,1,-101.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,2,-95.38,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,3,-89.65,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,4,-83.92,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,5,-78.17,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,6,-72.42,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,7,-66.66,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,8,-60.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,9,-53.61,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,10,-46.32,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,11,-38.52,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,12,-30.21,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,13,-21.89,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,14,-13.57,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,15,-5.25,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,16,3.08,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,17,11.4,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,18,19.73,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,19,28.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,20,36.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,21,44.72,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,22,53.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,23,61.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,24,69.73,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,25,78.07,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,26,86.41,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,94.75,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,103.09,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,111.43,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,119.77,MUSD +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,1,-101.07,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,2,5.7,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,3,5.74,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,4,5.75,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,5,5.76,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,6,5.77,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,7,5.77,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,8,6.28,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,9,6.8,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,10,7.31,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,11,7.82,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,12,8.34,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,13,8.34,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,14,8.34,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,15,8.35,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,16,8.35,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,17,8.35,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,18,8.35,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,19,8.35,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,20,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,21,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,22,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,23,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,24,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,25,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,26,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,27,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,28,8.36,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,29,8.37,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,30,8.37,MUSD/yr +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,1,-101.07,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,2,-95.37,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,3,-89.63,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,4,-83.88,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,5,-78.12,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,6,-72.35,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,7,-66.58,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,8,-60.29,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,9,-53.5,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,10,-46.19,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,11,-38.36,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,12,-30.02,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,13,-21.68,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,14,-13.34,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,15,-4.99,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,16,3.36,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,17,11.71,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,18,20.06,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,19,28.41,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,20,36.77,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,21,45.12,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,22,53.48,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,23,61.84,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,24,70.2,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,25,78.56,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,26,86.92,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,95.29,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,103.65,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,112.02,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,120.39,MUSD REVENUE & CASHFLOW PROFILE,Electricity Price,1,0.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,2,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,3,9.0,cents/kWh @@ -666,66 +666,66 @@ REVENUE & CASHFLOW PROFILE,Electricity Price,27,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,28,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,29,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,30,15.0,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,1,-31.06,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,5.05,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,5.1,MUSD/yr -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.,8,6.0,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 -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,9.43,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,9.78,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,10.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,10.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,10.66,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,10.69,MUSD/yr -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 Ann. Rev.,1,-31.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,5.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,5.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,5.13,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.14,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.15,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,5.15,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6.02,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.88,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.74,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,8.6,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,9.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,9.82,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,10.17,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,10.52,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,10.7,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,10.73,MUSD/yr 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 -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,15.07,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,18.87,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,22.67,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,26.98,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,31.81,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,37.14,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,42.99,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,49.34,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,55.7,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,62.06,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,68.43,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,74.8,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,81.17,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,87.54,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,93.91,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,100.28,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,106.66,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,113.04,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,119.42,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,125.8,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,132.18,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,138.56,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,144.94,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,151.33,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,157.71,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,164.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.74,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.53,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.33,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,15.14,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,18.95,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,22.76,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,27.09,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,31.94,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,37.29,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,43.16,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,49.54,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,55.93,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,62.31,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,68.7,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,75.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,81.49,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,87.89,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,94.28,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,100.68,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,107.08,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,113.48,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,119.89,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,126.29,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,132.7,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,139.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,145.51,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,151.92,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,158.33,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,164.74,MUSD REVENUE & CASHFLOW PROFILE,Heat Price,1,0.0,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,2,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,3,2.5,cents/kWh @@ -944,58 +944,58 @@ REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.87,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,1.21,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.56,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,1.91,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.61,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,2.96,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.31,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,3.49,MUSD/yr -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 Ann. Rev.,9,1.22,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.57,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,1.92,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.27,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.62,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,2.97,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.32,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.5,MUSD/yr 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 -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.06,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,2.58,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.1,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,3.96,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,5.18,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,6.74,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,8.65,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,10.91,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,13.52,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,16.47,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,19.78,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,23.26,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,26.74,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,30.23,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,33.71,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,37.19,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,40.68,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,44.17,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,47.65,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,51.14,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,54.63,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,58.12,MUSD -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,Carbon Cumm. Rev.,3,1.03,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.55,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.07,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,2.59,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.11,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,3.98,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,5.2,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,6.77,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,8.69,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,10.95,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,13.57,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,16.54,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,19.86,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,23.35,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,26.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,30.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,33.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,37.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,40.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,44.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,47.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,51.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,54.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,58.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.35,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,72.36,MUSD 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 @@ -1026,63 +1026,63 @@ REVENUE & CASHFLOW PROFILE,Project OPEX,27,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,28,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,29,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,30,-0.82,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-31.06,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,5.05,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.1,MUSD/yr -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.,8,6.0,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 -REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.43,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,9.78,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,10.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.66,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-31.06,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-26.01,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-20.91,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-15.79,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-10.66,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-5.53,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-0.39,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,5.6,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,12.46,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,20.17,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,28.74,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,38.18,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,47.96,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,58.1,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,68.59,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,79.25,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,89.92,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,100.59,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,111.26,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,121.94,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,132.62,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,143.3,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,153.98,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,164.66,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,175.35,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,186.04,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,196.73,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,207.42,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,218.11,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,228.81,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-31.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,5.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.13,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.14,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.15,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.15,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.02,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.88,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.74,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.6,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,9.82,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,10.17,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.52,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.7,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,10.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-31.07,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-26.0,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-20.88,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-15.74,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-10.6,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-5.45,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-0.3,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,5.72,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,12.6,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,20.34,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,28.94,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,38.41,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,48.22,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,58.4,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,68.92,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,79.62,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,90.33,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,101.04,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,111.75,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,122.46,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,133.18,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,143.89,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,154.61,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,165.34,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,176.06,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,186.78,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,197.51,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,208.24,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,218.97,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,229.7,MUSD diff --git a/tests/examples/Fervo_Norbeck_Latimer_2024.out b/tests/examples/Fervo_Norbeck_Latimer_2024.out index 7b6c25bb..c08b0d59 100644 --- a/tests/examples/Fervo_Norbeck_Latimer_2024.out +++ b/tests/examples/Fervo_Norbeck_Latimer_2024.out @@ -4,34 +4,34 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.28 - Simulation Date: 2024-05-08 - Simulation Time: 09:44 - Calculation Time: 2.671 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:32 + Calculation Time: 0.349 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 3.15 MW - Electricity breakeven price: 16.72 cents/kWh + Average Net Electricity Production: 2.63 MW + Electricity breakeven price: 24.23 cents/kWh Number of production wells: 1 Number of injection wells: 1 - Flowrate per production well: 63.0 kg/sec + Flowrate per production well: 41.0 kg/sec Well depth (or total length, if not vertical): 2.3 kilometer - Geothermal gradient: 0.0680 degC/m + Geothermal gradient: 0.0767 degC/m ***ECONOMIC PARAMETERS*** Economic Model = BICYCLE Accrued financing during construction: 5.00 - Project lifetime: 30 yr + Project lifetime: 10 yr Capacity factor: 90.0 % - Project NPV: 5.47 MUSD - Project IRR: 7.25 % - Project VIR=PI=PIR: 1.12 - Project MOIC: 1.05 - Project Payback Period: 14.16 yr + Project NPV: -10.73 MUSD + Project IRR: -2.24 % + Project VIR=PI=PIR: 0.64 + Project MOIC: -0.10 + Project Payback Period: N/A ***ENGINEERING PARAMETERS*** @@ -40,92 +40,94 @@ Simulation Metadata Well depth (or total length, if not vertical): 2.3 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 - Injection temperature: 53.0 degC + Injection temperature: 48.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.1 degC - Flowrate per production well: 63.0 kg/sec + Average production well temperature drop: 4.1 degC + Flowrate per production well: 41.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in Number of times redrilling: 0 - Power plant type: Double-Flash + Power plant type: Supercritical ORC ***RESOURCE CHARACTERISTICS*** - Maximum reservoir temperature: 500.0 degC + Maximum reservoir temperature: 400.0 degC Number of segments: 1 - Geothermal gradient: 0.0680 degC/m + Geothermal gradient: 0.0767 degC/m ***RESERVOIR PARAMETERS*** Reservoir Model = Multiple Parallel Fractures Model - Bottom-hole temperature: 169.87 degC + Bottom-hole temperature: 188.11 degC Fracture model = Rectangular - Well separation: fracture height: 100.00 meter - Fracture width: 991.00 meter - Fracture area: 99100.00 m**2 + Well separation: fracture height: 160.00 meter + Fracture width: 160.00 meter + Fracture area: 25600.00 m**2 Reservoir volume calculated with fracture separation and number of fractures as input Number of fractures: 100.00 Fracture separation: 10.00 meter - Reservoir volume: 98109000 m**3 - Reservoir hydrostatic pressure: 22836.44 kPa - Plant outlet pressure: 100.00 kPa - Injectivity Index: 5.00 kg/sec/bar - Reservoir density: 2700.00 kg/m**3 + Reservoir volume: 25344000 m**3 + Reservoir impedance: 0.33 GPa.s/m**3 + Reservoir density: 2800.00 kg/m**3 Reservoir thermal conductivity: 2.70 W/m/K Reservoir heat capacity: 1000.00 J/kg/K ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 167.8 degC - Average Production Temperature: 165.5 degC - Minimum Production Temperature: 139.1 degC - Initial Production Temperature: 166.1 degC - Average Reservoir Heat Extraction: 29.03 MW + Maximum Production Temperature: 184.1 degC + Average Production Temperature: 182.5 degC + Minimum Production Temperature: 170.2 degC + Initial Production Temperature: 181.8 degC + Average Reservoir Heat Extraction: 23.03 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.1 degC - Average Injection Well Pump Pressure Drop: 1494.0 kPa + Average Production Well Temperature Drop: 4.1 degC + Total Average Pressure Drop: 12378.0 kPa + Average Injection Well Pressure Drop: 337.8 kPa + Average Reservoir Pressure Drop: 14070.0 kPa + Average Production Well Pressure Drop: 350.0 kPa + Average Buoyancy Pressure Drop: -2379.9 kPa ***CAPITAL COSTS (M$)*** - Drilling and completion costs: 15.43 MUSD - Drilling and completion costs per vertical production well: 5.18 MUSD - Drilling and completion costs per vertical injection well: 5.18 MUSD - Drilling and completion costs per non-vertical sections: 4.34 MUSD + Drilling and completion costs: 10.21 MUSD + Drilling and completion costs per vertical production well: 3.06 MUSD + Drilling and completion costs per vertical injection well: 3.06 MUSD + Drilling and completion costs per non-vertical sections: 3.61 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 21.26 MUSD - Field gathering system costs: 1.17 MUSD - Total surface equipment costs: 22.43 MUSD - Exploration costs: 5.29 MUSD - Total capital costs: 44.66 MUSD + Surface power plant costs: 12.64 MUSD + Field gathering system costs: 1.52 MUSD + Total surface equipment costs: 14.16 MUSD + Exploration costs: 3.65 MUSD + Total capital costs: 29.53 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.28 MUSD/yr - Power plant maintenance costs: 0.66 MUSD/yr - Water costs: 0.03 MUSD/yr - Total operating and maintenance costs: 0.97 MUSD/yr + Wellfield maintenance costs: 0.23 MUSD/yr + Power plant maintenance costs: 0.53 MUSD/yr + Water costs: 0.02 MUSD/yr + Total operating and maintenance costs: 0.78 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Initial geofluid availability: 0.13 MW/(kg/s) - Maximum Total Electricity Generation: 3.37 MW - Average Total Electricity Generation: 3.27 MW - Minimum Total Electricity Generation: 2.20 MW - Initial Total Electricity Generation: 3.29 MW - Maximum Net Electricity Generation: 3.25 MW - Average Net Electricity Generation: 3.15 MW - Minimum Net Electricity Generation: 2.08 MW - Initial Net Electricity Generation: 3.18 MW - Average Annual Total Electricity Generation: 25.70 GWh - Average Annual Net Electricity Generation: 24.77 GWh - Initial pumping power/net installed power: 3.73 % - Average Pumping Power: 0.12 MW + Initial geofluid availability: 0.16 MW/(kg/s) + Maximum Total Electricity Generation: 3.36 MW + Average Total Electricity Generation: 3.28 MW + Minimum Total Electricity Generation: 2.73 MW + Initial Total Electricity Generation: 3.25 MW + Maximum Net Electricity Generation: 2.71 MW + Average Net Electricity Generation: 2.63 MW + Minimum Net Electricity Generation: 2.06 MW + Initial Net Electricity Generation: 2.60 MW + Average Annual Total Electricity Generation: 25.64 GWh + Average Annual Net Electricity Generation: 20.58 GWh + Initial pumping power/net installed power: 24.86 % + Average Pumping Power: 0.65 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +135,16 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 166.14 0.1186 3.1762 10.8732 - 2 1.0058 167.10 0.1186 3.2197 10.9292 - 3 1.0070 167.30 0.1186 3.2288 10.9408 - 4 1.0076 167.41 0.1186 3.2335 10.9469 - 5 1.0080 167.48 0.1186 3.2366 10.9509 - 6 1.0083 167.53 0.1186 3.2389 10.9538 - 7 1.0086 167.57 0.1186 3.2407 10.9561 - 8 1.0088 167.60 0.1186 3.2422 10.9581 - 9 1.0089 167.63 0.1186 3.2435 10.9597 - 10 1.0091 167.65 0.1186 3.2445 10.9610 - 11 1.0092 167.67 0.1186 3.2455 10.9623 - 12 1.0093 167.69 0.1186 3.2463 10.9633 - 13 1.0094 167.71 0.1186 3.2471 10.9643 - 14 1.0095 167.72 0.1186 3.2478 10.9652 - 15 1.0096 167.73 0.1186 3.2484 10.9660 - 16 1.0097 167.75 0.1186 3.2490 10.9667 - 17 1.0097 167.76 0.1186 3.2495 10.9674 - 18 1.0098 167.77 0.1186 3.2500 10.9680 - 19 1.0099 167.78 0.1186 3.2504 10.9685 - 20 1.0099 167.78 0.1186 3.2506 10.9688 - 21 1.0098 167.77 0.1186 3.2501 10.9682 - 22 1.0095 167.72 0.1186 3.2479 10.9653 - 23 1.0087 167.58 0.1186 3.2413 10.9569 - 24 1.0066 167.23 0.1186 3.2256 10.9367 - 25 1.0022 166.50 0.1186 3.1925 10.8942 - 26 0.9939 165.12 0.1186 3.1306 10.8143 - 27 0.9797 162.77 0.1186 3.0263 10.6783 - 28 0.9576 159.09 0.1186 2.8673 10.4678 - 29 0.9258 153.82 0.1186 2.6471 10.1694 - 30 0.8837 146.81 0.1186 2.3688 9.7800 + 1 1.0000 181.79 0.6470 2.6029 11.3571 + 2 1.0090 183.42 0.6465 2.6796 11.5513 + 3 1.0108 183.76 0.6464 2.6956 11.5913 + 4 1.0118 183.93 0.6464 2.7040 11.6121 + 5 1.0124 184.05 0.6463 2.7095 11.6258 + 6 1.0129 184.13 0.6463 2.7133 11.6353 + 7 1.0129 184.13 0.6464 2.7134 11.6354 + 8 1.0109 183.77 0.6469 2.6960 11.5914 + 9 1.0023 182.21 0.6489 2.6205 11.3981 + 10 0.9785 177.88 0.6543 2.4152 10.8550 ******************************************************************* @@ -171,36 +153,16 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 25.3 231.6 30.12 2.69 - 2 25.4 232.5 29.29 5.40 - 3 25.5 232.8 28.45 8.10 - 4 25.5 233.0 27.61 10.81 - 5 25.5 233.1 26.77 13.52 - 6 25.5 233.2 25.93 16.23 - 7 25.6 233.2 25.09 18.95 - 8 25.6 233.3 24.25 21.66 - 9 25.6 233.3 23.41 24.37 - 10 25.6 233.4 22.57 27.09 - 11 25.6 233.4 21.73 29.80 - 12 25.6 233.5 20.89 32.52 - 13 25.6 233.5 20.05 35.23 - 14 25.6 233.5 19.21 37.95 - 15 25.6 233.6 18.37 40.66 - 16 25.6 233.6 17.53 43.38 - 17 25.6 233.6 16.69 46.10 - 18 25.6 233.6 15.85 48.81 - 19 25.6 233.6 15.00 51.53 - 20 25.6 233.6 14.16 54.25 - 21 25.6 233.6 13.32 56.96 - 22 25.6 233.4 12.48 59.68 - 23 25.5 232.9 11.64 62.39 - 24 25.3 231.9 10.81 65.08 - 25 24.9 229.8 9.98 67.76 - 26 24.3 226.0 9.17 70.38 - 27 23.3 219.9 8.38 72.94 - 28 21.8 210.9 7.62 75.39 - 29 19.8 198.4 6.90 77.70 - 30 15.8 165.0 6.31 79.62 + 1 20.9 182.1 9.29 6.59 + 2 21.2 183.2 8.63 13.23 + 3 21.3 183.5 7.97 19.87 + 4 21.3 183.7 7.31 26.52 + 5 21.4 183.8 6.64 33.17 + 6 21.4 183.9 5.98 39.83 + 7 21.3 183.7 5.32 46.48 + 8 21.0 182.5 4.66 53.09 + 9 20.0 178.7 4.02 59.56 + 10 16.0 153.6 3.47 65.13 ******************************** @@ -210,33 +172,13 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -44.66 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -44.66 -44.66 - 2 15.00 2.82 3.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 2.82 -41.84 - 3 15.00 2.84 7.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 2.84 -39.00 - 4 15.41 2.95 11.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 2.95 -36.05 - 5 15.81 3.06 15.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.06 -32.98 - 6 16.22 3.17 19.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.17 -29.82 - 7 16.62 3.27 23.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.27 -26.54 - 8 17.03 3.38 28.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.38 -23.16 - 9 17.43 3.49 32.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.49 -19.67 - 10 17.84 3.59 37.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.59 -16.08 - 11 18.24 3.70 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.70 -12.39 - 12 18.65 3.80 46.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.80 -8.58 - 13 19.05 3.91 51.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 3.91 -4.68 - 14 19.46 4.01 56.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.01 -0.67 - 15 19.86 4.12 61.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.12 3.45 - 16 20.27 4.22 66.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.22 7.67 - 17 20.67 4.33 72.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.33 12.00 - 18 21.08 4.43 77.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.43 16.43 - 19 21.49 4.53 83.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.53 20.96 - 20 21.89 4.64 88.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.64 25.60 - 21 22.30 4.74 94.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.74 30.34 - 22 22.70 4.84 100.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.84 35.19 - 23 23.11 4.94 106.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.94 40.13 - 24 23.51 5.03 112.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 5.03 45.15 - 25 23.92 5.08 118.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 5.08 50.24 - 26 24.32 5.10 124.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 5.10 55.34 - 27 24.73 5.04 130.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 5.04 60.38 - 28 25.13 4.88 136.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.88 65.25 - 29 25.54 4.59 141.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.59 69.84 - 30 25.94 4.17 146.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.97 4.17 74.01 + 1 0.00 -29.53 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.53 -29.53 + 2 15.00 2.36 3.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.36 -27.17 + 3 15.00 2.40 6.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.40 -24.77 + 4 15.41 2.50 9.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.50 -22.27 + 5 15.81 2.59 12.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.59 -19.68 + 6 16.22 2.69 16.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.69 -16.99 + 7 16.62 2.78 19.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.78 -14.21 + 8 17.03 2.85 23.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.85 -11.36 + 9 17.43 2.88 27.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.88 -8.47 + 10 17.84 2.78 30.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.78 -5.69 diff --git a/tests/examples/Fervo_Norbeck_Latimer_2024.txt b/tests/examples/Fervo_Norbeck_Latimer_2024.txt index 46c7d8cc..80347d8c 100644 --- a/tests/examples/Fervo_Norbeck_Latimer_2024.txt +++ b/tests/examples/Fervo_Norbeck_Latimer_2024.txt @@ -1,24 +1,31 @@ --- Case Study: Fervo Energy Whitepaper ---- Norbeck, J.H. and Latimer, T.M. 2024. +--- Norbeck J.H. and Latimer T.M. 2024. --- "Commercial-Scale Demonstration of a First-of-a-Kind Enhanced Geothermal System." --- https://doi.org/10.31223/X52X0B +--- Drilling Price paper: +--- "Review Of Drilling Performance In A Horizontal EGS Development" +--- Kareem El-Sadi Brittany Gierke Elliot Howard Christian Gradl +--- https://pangea.stanford.edu/ERE/db/GeoConf/papers/SGW/2024/Elsadi.pdf +--- Looking to make: +--- gross power production of 2 to 3.5 MWe +--- production temperature of 336 degF (169 degC) +--- pumping power 500 to 1000 kW ***Reservoir Parameters*** Reservoir Model, 1 Reservoir Volume Option,1, ---Should be 1 2 3 or 4. See manual for details. -Reservoir Density, 2700 -Reservoir Depth, 2347 meter +Reservoir Density, 2800, per the paper phyllite + quartzite + diorite + granodiorite, +Reservoir Depth, 7700 feet, per the paper Reservoir Heat Capacity,1000, ---[J/kg/K] Reservoir Thermal Conductivity, 2.7 -Number of Fractures, 100 -Fracture Shape, 4 -Fracture Height, 100 -Fracture Width, 991 meter +Number of Fractures, 100, per the paper +Fracture Shape, 4, per the paper +Fracture Height, 160, per the paper +Fracture Width, 160, per the paper (distance between wellbores assumes a dipole flow field) Fracture Separation, 10 meter -Number of Segments,1, ---[-] -Gradient 1, 68 -Drawdown Parameter,.00002, ---[kg/s/m2] -Maximum Temperature, 500 +Number of Segments,1 +Gradient 1, 76.74, per the paper +Plant Outlet Pressure, 1500 psi, per the paper *** Wellbore Parameters*** Number of Injection Wells, 1, ---[-] @@ -27,29 +34,29 @@ Well Geometry Configuration, 4, ----L Has Nonvertical Section, True Multilaterals Cased, True Number of Multilateral Sections, 2, ---Two parallel horizontal sections -Total Nonvertical Length, 990 meter -Well Drilling Cost Correlation,3, --- [-] Use built-in well drilling cost correlation #3 = vertical large diameter -Horizontal Well Drilling Cost Correlation,4, --- [-] Use built-in well drilling cost correlation #4 = deviated large diameter -Production Flow Rate per Well, 63 -Production Well Diameter, 7 -Injection Well Diameter, 7 -Injection Temperature, 50 +Total Nonvertical Length, 3250 feet, per the paper +Well Drilling Cost Correlation,10, per the drill cost paper - works out to $400/ft +Horizontal Well Drilling Cost Correlation,10, per the drill cost paper - works out to $400/ft +Production Flow Rate per Well, 41.02, =650 gpm per the paper - per the paper the maximum flow rate was 63 L/s but the range was 550-750 gpm +Production Well Diameter, 7, per the paper +Injection Well Diameter, 7, per the paper +Well Separation, 365 feet, per the paper +Injection Temperature, 45 degC, per the paper 75 to 125 degF Injection Wellbore Temperature Gain,3, ---[deg.C] -Injectivity Index, 5, ---[kg/s/bar] -Productivity Index, 5 +Reservoir Impedance, 0.33, per paper, matching pumping power report 500-1000 kW Ramey Production Wellbore Model,1, ---Should be 0 (disabled) or 1 (enabled) Utilization Factor,.9, ---[-]Water Loss Fraction, .02x Water Loss Fraction,0.02, ---[-] Maximum Drawdown,1, ---[-] no redrilling considered ***Surfaceplant Parameters*** -Ambient Temperature, 10.27, ---[deg.C] -Surface Temperature, 10.27 +Ambient Temperature, 8 degC, per the paper. Published ambient is 10.27 degC +Surface Temperature, 8 degC, per the paper. Published ambient is 10.27 degC End-Use Option,1, ---electricity as the main product -Plant Lifetime, 30 -Power Plant Type,4, ---Double-Flash +Plant Lifetime, 10 +Power Plant Type,2, ---supercritical binary cycle End-Use Efficiency Factor,.9, ---[-] -Circulation Pump Efficiency,.80, ---[-] +Circulation Pump Efficiency, 0.80, per the paper *** Economic Parameters*** Economic Model,3, ---BICYCLE Levelized Cost Model diff --git a/tests/examples/MC_Fervo_Norbeck_Latimer_2024.txt b/tests/examples/MC_Fervo_Norbeck_Latimer_2024.txt new file mode 100644 index 00000000..978c0e67 --- /dev/null +++ b/tests/examples/MC_Fervo_Norbeck_Latimer_2024.txt @@ -0,0 +1,17 @@ +INPUT, Reservoir Density, uniform, 2650, 2900 +INPUT, Number of Fractures, uniform, 90, 110 +INPUT, Fracture Height, normal, 100, 30 +INPUT, Fracture Width, normal, 100, 30 +INPUT, Fracture Separation, uniform, 5, 15 +INPUT, Plant Outlet Pressure, uniform, 6895, 13790 +INPUT, Production Flow Rate per Well, triangular, 35, 41, 47 +INPUT, Injection Temperature, uniform, 24, 52 +INPUT, Ambient Temperature, normal, 15, 7 +INPUT, Surface Temperature, normal, 15, 7 +OUTPUT, Average Net Electricity Generation +OUTPUT, Average Total Electricity Generation +OUTPUT, Electricity breakeven price +OUTPUT, Average Production Temperature +OUTPUT, Average Pumping Power +ITERATIONS, 5000 +HTML_PATH, D:\TEMP\MC_Fervo_Norbeck_latimer_2024.html diff --git a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out index efc08d5a..5b448fb3 100644 --- a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out +++ b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out @@ -4,16 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-30 - Simulation Time: 08:43 - Calculation Time: 1.706 sec + GEOPHIRES Version: 3.4.28 + GEOPHIRES Build Date: 2024-03-05 + Simulation Date: 2024-05-14 + Simulation Time: 17:15 + Calculation Time: 3.638 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity Average Net Electricity Production: 1.10 MW - Electricity breakeven price: 82.15 cents/kWh + Electricity breakeven price: 82.16 cents/kWh Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 110.0 kg/sec @@ -79,7 +80,7 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t Drilling and completion costs per non-vertical sections: 42.18 MUSD Stimulation costs: 0.00 MUSD Surface power plant costs: 6.74 MUSD - Field gathering system costs: 0.98 MUSD + Field gathering system costs: 0.99 MUSD Total surface equipment costs: 7.72 MUSD Exploration costs: 9.20 MUSD Total capital costs: 82.72 MUSD @@ -115,46 +116,46 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 120.00 0.0021 1.6624 6.2299 - 2 0.9302 111.62 0.0021 1.2910 5.6235 - 3 0.9187 110.24 0.0021 1.2355 5.5293 - 4 0.9121 109.45 0.0021 1.2042 5.4759 - 5 0.9074 108.89 0.0021 1.1826 5.4388 - 6 0.9039 108.46 0.0021 1.1662 5.4105 - 7 0.9010 108.12 0.0021 1.1529 5.3877 - 8 0.8985 107.83 0.0021 1.1419 5.3686 - 9 0.8965 107.58 0.0021 1.1325 5.3523 - 10 0.8946 107.36 0.0021 1.1243 5.3380 - 11 0.8930 107.16 0.0021 1.1170 5.3253 - 12 0.8915 106.98 0.0021 1.1104 5.3140 - 13 0.8902 106.82 0.0021 1.1045 5.3037 - 14 0.8890 106.68 0.0021 1.0991 5.2942 - 15 0.8879 106.54 0.0021 1.0941 5.2856 - 16 0.8868 106.42 0.0021 1.0895 5.2775 - 17 0.8858 106.30 0.0021 1.0852 5.2701 - 18 0.8849 106.19 0.0021 1.0812 5.2631 - 19 0.8841 106.09 0.0021 1.0775 5.2565 - 20 0.8833 105.99 0.0021 1.0740 5.2504 - 21 0.8825 105.90 0.0021 1.0706 5.2445 - 22 0.8818 105.81 0.0021 1.0675 5.2390 - 23 0.8811 105.73 0.0021 1.0645 5.2338 - 24 0.8804 105.65 0.0021 1.0616 5.2288 - 25 0.8798 105.58 0.0021 1.0589 5.2240 - 26 0.8792 105.50 0.0021 1.0563 5.2195 - 27 0.8786 105.43 0.0021 1.0538 5.2151 - 28 0.8781 105.37 0.0021 1.0514 5.2109 - 29 0.8775 105.30 0.0021 1.0491 5.2069 - 30 0.8770 105.24 0.0021 1.0469 5.2030 - 31 0.8765 105.18 0.0021 1.0448 5.1993 - 32 0.8761 105.13 0.0021 1.0428 5.1957 - 33 0.8756 105.07 0.0021 1.0408 5.1922 - 34 0.8751 105.02 0.0021 1.0389 5.1889 - 35 0.8747 104.97 0.0021 1.0370 5.1856 - 36 0.8743 104.91 0.0021 1.0353 5.1825 - 37 0.8739 104.87 0.0021 1.0335 5.1794 - 38 0.8735 104.82 0.0021 1.0318 5.1765 - 39 0.8731 104.77 0.0021 1.0302 5.1736 - 40 0.8727 104.73 0.0021 1.0286 5.1708 + 1 1.0000 120.00 0.0022 1.6623 6.0615 + 2 0.9302 111.62 0.0022 1.2909 5.4714 + 3 0.9187 110.24 0.0022 1.2354 5.3798 + 4 0.9121 109.45 0.0022 1.2041 5.3278 + 5 0.9074 108.89 0.0022 1.1825 5.2917 + 6 0.9039 108.46 0.0022 1.1661 5.2641 + 7 0.9010 108.12 0.0022 1.1528 5.2419 + 8 0.8985 107.83 0.0022 1.1418 5.2234 + 9 0.8965 107.58 0.0022 1.1324 5.2075 + 10 0.8946 107.36 0.0022 1.1242 5.1936 + 11 0.8930 107.16 0.0022 1.1169 5.1813 + 12 0.8915 106.98 0.0022 1.1103 5.1702 + 13 0.8902 106.82 0.0022 1.1044 5.1602 + 14 0.8890 106.68 0.0022 1.0990 5.1510 + 15 0.8879 106.54 0.0022 1.0940 5.1426 + 16 0.8868 106.42 0.0022 1.0894 5.1347 + 17 0.8858 106.30 0.0022 1.0851 5.1275 + 18 0.8849 106.19 0.0022 1.0811 5.1207 + 19 0.8841 106.09 0.0022 1.0774 5.1143 + 20 0.8833 105.99 0.0022 1.0739 5.1083 + 21 0.8825 105.90 0.0022 1.0705 5.1026 + 22 0.8818 105.81 0.0022 1.0674 5.0972 + 23 0.8811 105.73 0.0022 1.0644 5.0921 + 24 0.8804 105.65 0.0022 1.0615 5.0873 + 25 0.8798 105.58 0.0022 1.0588 5.0826 + 26 0.8792 105.50 0.0022 1.0562 5.0782 + 27 0.8786 105.43 0.0022 1.0537 5.0740 + 28 0.8781 105.37 0.0022 1.0513 5.0699 + 29 0.8775 105.30 0.0022 1.0490 5.0660 + 30 0.8770 105.24 0.0022 1.0468 5.0622 + 31 0.8765 105.18 0.0022 1.0447 5.0586 + 32 0.8761 105.13 0.0022 1.0427 5.0551 + 33 0.8756 105.07 0.0022 1.0407 5.0517 + 34 0.8751 105.02 0.0022 1.0388 5.0485 + 35 0.8747 104.97 0.0022 1.0369 5.0453 + 36 0.8743 104.91 0.0022 1.0352 5.0422 + 37 0.8739 104.87 0.0022 1.0334 5.0393 + 38 0.8735 104.82 0.0022 1.0317 5.0364 + 39 0.8731 104.77 0.0022 1.0301 5.0336 + 40 0.8727 104.73 0.0022 1.0285 5.0309 ******************************************************************* @@ -163,46 +164,46 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 12.1 200.5 32.78 2.15 - 2 9.5 173.8 32.16 4.02 - 3 9.9 177.5 31.52 5.93 - 4 9.2 170.3 30.91 7.76 - 5 9.4 172.2 30.29 9.61 - 6 9.0 168.1 29.68 11.42 - 7 9.1 169.2 29.07 13.23 - 8 8.9 166.4 28.47 15.02 - 9 9.0 167.2 27.87 16.82 - 10 8.8 165.1 27.28 18.59 - 11 8.8 165.6 26.68 20.37 - 12 8.7 164.0 26.09 22.13 - 13 8.7 164.3 25.50 23.90 - 14 8.6 163.1 24.91 25.65 - 15 8.6 163.2 24.32 27.40 - 16 8.6 162.3 23.74 29.15 - 17 8.6 162.3 23.16 30.89 - 18 8.5 161.7 22.57 32.63 - 19 8.5 161.5 21.99 34.36 - 20 8.5 161.1 21.41 36.10 - 21 8.4 160.8 20.83 37.82 - 22 8.4 160.6 20.26 39.55 - 23 8.4 160.1 19.68 41.27 - 24 8.4 160.1 19.10 42.99 - 25 8.3 159.4 18.53 44.70 - 26 8.3 159.7 17.95 46.42 - 27 8.3 158.8 17.38 48.12 - 28 8.3 159.4 16.81 49.84 - 29 8.2 158.3 16.24 51.54 - 30 8.3 159.1 15.67 53.25 - 31 8.2 157.7 15.10 54.94 - 32 8.3 158.9 14.53 56.65 - 33 8.1 157.0 13.96 58.33 - 34 8.3 158.9 13.39 60.04 - 35 8.1 156.2 12.83 61.72 - 36 8.3 159.1 12.25 63.43 - 37 8.0 155.0 11.70 65.10 - 38 8.4 160.3 11.12 66.82 - 39 7.7 151.2 10.57 68.44 - 40 7.5 134.4 10.09 69.89 + 1 12.1 206.1 32.76 2.21 + 2 9.5 178.7 32.12 4.13 + 3 9.9 182.4 31.46 6.09 + 4 9.2 175.1 30.83 7.97 + 5 9.4 177.0 30.20 9.88 + 6 9.0 172.7 29.58 11.73 + 7 9.1 173.9 28.95 13.60 + 8 8.9 171.0 28.33 15.44 + 9 9.0 171.8 27.72 17.28 + 10 8.8 169.6 27.10 19.11 + 11 8.8 170.2 26.49 20.93 + 12 8.7 168.5 25.88 22.75 + 13 8.7 168.9 25.28 24.56 + 14 8.6 167.6 24.67 26.36 + 15 8.6 167.8 24.07 28.16 + 16 8.6 166.8 23.47 29.96 + 17 8.6 166.8 22.87 31.75 + 18 8.5 166.2 22.27 33.53 + 19 8.5 166.0 21.67 35.32 + 20 8.5 165.6 21.08 37.10 + 21 8.4 165.2 20.48 38.87 + 22 8.4 165.0 19.89 40.64 + 23 8.4 164.5 19.30 42.41 + 24 8.4 164.6 18.70 44.18 + 25 8.3 163.9 18.11 45.94 + 26 8.3 164.1 17.52 47.70 + 27 8.3 163.2 16.93 49.46 + 28 8.3 163.8 16.34 51.22 + 29 8.2 162.6 15.76 52.97 + 30 8.3 163.5 15.17 54.72 + 31 8.2 162.0 14.59 56.46 + 32 8.3 163.3 14.00 58.22 + 33 8.1 161.4 13.42 59.95 + 34 8.3 163.3 12.83 61.71 + 35 8.1 160.5 12.25 63.43 + 36 8.3 163.5 11.66 65.19 + 37 8.0 159.3 11.09 66.90 + 38 8.4 164.8 10.50 68.67 + 39 7.7 155.4 9.94 70.34 + 40 7.5 138.1 9.44 71.82 ******************************** @@ -216,10 +217,10 @@ ________________________________________________________________________________ 2 5.50 -0.36 0.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.36 -83.08 3 5.50 -0.50 1.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.50 -83.59 4 5.50 -0.49 1.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.49 -84.07 - 5 5.50 -0.52 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.59 + 5 5.50 -0.52 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.60 6 5.50 -0.51 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.51 -85.11 7 5.50 -0.53 3.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -85.64 - 8 5.50 -0.53 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.16 + 8 5.50 -0.53 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.17 9 5.50 -0.54 4.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -86.70 10 5.50 -0.54 4.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.24 11 5.50 -0.55 5.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -87.79 @@ -231,24 +232,24 @@ ________________________________________________________________________________ 17 5.50 -0.56 8.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.09 18 5.50 -0.56 8.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.65 19 5.50 -0.56 9.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.21 - 20 5.50 -0.56 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.77 + 20 5.50 -0.56 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.78 21 5.50 -0.56 9.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.34 - 22 5.50 -0.57 10.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -93.90 + 22 5.50 -0.57 10.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -93.90 23 5.50 -0.57 10.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -94.47 24 5.50 -0.57 11.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.04 - 25 5.50 -0.57 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.60 + 25 5.50 -0.57 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.61 26 5.50 -0.57 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.18 - 27 5.50 -0.57 12.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.75 + 27 5.50 -0.57 12.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.75 28 5.50 -0.57 13.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.32 29 5.50 -0.57 13.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.89 30 5.50 -0.58 14.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -98.47 - 31 5.50 -0.57 14.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.04 - 32 5.50 -0.58 14.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -99.62 + 31 5.50 -0.57 14.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.04 + 32 5.50 -0.58 14.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -99.62 33 5.50 -0.57 15.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -100.19 34 5.50 -0.58 15.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -100.77 35 5.50 -0.57 16.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -101.35 - 36 5.50 -0.59 16.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -101.93 - 37 5.50 -0.57 17.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.50 - 38 5.50 -0.59 17.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.09 + 36 5.50 -0.59 16.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -101.93 + 37 5.50 -0.57 17.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.51 + 38 5.50 -0.59 17.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.10 39 5.50 -0.57 18.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -103.66 40 5.50 -0.61 18.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.61 -104.27 diff --git a/tests/examples/example1.out b/tests/examples/example1.out index 0a41e19e..664bc8da 100644 --- a/tests/examples/example1.out +++ b/tests/examples/example1.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:32 - Calculation Time: 0.962 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.631 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.37 MW - Electricity breakeven price: 9.65 cents/kWh + Average Net Electricity Production: 5.39 MW + Electricity breakeven price: 9.62 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -28,8 +28,8 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -41.01 MUSD - Project IRR: -3.84 % + Project NPV: -40.91 MUSD + Project IRR: -3.80 % Project VIR=PI=PIR: 0.23 Project MOIC: -0.27 Project Payback Period: N/A @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 29430.21 kPa + Reservoir hydrostatic pressure: 28841.05 kPa Plant outlet pressure: 1067.94 kPa Production wellhead pressure: 1136.89 kPa Productivity Index: 5.00 kg/sec/bar @@ -78,15 +78,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 167.2 degC + Maximum Production Temperature: 167.3 degC Average Production Temperature: 167.0 degC - Minimum Production Temperature: 165.2 degC - Initial Production Temperature: 165.2 degC - Average Reservoir Heat Extraction: 52.38 MW + Minimum Production Temperature: 165.3 degC + Initial Production Temperature: 165.3 degC + Average Reservoir Heat Extraction: 53.52 MW Production Wellbore Heat Transmission Model = Ramey Model Average Production Well Temperature Drop: 3.0 degC - Average Injection Well Pump Pressure Drop: 219.1 kPa - Average Production Well Pump Pressure Drop: 1248.2 kPa + Average Injection Well Pump Pressure Drop: 217.9 kPa + Average Production Well Pump Pressure Drop: 1112.0 kPa ***CAPITAL COSTS (M$)*** @@ -94,8 +94,8 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 20.78 MUSD - Field gathering system costs: 2.32 MUSD + Surface power plant costs: 20.80 MUSD + Field gathering system costs: 2.30 MUSD Total surface equipment costs: 23.10 MUSD Exploration costs: 5.33 MUSD Total capital costs: 53.39 MUSD @@ -113,18 +113,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.11 MW/(kg/s) - Maximum Total Electricity Generation: 5.61 MW - Average Total Electricity Generation: 5.58 MW - Minimum Total Electricity Generation: 5.41 MW - Initial Total Electricity Generation: 5.41 MW - Maximum Net Electricity Generation: 5.40 MW - Average Net Electricity Generation: 5.37 MW - Minimum Net Electricity Generation: 5.20 MW - Initial Net Electricity Generation: 5.20 MW - Average Annual Total Electricity Generation: 43.78 GWh - Average Annual Net Electricity Generation: 42.11 GWh - Initial pumping power/net installed power: 4.12 % - Average Pumping Power: 0.21 MW + Maximum Total Electricity Generation: 5.62 MW + Average Total Electricity Generation: 5.59 MW + Minimum Total Electricity Generation: 5.42 MW + Initial Total Electricity Generation: 5.42 MW + Maximum Net Electricity Generation: 5.42 MW + Average Net Electricity Generation: 5.39 MW + Minimum Net Electricity Generation: 5.22 MW + Initial Net Electricity Generation: 5.22 MW + Average Annual Total Electricity Generation: 43.83 GWh + Average Annual Net Electricity Generation: 42.28 GWh + Initial pumping power/net installed power: 3.82 % + Average Pumping Power: 0.20 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -132,36 +132,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 165.24 0.2141 5.1987 10.0742 - 2 1.0058 166.19 0.2133 5.2932 10.1734 - 3 1.0074 166.47 0.2130 5.3205 10.2019 - 4 1.0083 166.61 0.2129 5.3347 10.2167 - 5 1.0088 166.70 0.2128 5.3441 10.2265 - 6 1.0093 166.77 0.2128 5.3511 10.2337 - 7 1.0096 166.83 0.2127 5.3566 10.2394 - 8 1.0099 166.87 0.2127 5.3611 10.2441 - 9 1.0101 166.91 0.2127 5.3649 10.2480 - 10 1.0103 166.94 0.2126 5.3682 10.2514 - 11 1.0105 166.97 0.2126 5.3710 10.2543 - 12 1.0106 167.00 0.2126 5.3736 10.2570 - 13 1.0108 167.02 0.2126 5.3759 10.2594 - 14 1.0109 167.04 0.2126 5.3779 10.2615 - 15 1.0110 167.06 0.2125 5.3798 10.2635 - 16 1.0111 167.08 0.2125 5.3816 10.2653 - 17 1.0112 167.09 0.2125 5.3832 10.2669 - 18 1.0113 167.11 0.2125 5.3847 10.2685 - 19 1.0114 167.12 0.2125 5.3861 10.2699 - 20 1.0115 167.14 0.2125 5.3874 10.2713 - 21 1.0115 167.15 0.2125 5.3886 10.2726 - 22 1.0116 167.16 0.2125 5.3898 10.2738 - 23 1.0117 167.17 0.2125 5.3909 10.2749 - 24 1.0117 167.18 0.2124 5.3920 10.2760 - 25 1.0118 167.19 0.2124 5.3929 10.2770 - 26 1.0118 167.20 0.2124 5.3939 10.2780 - 27 1.0119 167.21 0.2124 5.3948 10.2789 - 28 1.0119 167.22 0.2124 5.3956 10.2798 - 29 1.0120 167.23 0.2124 5.3965 10.2806 - 30 1.0120 167.23 0.2124 5.3972 10.2814 + 1 1.0000 165.34 0.1993 5.2230 9.9020 + 2 1.0056 166.27 0.1984 5.3158 9.9972 + 3 1.0073 166.54 0.1981 5.3426 10.0245 + 4 1.0081 166.68 0.1980 5.3566 10.0387 + 5 1.0087 166.77 0.1979 5.3658 10.0481 + 6 1.0091 166.84 0.1978 5.3727 10.0551 + 7 1.0094 166.89 0.1978 5.3781 10.0605 + 8 1.0097 166.94 0.1977 5.3825 10.0650 + 9 1.0099 166.97 0.1977 5.3862 10.0688 + 10 1.0101 167.01 0.1977 5.3894 10.0720 + 11 1.0102 167.03 0.1976 5.3922 10.0749 + 12 1.0104 167.06 0.1976 5.3947 10.0774 + 13 1.0105 167.08 0.1976 5.3970 10.0797 + 14 1.0107 167.10 0.1976 5.3990 10.0817 + 15 1.0108 167.12 0.1976 5.4009 10.0836 + 16 1.0109 167.14 0.1975 5.4026 10.0853 + 17 1.0110 167.15 0.1975 5.4042 10.0869 + 18 1.0111 167.17 0.1975 5.4056 10.0884 + 19 1.0111 167.18 0.1975 5.4070 10.0898 + 20 1.0112 167.19 0.1975 5.4083 10.0911 + 21 1.0113 167.21 0.1975 5.4095 10.0923 + 22 1.0114 167.22 0.1975 5.4106 10.0935 + 23 1.0114 167.23 0.1974 5.4117 10.0946 + 24 1.0115 167.24 0.1974 5.4127 10.0956 + 25 1.0115 167.25 0.1974 5.4137 10.0966 + 26 1.0116 167.26 0.1974 5.4146 10.0975 + 27 1.0116 167.27 0.1974 5.4155 10.0984 + 28 1.0117 167.27 0.1974 5.4163 10.0993 + 29 1.0117 167.28 0.1974 5.4171 10.1000 + 30 1.0118 167.29 0.1974 5.4179 10.1008 ******************************************************************* @@ -170,36 +170,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 41.4 408.7 322.53 0.45 - 2 41.9 410.7 321.05 0.91 - 3 42.0 411.4 319.57 1.37 - 4 42.1 411.8 318.09 1.83 - 5 42.2 412.1 316.60 2.28 - 6 42.2 412.3 315.12 2.74 - 7 42.2 412.5 313.63 3.20 - 8 42.3 412.7 312.15 3.66 - 9 42.3 412.8 310.66 4.12 - 10 42.3 412.9 309.17 4.58 - 11 42.4 413.0 307.69 5.03 - 12 42.4 413.1 306.20 5.49 - 13 42.4 413.2 304.71 5.95 - 14 42.4 413.2 303.23 6.41 - 15 42.4 413.3 301.74 6.87 - 16 42.4 413.3 300.25 7.33 - 17 42.4 413.4 298.76 7.79 - 18 42.5 413.5 297.27 8.25 - 19 42.5 413.5 295.78 8.71 - 20 42.5 413.5 294.30 9.17 - 21 42.5 413.6 292.81 9.63 - 22 42.5 413.6 291.32 10.09 - 23 42.5 413.7 289.83 10.55 - 24 42.5 413.7 288.34 11.01 - 25 42.5 413.7 286.85 11.47 - 26 42.5 413.8 285.36 11.93 - 27 42.5 413.8 283.87 12.39 - 28 42.5 413.8 282.38 12.85 - 29 42.5 413.9 280.89 13.31 - 30 35.5 344.9 279.65 13.69 + 1 41.6 417.7 322.50 0.46 + 2 42.0 419.8 320.99 0.93 + 3 42.2 420.5 319.47 1.40 + 4 42.3 420.9 317.96 1.87 + 5 42.3 421.1 316.44 2.33 + 6 42.4 421.4 314.92 2.80 + 7 42.4 421.5 313.41 3.27 + 8 42.5 421.7 311.89 3.74 + 9 42.5 421.8 310.37 4.21 + 10 42.5 421.9 308.85 4.68 + 11 42.5 422.0 307.33 5.14 + 12 42.5 422.1 305.81 5.61 + 13 42.6 422.2 304.29 6.08 + 14 42.6 422.2 302.77 6.55 + 15 42.6 422.3 301.25 7.02 + 16 42.6 422.4 299.73 7.49 + 17 42.6 422.4 298.21 7.96 + 18 42.6 422.5 296.69 8.43 + 19 42.6 422.5 295.17 8.90 + 20 42.6 422.6 293.65 9.37 + 21 42.7 422.6 292.13 9.84 + 22 42.7 422.6 290.60 10.31 + 23 42.7 422.7 289.08 10.78 + 24 42.7 422.7 287.56 11.25 + 25 42.7 422.8 286.04 11.72 + 26 42.7 422.8 284.52 12.19 + 27 42.7 422.8 282.99 12.66 + 28 42.7 422.8 281.47 13.13 + 29 42.7 422.9 279.95 13.60 + 30 35.6 352.4 278.68 13.99 ******************************** @@ -210,32 +210,32 @@ Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Pr Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ 1 0.00 -53.39 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -53.39 -53.39 - 2 5.50 0.88 2.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.88 -52.50 - 3 5.50 0.91 4.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.91 -51.60 - 4 5.50 0.92 6.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -50.68 - 5 5.50 0.92 9.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -49.76 - 6 5.50 0.92 11.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -48.84 - 7 5.50 0.93 13.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -47.91 - 8 5.50 0.93 16.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -46.98 - 9 5.50 0.93 18.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -46.05 - 10 5.50 0.93 20.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -45.12 - 11 5.50 0.93 23.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -44.19 - 12 5.50 0.93 25.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -43.25 - 13 5.50 0.94 27.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -42.32 - 14 5.50 0.94 30.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -41.38 - 15 5.50 0.94 32.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -40.44 - 16 5.50 0.94 34.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -39.50 - 17 5.50 0.94 37.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -38.57 - 18 5.50 0.94 39.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -37.63 - 19 5.50 0.94 41.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -36.69 - 20 5.50 0.94 44.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -35.74 - 21 5.50 0.94 46.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -34.80 - 22 5.50 0.94 48.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -33.86 - 23 5.50 0.94 51.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -32.92 - 24 5.50 0.94 53.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -31.98 - 25 5.50 0.94 55.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -31.03 - 26 5.50 0.94 58.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -30.09 - 27 5.50 0.94 60.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -29.15 - 28 5.50 0.94 62.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -28.20 - 29 5.50 0.94 65.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -27.26 - 30 5.50 0.95 67.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -26.31 + 2 5.50 0.89 2.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.89 -52.50 + 3 5.50 0.92 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -51.59 + 4 5.50 0.92 6.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -50.66 + 5 5.50 0.93 9.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -49.73 + 6 5.50 0.93 11.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -48.80 + 7 5.50 0.94 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -47.87 + 8 5.50 0.94 16.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -46.93 + 9 5.50 0.94 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.99 + 10 5.50 0.94 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.05 + 11 5.50 0.94 23.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -44.11 + 12 5.50 0.94 25.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -43.16 + 13 5.50 0.94 27.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -42.22 + 14 5.50 0.94 30.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -41.28 + 15 5.50 0.95 32.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -40.33 + 16 5.50 0.95 34.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -39.38 + 17 5.50 0.95 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -38.44 + 18 5.50 0.95 39.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -37.49 + 19 5.50 0.95 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -36.54 + 20 5.50 0.95 44.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -35.59 + 21 5.50 0.95 46.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -34.64 + 22 5.50 0.95 49.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -33.69 + 23 5.50 0.95 51.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -32.74 + 24 5.50 0.95 53.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -31.79 + 25 5.50 0.95 56.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -30.84 + 26 5.50 0.95 58.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -29.89 + 27 5.50 0.95 60.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -28.93 + 28 5.50 0.95 63.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.98 + 29 5.50 0.95 65.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.03 + 30 5.50 0.95 67.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -26.07 diff --git a/tests/examples/example10_HP.out b/tests/examples/example10_HP.out index f408faa6..a3373876 100644 --- a/tests/examples/example10_HP.out +++ b/tests/examples/example10_HP.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:37 - Calculation Time: 0.275 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 12:01 + Calculation Time: 0.107 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: Heat Pump - Average Direct-Use Heat Production: 16.64 MW - Direct-Use heat breakeven price (LCOH): 14.49 USD/MMBTU + Average Direct-Use Heat Production: 16.89 MW + Direct-Use heat breakeven price (LCOH): 14.42 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec @@ -29,11 +29,11 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 5.38 MUSD - Project IRR: 7.89 % - Project VIR=PI=PIR: 1.17 - Project MOIC: 0.98 - Project Payback Period: 12.16 yr + Project NPV: 6.00 MUSD + Project IRR: 8.07 % + Project VIR=PI=PIR: 1.19 + Project MOIC: 1.01 + Project Payback Period: 11.96 yr ***ENGINEERING PARAMETERS*** @@ -67,7 +67,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 20849.48 kPa + Reservoir hydrostatic pressure: 20488.96 kPa Plant outlet pressure: 416.74 kPa Production wellhead pressure: 485.69 kPa Productivity Index: 10.00 kg/sec/bar @@ -80,13 +80,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 104.5 degC - Average Production Temperature: 103.8 degC - Minimum Production Temperature: 102.1 degC + Average Production Temperature: 103.7 degC + Minimum Production Temperature: 101.9 degC Initial Production Temperature: 104.5 degC - Average Reservoir Heat Extraction: 11.89 MW + Average Reservoir Heat Extraction: 12.07 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 5.0 degC - Average Injection Well Pump Pressure Drop: 1661.4 kPa - Average Production Well Pump Pressure Drop: 830.3 kPa + Average Injection Well Pump Pressure Drop: 1652.5 kPa + Average Production Well Pump Pressure Drop: 833.2 kPa ***CAPITAL COSTS (M$)*** @@ -94,12 +94,12 @@ Simulation Metadata Drilling and completion costs: 13.91 MUSD Drilling and completion costs per well: 3.48 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 7.70 MUSD + Surface power plant costs: 7.78 MUSD of which Heat Pump Cost: 3.74 MUSD Field gathering system costs: 2.55 MUSD - Total surface equipment costs: 10.25 MUSD + Total surface equipment costs: 10.33 MUSD Exploration costs: 3.85 MUSD - Total capital costs: 31.03 MUSD + Total capital costs: 31.11 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -108,18 +108,18 @@ Simulation Metadata Power plant maintenance costs: 0.31 MUSD/yr Water costs: 0.07 MUSD/yr Average Reservoir Pumping Cost: 0.25 MUSD/yr - Average Heat Pump Electricity Cost: 3.63 MUSD/yr - Total operating and maintenance costs: 4.49 MUSD/yr + Average Heat Pump Electricity Cost: 3.69 MUSD/yr + Total operating and maintenance costs: 4.55 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 17.24 MW - Average Net Heat Production: 16.64 MW - Minimum Net Heat Production: 15.29 MW - Initial Net Heat Production: 17.24 MW - Average Annual Heat Production: 130.78 GWh - Average Annual Heat Pump Electricity Use: 51.90 GWh/year + Maximum Net Heat Production: 17.55 MW + Average Net Heat Production: 16.89 MW + Minimum Net Heat Production: 15.44 MW + Initial Net Heat Production: 17.55 MW + Average Annual Heat Production: 132.75 GWh + Average Annual Heat Pump Electricity Use: 52.68 GWh/year Average Pumping Power: 0.45 MW ************************************************************ @@ -128,36 +128,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET HEAT PUMP DRAWDOWN TEMPERATURE POWER HEAT ELECTRICITY USE (deg C) (MWe) (MWt) (MWe) - 0 1.0000 104.50 0.4443 17.2387 6.8408 - 1 1.0000 104.50 0.4443 17.2387 6.8408 - 2 1.0000 104.50 0.4443 17.2387 6.8408 - 3 1.0000 104.50 0.4443 17.2387 6.8408 - 4 1.0000 104.50 0.4443 17.2387 6.8407 - 5 1.0000 104.50 0.4443 17.2380 6.8405 - 6 1.0000 104.50 0.4443 17.2352 6.8394 - 7 0.9999 104.49 0.4444 17.2283 6.8366 - 8 0.9997 104.47 0.4444 17.2150 6.8314 - 9 0.9995 104.44 0.4445 17.1937 6.8229 - 10 0.9991 104.41 0.4446 17.1632 6.8108 - 11 0.9986 104.36 0.4447 17.1231 6.7949 - 12 0.9980 104.29 0.4448 17.0733 6.7751 - 13 0.9973 104.22 0.4450 17.0143 6.7517 - 14 0.9965 104.14 0.4452 16.9466 6.7249 - 15 0.9956 104.04 0.4454 16.8711 6.6949 - 16 0.9946 103.94 0.4457 16.7886 6.6621 - 17 0.9936 103.83 0.4459 16.6999 6.6269 - 18 0.9924 103.71 0.4462 16.6057 6.5896 - 19 0.9913 103.59 0.4465 16.5070 6.5504 - 20 0.9900 103.46 0.4468 16.4044 6.5097 - 21 0.9888 103.33 0.4471 16.2984 6.4676 - 22 0.9875 103.19 0.4474 16.1898 6.4245 - 23 0.9862 103.05 0.4478 16.0791 6.3806 - 24 0.9848 102.91 0.4481 15.9666 6.3360 - 25 0.9835 102.77 0.4484 15.8529 6.2908 - 26 0.9821 102.63 0.4488 15.7383 6.2453 - 27 0.9807 102.48 0.4491 15.6230 6.1996 - 28 0.9793 102.34 0.4495 15.5075 6.1538 - 29 0.9780 102.20 0.4498 15.3918 6.1079 + 0 1.0000 104.50 0.4508 17.5507 6.9646 + 1 1.0000 104.50 0.4508 17.5507 6.9646 + 2 1.0000 104.50 0.4508 17.5507 6.9646 + 3 1.0000 104.50 0.4508 17.5507 6.9646 + 4 1.0000 104.50 0.4508 17.5506 6.9645 + 5 1.0000 104.50 0.4508 17.5496 6.9641 + 6 0.9999 104.49 0.4508 17.5460 6.9627 + 7 0.9998 104.48 0.4508 17.5373 6.9592 + 8 0.9997 104.46 0.4509 17.5211 6.9528 + 9 0.9994 104.43 0.4509 17.4957 6.9428 + 10 0.9989 104.39 0.4511 17.4601 6.9286 + 11 0.9984 104.33 0.4512 17.4138 6.9102 + 12 0.9977 104.26 0.4514 17.3571 6.8877 + 13 0.9969 104.18 0.4516 17.2906 6.8613 + 14 0.9961 104.09 0.4518 17.2150 6.8313 + 15 0.9951 103.99 0.4521 17.1313 6.7981 + 16 0.9940 103.87 0.4524 17.0404 6.7620 + 17 0.9929 103.76 0.4527 16.9432 6.7235 + 18 0.9917 103.63 0.4530 16.8407 6.6828 + 19 0.9904 103.50 0.4534 16.7336 6.6403 + 20 0.9891 103.36 0.4537 16.6228 6.5963 + 21 0.9878 103.22 0.4541 16.5088 6.5511 + 22 0.9864 103.08 0.4544 16.3924 6.5049 + 23 0.9850 102.94 0.4548 16.2740 6.4579 + 24 0.9836 102.79 0.4552 16.1542 6.4104 + 25 0.9822 102.64 0.4555 16.0333 6.3624 + 26 0.9808 102.49 0.4559 15.9117 6.3142 + 27 0.9794 102.34 0.4563 15.7898 6.2658 + 28 0.9779 102.19 0.4567 15.6677 6.2174 + 29 0.9765 102.04 0.4571 15.5459 6.1690 ******************************************************************* @@ -166,36 +166,36 @@ Simulation Metadata YEAR HEATING RESERVOIR HEAT HEAT PUMP RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED ELECTRICITY USE HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 135.9 97.1 53.93 13.64 2.50 - 2 135.9 97.1 53.93 13.29 5.00 - 3 135.9 97.1 53.93 12.94 7.49 - 4 135.9 97.1 53.93 12.59 9.99 - 5 135.9 97.1 53.93 12.24 12.49 - 6 135.9 97.1 53.93 11.90 14.99 - 7 135.9 97.0 53.91 11.55 17.48 - 8 135.8 97.0 53.88 11.20 19.98 - 9 135.6 96.9 53.83 10.85 22.47 - 10 135.4 96.7 53.75 10.50 24.96 - 11 135.2 96.5 53.64 10.15 27.44 - 12 134.8 96.3 53.50 9.81 29.92 - 13 134.4 96.0 53.33 9.46 32.39 - 14 133.9 95.6 53.13 9.12 34.85 - 15 133.3 95.2 52.90 8.77 37.30 - 16 132.7 94.8 52.66 8.43 39.74 - 17 132.0 94.3 52.39 8.09 42.17 - 18 131.3 93.8 52.10 7.75 44.58 - 19 130.5 93.2 51.80 7.42 46.98 - 20 129.7 92.7 51.48 7.09 49.36 - 21 128.9 92.1 51.16 6.75 51.73 - 22 128.1 91.5 50.82 6.42 54.09 - 23 127.2 90.9 50.48 6.10 56.42 - 24 126.3 90.2 50.13 5.77 58.74 - 25 125.4 89.6 49.78 5.45 61.05 - 26 124.5 89.0 49.42 5.13 63.34 - 27 123.6 88.3 49.06 4.81 65.61 - 28 122.7 87.7 48.70 4.50 67.87 - 29 121.8 87.0 48.34 4.18 70.10 - 30 108.8 77.7 43.19 3.90 72.10 + 1 138.4 98.8 54.91 13.64 2.54 + 2 138.4 98.8 54.91 13.28 5.09 + 3 138.4 98.8 54.91 12.92 7.63 + 4 138.4 98.8 54.91 12.57 10.17 + 5 138.4 98.8 54.91 12.21 12.71 + 6 138.3 98.8 54.90 11.86 15.26 + 7 138.3 98.8 54.88 11.50 17.80 + 8 138.2 98.7 54.84 11.15 20.34 + 9 138.0 98.6 54.78 10.79 22.88 + 10 137.8 98.4 54.68 10.44 25.41 + 11 137.5 98.2 54.56 10.08 27.93 + 12 137.1 97.9 54.39 9.73 30.45 + 13 136.6 97.6 54.20 9.38 32.96 + 14 136.0 97.2 53.98 9.03 35.46 + 15 135.4 96.7 53.73 8.68 37.95 + 16 134.7 96.2 53.46 8.34 40.43 + 17 134.0 95.7 53.16 7.99 42.89 + 18 133.2 95.1 52.85 7.65 45.34 + 19 132.4 94.5 52.52 7.31 47.77 + 20 131.5 93.9 52.18 6.97 50.19 + 21 130.6 93.3 51.83 6.63 52.59 + 22 129.7 92.6 51.47 6.30 54.97 + 23 128.8 92.0 51.10 5.97 57.34 + 24 127.8 91.3 50.73 5.64 59.69 + 25 126.9 90.6 50.35 5.31 62.02 + 26 125.9 89.9 49.97 4.99 64.33 + 27 125.0 89.3 49.59 4.67 66.63 + 28 124.0 88.6 49.21 4.35 68.91 + 29 123.0 87.9 48.83 4.03 71.17 + 30 109.9 78.5 43.62 3.75 73.19 ******************************** @@ -205,33 +205,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -31.03 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.03 -31.03 - 2 5.50 0.00 0.00 | 2.50 2.78 3.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -28.24 - 3 5.50 0.00 0.00 | 2.50 2.78 6.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -25.46 - 4 5.50 0.00 0.00 | 2.50 2.78 10.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -22.67 - 5 5.50 0.00 0.00 | 2.50 2.78 13.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -19.89 - 6 5.50 0.00 0.00 | 2.50 2.78 16.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -17.11 - 7 5.50 0.00 0.00 | 2.50 2.78 20.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -14.32 - 8 5.50 0.00 0.00 | 2.50 2.78 23.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -11.54 - 9 5.50 0.00 0.00 | 2.50 2.78 27.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -8.76 - 10 5.50 0.00 0.00 | 2.50 2.78 30.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -5.98 - 11 5.50 0.00 0.00 | 2.50 2.77 33.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.77 -3.21 - 12 5.50 0.00 0.00 | 2.50 2.77 37.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.77 -0.44 - 13 5.50 0.00 0.00 | 2.50 2.76 40.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.76 2.32 - 14 5.50 0.00 0.00 | 2.50 2.75 44.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.75 5.06 - 15 5.50 0.00 0.00 | 2.50 2.73 47.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.73 7.80 - 16 5.50 0.00 0.00 | 2.50 2.72 50.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.72 10.52 - 17 5.50 0.00 0.00 | 2.50 2.70 54.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.70 13.22 - 18 5.50 0.00 0.00 | 2.50 2.69 57.36 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.69 15.91 - 19 5.50 0.00 0.00 | 2.50 2.67 60.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.67 18.58 - 20 5.50 0.00 0.00 | 2.50 2.65 63.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 21.23 - 21 5.50 0.00 0.00 | 2.50 2.63 67.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.63 23.86 - 22 5.50 0.00 0.00 | 2.50 2.61 70.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.61 26.47 - 23 5.50 0.00 0.00 | 2.50 2.59 73.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.59 29.05 - 24 5.50 0.00 0.00 | 2.50 2.57 76.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.57 31.62 - 25 5.50 0.00 0.00 | 2.50 2.54 79.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.54 34.17 - 26 5.50 0.00 0.00 | 2.50 2.52 83.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.52 36.69 - 27 5.50 0.00 0.00 | 2.50 2.50 86.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.50 39.19 - 28 5.50 0.00 0.00 | 2.50 2.48 89.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.48 41.67 - 29 5.50 0.00 0.00 | 2.50 2.45 92.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.45 44.12 - 30 5.50 0.00 0.00 | 2.50 2.43 95.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.43 46.55 + 1 0.00 0.00 0.00 | 0.00 -31.11 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.11 -31.11 + 2 5.50 0.00 0.00 | 2.50 2.84 3.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -28.26 + 3 5.50 0.00 0.00 | 2.50 2.84 6.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -25.42 + 4 5.50 0.00 0.00 | 2.50 2.84 10.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -22.58 + 5 5.50 0.00 0.00 | 2.50 2.84 13.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -19.73 + 6 5.50 0.00 0.00 | 2.50 2.84 17.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -16.89 + 7 5.50 0.00 0.00 | 2.50 2.84 20.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -14.05 + 8 5.50 0.00 0.00 | 2.50 2.84 24.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -11.20 + 9 5.50 0.00 0.00 | 2.50 2.84 27.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -8.37 + 10 5.50 0.00 0.00 | 2.50 2.84 31.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -5.53 + 11 5.50 0.00 0.00 | 2.50 2.83 34.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.83 -2.70 + 12 5.50 0.00 0.00 | 2.50 2.82 38.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.82 0.12 + 13 5.50 0.00 0.00 | 2.50 2.81 41.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.81 2.93 + 14 5.50 0.00 0.00 | 2.50 2.80 44.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.80 5.73 + 15 5.50 0.00 0.00 | 2.50 2.78 48.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.78 8.51 + 16 5.50 0.00 0.00 | 2.50 2.77 51.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.77 11.28 + 17 5.50 0.00 0.00 | 2.50 2.75 55.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.75 14.03 + 18 5.50 0.00 0.00 | 2.50 2.73 58.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.73 16.77 + 19 5.50 0.00 0.00 | 2.50 2.71 61.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.71 19.48 + 20 5.50 0.00 0.00 | 2.50 2.69 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.69 22.17 + 21 5.50 0.00 0.00 | 2.50 2.67 68.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.67 24.85 + 22 5.50 0.00 0.00 | 2.50 2.65 71.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.65 27.50 + 23 5.50 0.00 0.00 | 2.50 2.63 74.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.63 30.12 + 24 5.50 0.00 0.00 | 2.50 2.60 78.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.60 32.73 + 25 5.50 0.00 0.00 | 2.50 2.58 81.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.58 35.31 + 26 5.50 0.00 0.00 | 2.50 2.56 84.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.56 37.86 + 27 5.50 0.00 0.00 | 2.50 2.53 87.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.53 40.39 + 28 5.50 0.00 0.00 | 2.50 2.51 90.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.51 42.90 + 29 5.50 0.00 0.00 | 2.50 2.48 93.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.48 45.39 + 30 5.50 0.00 0.00 | 2.50 2.46 96.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.46 47.85 diff --git a/tests/examples/example11_AC.out b/tests/examples/example11_AC.out index 62581d5e..c17c29c5 100644 --- a/tests/examples/example11_AC.out +++ b/tests/examples/example11_AC.out @@ -4,18 +4,18 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:36 - Calculation Time: 0.274 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.106 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: Absorption Chiller - Average Direct-Use Heat Production: 8.49 MW - Average Cooling Production: 5.50 MW - Direct-Use Cooling Breakeven Price (LCOC): 17.52 USD/MMBTU + Average Direct-Use Heat Production: 8.62 MW + Average Cooling Production: 5.58 MW + Direct-Use Cooling Breakeven Price (LCOC): 17.28 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -30,11 +30,11 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 1.17 MUSD - Project IRR: 6.63 % - Project VIR=PI=PIR: 1.04 - Project MOIC: 0.80 - Project Payback Period: 13.61 yr + Project NPV: 1.74 MUSD + Project IRR: 6.82 % + Project VIR=PI=PIR: 1.06 + Project MOIC: 0.83 + Project Payback Period: 13.36 yr ***ENGINEERING PARAMETERS*** @@ -68,7 +68,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 20849.48 kPa + Reservoir hydrostatic pressure: 20488.96 kPa Plant outlet pressure: 416.74 kPa Production wellhead pressure: 485.69 kPa Productivity Index: 10.00 kg/sec/bar @@ -81,13 +81,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 104.5 degC - Average Production Temperature: 103.8 degC - Minimum Production Temperature: 102.1 degC + Average Production Temperature: 103.7 degC + Minimum Production Temperature: 101.9 degC Initial Production Temperature: 104.5 degC - Average Reservoir Heat Extraction: 8.49 MW + Average Reservoir Heat Extraction: 8.62 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 5.0 degC - Average Injection Well Pump Pressure Drop: 1101.4 kPa - Average Production Well Pump Pressure Drop: 482.5 kPa + Average Injection Well Pump Pressure Drop: 1090.0 kPa + Average Production Well Pump Pressure Drop: 482.8 kPa ***CAPITAL COSTS (M$)*** @@ -95,12 +95,12 @@ Simulation Metadata Drilling and completion costs: 13.91 MUSD Drilling and completion costs per well: 3.48 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 6.57 MUSD + Surface power plant costs: 6.62 MUSD of which Absorption Chiller Cost: 3.74 MUSD Field gathering system costs: 2.34 MUSD - Total surface equipment costs: 8.91 MUSD + Total surface equipment costs: 8.96 MUSD Exploration costs: 3.85 MUSD - Total capital costs: 29.68 MUSD + Total capital costs: 29.74 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -110,21 +110,21 @@ Simulation Metadata Water costs: 0.05 MUSD/yr Average Reservoir Pumping Cost: 0.11 MUSD/yr Absorption Chiller O&M Cost: 0.07 MUSD/yr - Total operating and maintenance costs: 0.69 MUSD/yr + Total operating and maintenance costs: 0.70 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 8.80 MW - Average Net Heat Production: 8.49 MW - Minimum Net Heat Production: 7.80 MW - Initial Net Heat Production: 8.80 MW - Average Annual Heat Production: 66.73 GWh - Maximum Cooling Production: 5.70 MW - Average Cooling Production: 5.50 MW - Minimum Cooling Production: 5.05 MW - Initial Cooling Production: 5.70 MW - Average Annual Cooling Production: 43.24 GWh/year + Maximum Net Heat Production: 8.95 MW + Average Net Heat Production: 8.62 MW + Minimum Net Heat Production: 7.88 MW + Initial Net Heat Production: 8.95 MW + Average Annual Heat Production: 67.73 GWh + Maximum Cooling Production: 5.80 MW + Average Cooling Production: 5.58 MW + Minimum Cooling Production: 5.10 MW + Initial Cooling Production: 5.80 MW + Average Annual Cooling Production: 43.89 GWh/year Average Pumping Power: 0.20 MW ************************************************************ @@ -133,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET DRAWDOWN TEMPERATURE POWER HEAT COOLING (deg C) (MWe) (MWt) (MWt) - 0 1.0000 104.50 0.2013 8.7953 5.6993 - 1 1.0000 104.50 0.2013 8.7953 5.6993 - 2 1.0000 104.50 0.2013 8.7953 5.6993 - 3 1.0000 104.50 0.2013 8.7953 5.6993 - 4 1.0000 104.50 0.2013 8.7952 5.6993 - 5 1.0000 104.50 0.2013 8.7949 5.6991 - 6 1.0000 104.50 0.2013 8.7935 5.6982 - 7 0.9999 104.49 0.2013 8.7899 5.6959 - 8 0.9997 104.47 0.2013 8.7832 5.6915 - 9 0.9995 104.44 0.2014 8.7723 5.6844 - 10 0.9991 104.41 0.2014 8.7567 5.6744 - 11 0.9986 104.36 0.2015 8.7363 5.6611 - 12 0.9980 104.29 0.2016 8.7109 5.6446 - 13 0.9973 104.22 0.2018 8.6808 5.6251 - 14 0.9965 104.14 0.2019 8.6462 5.6028 - 15 0.9956 104.04 0.2021 8.6077 5.5778 - 16 0.9946 103.94 0.2023 8.5656 5.5505 - 17 0.9936 103.83 0.2025 8.5203 5.5212 - 18 0.9924 103.71 0.2027 8.4723 5.4901 - 19 0.9913 103.59 0.2029 8.4219 5.4574 - 20 0.9900 103.46 0.2031 8.3696 5.4235 - 21 0.9888 103.33 0.2033 8.3155 5.3885 - 22 0.9875 103.19 0.2036 8.2601 5.3526 - 23 0.9862 103.05 0.2038 8.2036 5.3159 - 24 0.9848 102.91 0.2040 8.1462 5.2788 - 25 0.9835 102.77 0.2043 8.0882 5.2412 - 26 0.9821 102.63 0.2045 8.0297 5.2033 - 27 0.9807 102.48 0.2048 7.9709 5.1652 - 28 0.9793 102.34 0.2050 7.9120 5.1270 - 29 0.9780 102.20 0.2053 7.8530 5.0887 + 0 1.0000 104.50 0.2032 8.9545 5.8025 + 1 1.0000 104.50 0.2032 8.9545 5.8025 + 2 1.0000 104.50 0.2032 8.9545 5.8025 + 3 1.0000 104.50 0.2032 8.9545 5.8025 + 4 1.0000 104.50 0.2032 8.9544 5.8024 + 5 1.0000 104.50 0.2032 8.9539 5.8021 + 6 0.9999 104.49 0.2032 8.9520 5.8009 + 7 0.9998 104.48 0.2032 8.9476 5.7980 + 8 0.9997 104.46 0.2032 8.9394 5.7927 + 9 0.9994 104.43 0.2033 8.9264 5.7843 + 10 0.9989 104.39 0.2034 8.9082 5.7725 + 11 0.9984 104.33 0.2035 8.8846 5.7572 + 12 0.9977 104.26 0.2036 8.8557 5.7385 + 13 0.9969 104.18 0.2038 8.8217 5.7165 + 14 0.9961 104.09 0.2039 8.7832 5.6915 + 15 0.9951 103.99 0.2041 8.7404 5.6638 + 16 0.9940 103.87 0.2043 8.6941 5.6338 + 17 0.9929 103.76 0.2046 8.6445 5.6016 + 18 0.9917 103.63 0.2048 8.5922 5.5677 + 19 0.9904 103.50 0.2050 8.5376 5.5323 + 20 0.9891 103.36 0.2053 8.4810 5.4957 + 21 0.9878 103.22 0.2056 8.4229 5.4580 + 22 0.9864 103.08 0.2058 8.3635 5.4195 + 23 0.9850 102.94 0.2061 8.3031 5.3804 + 24 0.9836 102.79 0.2064 8.2419 5.3408 + 25 0.9822 102.64 0.2067 8.1802 5.3008 + 26 0.9808 102.49 0.2069 8.1182 5.2606 + 27 0.9794 102.34 0.2072 8.0560 5.2203 + 28 0.9779 102.19 0.2075 7.9937 5.1799 + 29 0.9765 102.04 0.2078 7.9316 5.1397 ******************************************************************* @@ -171,36 +171,36 @@ Simulation Metadata YEAR COOLING HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 44.9 69.3 13.74 1.78 - 2 44.9 69.3 13.49 3.57 - 3 44.9 69.3 13.24 5.35 - 4 44.9 69.3 12.99 7.14 - 5 44.9 69.3 12.74 8.92 - 6 44.9 69.3 12.49 10.70 - 7 44.9 69.3 12.24 12.49 - 8 44.9 69.3 12.00 14.27 - 9 44.8 69.2 11.75 16.05 - 10 44.8 69.1 11.50 17.83 - 11 44.7 69.0 11.25 19.60 - 12 44.6 68.8 11.00 21.37 - 13 44.4 68.6 10.75 23.14 - 14 44.3 68.3 10.51 24.89 - 15 44.1 68.0 10.26 26.64 - 16 43.9 67.7 10.02 28.39 - 17 43.6 67.4 9.78 30.12 - 18 43.4 67.0 9.54 31.84 - 19 43.2 66.6 9.30 33.56 - 20 42.9 66.2 9.06 35.26 - 21 42.6 65.8 8.82 36.95 - 22 42.3 65.3 8.59 38.63 - 23 42.1 64.9 8.35 40.30 - 24 41.8 64.5 8.12 41.96 - 25 41.5 64.0 7.89 43.61 - 26 41.2 63.5 7.66 45.24 - 27 40.9 63.1 7.43 46.86 - 28 40.6 62.6 7.21 48.48 - 29 40.3 62.1 6.99 50.07 - 30 36.0 55.5 6.79 51.50 + 1 45.7 70.6 13.74 1.82 + 2 45.7 70.6 13.48 3.63 + 3 45.7 70.6 13.23 5.45 + 4 45.7 70.6 12.98 7.27 + 5 45.7 70.6 12.72 9.08 + 6 45.7 70.6 12.47 10.90 + 7 45.7 70.6 12.21 12.71 + 8 45.7 70.5 11.96 14.53 + 9 45.6 70.4 11.71 16.34 + 10 45.6 70.3 11.45 18.15 + 11 45.5 70.1 11.20 19.95 + 12 45.3 69.9 10.95 21.75 + 13 45.2 69.7 10.70 23.55 + 14 45.0 69.4 10.45 25.33 + 15 44.8 69.1 10.20 27.11 + 16 44.5 68.7 9.95 28.88 + 17 44.3 68.4 9.71 30.64 + 18 44.0 67.9 9.46 32.38 + 19 43.8 67.5 9.22 34.12 + 20 43.5 67.1 8.98 35.85 + 21 43.2 66.6 8.74 37.56 + 22 42.9 66.2 8.50 39.26 + 23 42.6 65.7 8.26 40.95 + 24 42.3 65.2 8.03 42.63 + 25 41.9 64.7 7.79 44.30 + 26 41.6 64.2 7.56 45.95 + 27 41.3 63.8 7.33 47.59 + 28 41.0 63.3 7.11 49.22 + 29 40.7 62.8 6.88 50.84 + 30 36.3 56.1 6.68 52.28 ******************************** @@ -210,33 +210,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.68 0.00 | 0.00 0.00 0.00 | 0.00 -29.68 -29.68 - 2 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 2.94 | 0.00 0.00 0.00 | 0.58 2.36 -27.32 - 3 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 5.89 | 0.00 0.00 0.00 | 0.58 2.36 -24.96 - 4 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 8.83 | 0.00 0.00 0.00 | 0.58 2.36 -22.60 - 5 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 11.77 | 0.00 0.00 0.00 | 0.58 2.36 -20.24 - 6 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 14.72 | 0.00 0.00 0.00 | 0.58 2.36 -17.88 - 7 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 17.66 | 0.00 0.00 0.00 | 0.58 2.36 -15.52 - 8 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 20.60 | 0.00 0.00 0.00 | 0.58 2.36 -13.16 - 9 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 23.54 | 0.00 0.00 0.00 | 0.58 2.36 -10.80 - 10 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 26.48 | 0.00 0.00 0.00 | 0.58 2.36 -8.44 - 11 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.35 29.41 | 0.00 0.00 0.00 | 0.58 2.35 -6.09 - 12 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.34 32.34 | 0.00 0.00 0.00 | 0.58 2.34 -3.75 - 13 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.34 35.26 | 0.00 0.00 0.00 | 0.58 2.34 -1.41 - 14 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.33 38.17 | 0.00 0.00 0.00 | 0.58 2.33 0.92 - 15 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.32 41.07 | 0.00 0.00 0.00 | 0.58 2.32 3.23 - 16 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.30 43.95 | 0.00 0.00 0.00 | 0.58 2.30 5.54 - 17 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.29 46.83 | 0.00 0.00 0.00 | 0.58 2.29 7.83 - 18 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.28 49.69 | 0.00 0.00 0.00 | 0.58 2.28 10.11 - 19 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.26 52.53 | 0.00 0.00 0.00 | 0.58 2.26 12.37 - 20 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 55.36 | 0.00 0.00 0.00 | 0.58 2.24 14.61 - 21 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.23 58.17 | 0.00 0.00 0.00 | 0.58 2.23 16.84 - 22 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.21 60.96 | 0.00 0.00 0.00 | 0.58 2.21 19.05 - 23 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.19 63.73 | 0.00 0.00 0.00 | 0.58 2.19 21.24 - 24 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.17 66.48 | 0.00 0.00 0.00 | 0.58 2.17 23.41 - 25 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.15 69.22 | 0.00 0.00 0.00 | 0.58 2.15 25.57 - 26 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.13 71.94 | 0.00 0.00 0.00 | 0.58 2.13 27.70 - 27 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.11 74.63 | 0.00 0.00 0.00 | 0.58 2.11 29.82 - 28 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.10 77.31 | 0.00 0.00 0.00 | 0.58 2.10 31.91 - 29 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.08 79.97 | 0.00 0.00 0.00 | 0.58 2.08 33.99 - 30 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.06 82.61 | 0.00 0.00 0.00 | 0.58 2.06 36.04 + 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.74 0.00 | 0.00 0.00 0.00 | 0.00 -29.74 -29.74 + 2 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 3.00 | 0.00 0.00 0.00 | 0.58 2.41 -27.33 + 3 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 5.99 | 0.00 0.00 0.00 | 0.58 2.41 -24.91 + 4 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 8.99 | 0.00 0.00 0.00 | 0.58 2.41 -22.50 + 5 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 11.99 | 0.00 0.00 0.00 | 0.58 2.41 -20.08 + 6 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 14.98 | 0.00 0.00 0.00 | 0.58 2.41 -17.67 + 7 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 17.98 | 0.00 0.00 0.00 | 0.58 2.41 -15.26 + 8 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 20.97 | 0.00 0.00 0.00 | 0.58 2.41 -12.85 + 9 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 23.97 | 0.00 0.00 0.00 | 0.58 2.41 -10.44 + 10 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.41 26.96 | 0.00 0.00 0.00 | 0.58 2.41 -8.03 + 11 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.40 29.94 | 0.00 0.00 0.00 | 0.58 2.40 -5.63 + 12 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.39 32.92 | 0.00 0.00 0.00 | 0.58 2.39 -3.23 + 13 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.39 35.88 | 0.00 0.00 0.00 | 0.58 2.39 -0.85 + 14 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.37 38.84 | 0.00 0.00 0.00 | 0.58 2.37 1.53 + 15 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 41.79 | 0.00 0.00 0.00 | 0.58 2.36 3.89 + 16 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.35 44.72 | 0.00 0.00 0.00 | 0.58 2.35 6.24 + 17 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.33 47.64 | 0.00 0.00 0.00 | 0.58 2.33 8.57 + 18 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.32 50.54 | 0.00 0.00 0.00 | 0.58 2.32 10.89 + 19 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.30 53.42 | 0.00 0.00 0.00 | 0.58 2.30 13.19 + 20 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.28 56.29 | 0.00 0.00 0.00 | 0.58 2.28 15.48 + 21 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.26 59.14 | 0.00 0.00 0.00 | 0.58 2.26 17.74 + 22 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.25 61.96 | 0.00 0.00 0.00 | 0.58 2.25 19.99 + 23 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.23 64.77 | 0.00 0.00 0.00 | 0.58 2.23 22.21 + 24 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.21 67.56 | 0.00 0.00 0.00 | 0.58 2.21 24.42 + 25 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.19 70.33 | 0.00 0.00 0.00 | 0.58 2.19 26.60 + 26 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.16 73.08 | 0.00 0.00 0.00 | 0.58 2.16 28.77 + 27 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.14 75.80 | 0.00 0.00 0.00 | 0.58 2.14 30.91 + 28 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.12 78.51 | 0.00 0.00 0.00 | 0.58 2.12 33.03 + 29 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.10 81.20 | 0.00 0.00 0.00 | 0.58 2.10 35.14 + 30 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.08 83.86 | 0.00 0.00 0.00 | 0.58 2.08 37.22 diff --git a/tests/examples/example12_DH.out b/tests/examples/example12_DH.out index b06a134c..a4ec4b9d 100644 --- a/tests/examples/example12_DH.out +++ b/tests/examples/example12_DH.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:46 - Calculation Time: 0.257 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.111 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: District Heating - Average Direct-Use Heat Production: 19.15 MW + Average Direct-Use Heat Production: 19.59 MW Annual District Heating Demand: 242.90 GWh/year - Average Annual Geothermal Heat Production: 144.70 GWh/year - Average Annual Peaking Fuel Heat Production: 98.20 GWh/year - Direct-Use heat breakeven price (LCOH): 8.72 USD/MMBTU + Average Annual Geothermal Heat Production: 146.87 GWh/year + Average Annual Peaking Fuel Heat Production: 96.03 GWh/year + Direct-Use heat breakeven price (LCOH): 8.69 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -31,12 +31,12 @@ Simulation Metadata Interest Rate: 5.00 Accrued financing during construction: 0.00 Project lifetime: 30 yr - Capacity factor: 86.3 % - Project NPV: -17.76 MUSD - Project IRR: 2.02 % - Project VIR=PI=PIR: 0.61 - Project MOIC: 0.16 - Project Payback Period: 22.82 yr + Capacity factor: 85.6 % + Project NPV: -17.42 MUSD + Project IRR: 2.13 % + Project VIR=PI=PIR: 0.62 + Project MOIC: 0.17 + Project Payback Period: 22.49 yr ***ENGINEERING PARAMETERS*** @@ -71,7 +71,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 125000000 m**3 - Reservoir hydrostatic pressure: 35230.39 kPa + Reservoir hydrostatic pressure: 34403.24 kPa Plant outlet pressure: 446.32 kPa Production wellhead pressure: 515.27 kPa Productivity Index: 10.00 kg/sec/bar @@ -86,10 +86,10 @@ Simulation Metadata Average Production Temperature: 109.3 degC Minimum Production Temperature: 106.4 degC Initial Production Temperature: 112.2 degC - Average Reservoir Heat Extraction: 23.94 MW + Average Reservoir Heat Extraction: 24.49 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 3.0 degC - Average Injection Well Pump Pressure Drop: 1640.8 kPa - Average Production Well Pump Pressure Drop: 1332.3 kPa + Average Injection Well Pump Pressure Drop: 1614.6 kPa + Average Production Well Pump Pressure Drop: 1375.4 kPa ***CAPITAL COSTS (M$)*** @@ -97,44 +97,44 @@ Simulation Metadata Drilling and completion costs: 27.30 MUSD Drilling and completion costs per well: 6.82 MUSD Stimulation costs: 1.00 MUSD - Surface power plant costs: 12.14 MUSD - of which Peaking Boiler Cost: 4.05 MUSD - Field gathering system costs: 2.49 MUSD + Surface power plant costs: 12.29 MUSD + of which Peaking Boiler Cost: 4.02 MUSD + Field gathering system costs: 2.50 MUSD District Heating System Cost: 2.70 MUSD - Total surface equipment costs: 14.64 MUSD + Total surface equipment costs: 14.80 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 45.63 MUSD + Total capital costs: 45.79 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 0.48 MUSD/yr - Power plant maintenance costs: 0.72 MUSD/yr + Power plant maintenance costs: 0.73 MUSD/yr Water costs: 0.00 MUSD/yr - Average Reservoir Pumping Cost: 0.19 MUSD/yr + Average Reservoir Pumping Cost: 0.20 MUSD/yr Annual District Heating O&M Cost: 0.37 MUSD/yr - Average Annual Peaking Fuel Cost: 3.15 MUSD/yr - Total operating and maintenance costs: 1.75 MUSD/yr + Average Annual Peaking Fuel Cost: 3.08 MUSD/yr + Total operating and maintenance costs: 1.77 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 20.10 MW - Average Net Heat Production: 19.15 MW - Minimum Net Heat Production: 18.21 MW - Initial Net Heat Production: 20.10 MW - Average Annual Heat Production: 143.14 GWh + Maximum Net Heat Production: 20.56 MW + Average Net Heat Production: 19.59 MW + Minimum Net Heat Production: 18.62 MW + Initial Net Heat Production: 20.56 MW + Average Annual Heat Production: 145.29 GWh Annual District Heating Demand: 242.90 GWh/year Maximum Daily District Heating Demand: 1683.32 MWh/day Average Daily District Heating Demand: 665.47 MWh/day Minimum Daily District Heating Demand: 216.86 MWh/day - Maximum Geothermal Heating Production: 20.08 MW - Average Geothermal Heating Production: 16.52 MW + Maximum Geothermal Heating Production: 20.54 MW + Average Geothermal Heating Production: 16.77 MW Minimum Geothermal Heating Production: 9.04 MW - Maximum Peaking Boiler Heat Production: 51.93 MW - Average Peaking Boiler Heat Production: 11.21 MW + Maximum Peaking Boiler Heat Production: 51.51 MW + Average Peaking Boiler Heat Production: 10.96 MW Minimum Peaking Boiler Heat Production: 0.00 MW - Average Pumping Power: 0.37 MW + Average Pumping Power: 0.38 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -142,36 +142,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP GEOTHERMAL DRAWDOWN TEMPERATURE POWER HEAT OUTPUT (deg C) (MWe) (MWt) - 0 1.0000 112.25 0.3605 20.1017 - 1 0.9982 112.05 0.3611 20.0378 - 2 0.9965 111.85 0.3616 19.9739 - 3 0.9947 111.66 0.3621 19.9099 - 4 0.9929 111.46 0.3627 19.8460 - 5 0.9912 111.26 0.3632 19.7821 - 6 0.9894 111.06 0.3637 19.7182 - 7 0.9877 110.86 0.3643 19.6543 - 8 0.9859 110.67 0.3648 19.5903 - 9 0.9841 110.47 0.3654 19.5264 - 10 0.9824 110.27 0.3659 19.4625 - 11 0.9806 110.07 0.3664 19.3986 - 12 0.9788 109.87 0.3670 19.3347 - 13 0.9771 109.68 0.3675 19.2707 - 14 0.9753 109.48 0.3680 19.2068 - 15 0.9735 109.28 0.3685 19.1429 - 16 0.9718 109.08 0.3691 19.0790 - 17 0.9700 108.88 0.3696 19.0150 - 18 0.9683 108.69 0.3701 18.9511 - 19 0.9665 108.49 0.3707 18.8872 - 20 0.9647 108.29 0.3712 18.8233 - 21 0.9630 108.09 0.3717 18.7594 - 22 0.9612 107.90 0.3722 18.6954 - 23 0.9594 107.70 0.3728 18.6315 - 24 0.9577 107.50 0.3733 18.5676 - 25 0.9559 107.30 0.3738 18.5037 - 26 0.9541 107.10 0.3743 18.4397 - 27 0.9524 106.91 0.3749 18.3758 - 28 0.9506 106.71 0.3754 18.3119 - 29 0.9489 106.51 0.3759 18.2480 + 0 1.0000 112.25 0.3707 20.5577 + 1 0.9982 112.05 0.3712 20.4923 + 2 0.9965 111.85 0.3718 20.4269 + 3 0.9947 111.66 0.3724 20.3616 + 4 0.9929 111.46 0.3730 20.2962 + 5 0.9912 111.26 0.3736 20.2308 + 6 0.9894 111.06 0.3742 20.1655 + 7 0.9877 110.86 0.3748 20.1001 + 8 0.9859 110.67 0.3754 20.0347 + 9 0.9841 110.47 0.3760 19.9693 + 10 0.9824 110.27 0.3766 19.9040 + 11 0.9806 110.07 0.3772 19.8386 + 12 0.9788 109.87 0.3778 19.7732 + 13 0.9771 109.68 0.3783 19.7079 + 14 0.9753 109.48 0.3789 19.6425 + 15 0.9735 109.28 0.3795 19.5771 + 16 0.9718 109.08 0.3801 19.5117 + 17 0.9700 108.88 0.3807 19.4464 + 18 0.9683 108.69 0.3813 19.3810 + 19 0.9665 108.49 0.3818 19.3156 + 20 0.9647 108.29 0.3824 19.2502 + 21 0.9630 108.09 0.3830 19.1849 + 22 0.9612 107.90 0.3836 19.1195 + 23 0.9594 107.70 0.3842 19.0541 + 24 0.9577 107.50 0.3848 18.9888 + 25 0.9559 107.30 0.3853 18.9234 + 26 0.9541 107.10 0.3859 18.8580 + 27 0.9524 106.91 0.3865 18.7926 + 28 0.9506 106.71 0.3871 18.7273 + 29 0.9489 106.51 0.3876 18.6619 ******************************************************************* @@ -180,36 +180,36 @@ Simulation Metadata YEAR GEOTHERMAL PEAKING BOILER RESERVOIR HEAT RESERVOIR PERCENTAGE OF HEATING PROVIDED HEATING PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 149.3 93.6 186.65 21.35 3.05 - 2 149.0 93.9 186.26 20.68 6.10 - 3 148.7 94.2 185.87 20.01 9.13 - 4 148.4 94.5 185.48 19.34 12.17 - 5 148.1 94.8 185.08 18.68 15.19 - 6 147.7 95.1 184.69 18.01 18.21 - 7 147.4 95.5 184.29 17.35 21.22 - 8 147.1 95.8 183.89 16.69 24.23 - 9 146.8 96.1 183.49 16.03 27.23 - 10 146.5 96.4 183.09 15.37 30.22 - 11 146.2 96.7 182.69 14.71 33.21 - 12 145.8 97.1 182.29 14.05 36.19 - 13 145.5 97.4 181.89 13.40 39.16 - 14 145.2 97.7 181.49 12.74 42.13 - 15 144.9 98.0 181.09 12.09 45.09 - 16 144.5 98.3 180.69 11.44 48.04 - 17 144.2 98.7 180.29 10.79 50.99 - 18 143.9 99.0 179.89 10.15 53.93 - 19 143.6 99.3 179.48 9.50 56.87 - 20 143.3 99.6 179.08 8.85 59.79 - 21 142.9 100.0 178.68 8.21 62.71 - 22 142.6 100.3 178.28 7.57 65.63 - 23 142.3 100.6 177.87 6.93 68.54 - 24 142.0 100.9 177.46 6.29 71.44 - 25 141.6 101.3 177.06 5.65 74.33 - 26 141.3 101.6 176.65 5.02 77.22 - 27 141.0 101.9 176.24 4.38 80.10 - 28 140.7 102.2 175.83 3.75 82.97 - 29 140.3 102.6 175.42 3.12 85.84 - 30 93.4 102.9 116.73 2.70 87.75 + 1 151.5 91.4 189.41 21.34 3.10 + 2 151.2 91.7 189.02 20.66 6.19 + 3 150.9 92.0 188.62 19.98 9.27 + 4 150.6 92.3 188.23 19.30 12.35 + 5 150.3 92.6 187.83 18.63 15.42 + 6 149.9 92.9 187.43 17.95 18.48 + 7 149.6 93.3 187.04 17.28 21.54 + 8 149.3 93.6 186.64 16.61 24.59 + 9 149.0 93.9 186.24 15.94 27.63 + 10 148.7 94.2 185.84 15.27 30.67 + 11 148.3 94.5 185.43 14.60 33.70 + 12 148.0 94.9 185.03 13.93 36.73 + 13 147.7 95.2 184.62 13.27 39.75 + 14 147.4 95.5 184.22 12.61 42.76 + 15 147.0 95.8 183.81 11.94 45.76 + 16 146.7 96.2 183.40 11.28 48.76 + 17 146.4 96.5 182.99 10.62 51.75 + 18 146.1 96.8 182.58 9.97 54.74 + 19 145.7 97.2 182.17 9.31 57.72 + 20 145.4 97.5 181.76 8.66 60.69 + 21 145.1 97.8 181.35 8.00 63.65 + 22 144.8 98.1 180.94 7.35 66.61 + 23 144.4 98.5 180.53 6.70 69.56 + 24 144.1 98.8 180.12 6.05 72.51 + 25 143.8 99.1 179.71 5.41 75.44 + 26 143.4 99.5 179.30 4.76 78.37 + 27 143.1 99.8 178.89 4.12 81.30 + 28 142.8 100.1 178.48 3.48 84.22 + 29 142.5 100.4 178.07 2.83 87.13 + 30 94.8 100.8 118.49 2.41 89.06 ******************************** @@ -219,33 +219,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -45.63 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -45.63 -45.63 - 2 5.50 0.00 0.00 | 2.50 2.17 3.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.17 -43.46 - 3 5.50 0.00 0.00 | 2.50 2.17 7.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.17 -41.29 - 4 5.50 0.00 0.00 | 2.50 2.16 11.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.16 -39.13 - 5 5.50 0.00 0.00 | 2.50 2.15 14.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.15 -36.98 - 6 5.50 0.00 0.00 | 2.50 2.14 18.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.14 -34.84 - 7 5.50 0.00 0.00 | 2.50 2.13 22.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.13 -32.70 - 8 5.50 0.00 0.00 | 2.50 2.13 25.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.13 -30.58 - 9 5.50 0.00 0.00 | 2.50 2.12 29.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.12 -28.46 - 10 5.50 0.00 0.00 | 2.50 2.11 33.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.11 -26.35 - 11 5.50 0.00 0.00 | 2.50 2.10 36.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.10 -24.24 - 12 5.50 0.00 0.00 | 2.50 2.10 40.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.10 -22.15 - 13 5.50 0.00 0.00 | 2.50 2.09 44.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.09 -20.06 - 14 5.50 0.00 0.00 | 2.50 2.08 47.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.08 -17.98 - 15 5.50 0.00 0.00 | 2.50 2.07 51.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.07 -15.91 - 16 5.50 0.00 0.00 | 2.50 2.06 55.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.06 -13.85 - 17 5.50 0.00 0.00 | 2.50 2.05 58.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.05 -11.79 - 18 5.50 0.00 0.00 | 2.50 2.05 62.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.05 -9.75 - 19 5.50 0.00 0.00 | 2.50 2.04 65.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.04 -7.71 - 20 5.50 0.00 0.00 | 2.50 2.03 69.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.03 -5.68 - 21 5.50 0.00 0.00 | 2.50 2.02 73.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.02 -3.65 - 22 5.50 0.00 0.00 | 2.50 2.01 76.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.01 -1.64 - 23 5.50 0.00 0.00 | 2.50 2.01 80.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.01 0.37 - 24 5.50 0.00 0.00 | 2.50 2.00 83.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.00 2.37 - 25 5.50 0.00 0.00 | 2.50 1.99 87.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.99 4.36 - 26 5.50 0.00 0.00 | 2.50 1.98 90.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.98 6.34 - 27 5.50 0.00 0.00 | 2.50 1.97 94.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.97 8.31 - 28 5.50 0.00 0.00 | 2.50 1.97 98.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.97 10.28 - 29 5.50 0.00 0.00 | 2.50 1.96 101.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.96 12.24 - 30 5.50 0.00 0.00 | 2.50 1.95 105.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.95 14.19 + 1 0.00 0.00 0.00 | 0.00 -45.79 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -45.79 -45.79 + 2 5.50 0.00 0.00 | 2.50 2.21 3.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.21 -43.58 + 3 5.50 0.00 0.00 | 2.50 2.20 7.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.20 -41.38 + 4 5.50 0.00 0.00 | 2.50 2.20 11.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.20 -39.18 + 5 5.50 0.00 0.00 | 2.50 2.19 15.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.19 -36.99 + 6 5.50 0.00 0.00 | 2.50 2.18 18.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.18 -34.81 + 7 5.50 0.00 0.00 | 2.50 2.17 22.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.17 -32.64 + 8 5.50 0.00 0.00 | 2.50 2.17 26.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.17 -30.47 + 9 5.50 0.00 0.00 | 2.50 2.16 30.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.16 -28.31 + 10 5.50 0.00 0.00 | 2.50 2.15 33.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.15 -26.17 + 11 5.50 0.00 0.00 | 2.50 2.14 37.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.14 -24.02 + 12 5.50 0.00 0.00 | 2.50 2.13 41.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.13 -21.89 + 13 5.50 0.00 0.00 | 2.50 2.12 44.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.12 -19.77 + 14 5.50 0.00 0.00 | 2.50 2.12 48.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.12 -17.65 + 15 5.50 0.00 0.00 | 2.50 2.11 52.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.11 -15.54 + 16 5.50 0.00 0.00 | 2.50 2.10 55.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.10 -13.44 + 17 5.50 0.00 0.00 | 2.50 2.09 59.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.09 -11.35 + 18 5.50 0.00 0.00 | 2.50 2.08 63.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.08 -9.26 + 19 5.50 0.00 0.00 | 2.50 2.08 66.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.08 -7.19 + 20 5.50 0.00 0.00 | 2.50 2.07 70.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.07 -5.12 + 21 5.50 0.00 0.00 | 2.50 2.06 74.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.06 -3.06 + 22 5.50 0.00 0.00 | 2.50 2.05 77.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.05 -1.01 + 23 5.50 0.00 0.00 | 2.50 2.04 81.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.04 1.03 + 24 5.50 0.00 0.00 | 2.50 2.04 85.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.04 3.07 + 25 5.50 0.00 0.00 | 2.50 2.03 88.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.03 5.10 + 26 5.50 0.00 0.00 | 2.50 2.02 92.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.02 7.12 + 27 5.50 0.00 0.00 | 2.50 2.01 95.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.01 9.13 + 28 5.50 0.00 0.00 | 2.50 2.00 99.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 2.00 11.13 + 29 5.50 0.00 0.00 | 2.50 1.99 103.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 1.99 13.12 + 30 5.50 0.00 0.00 | 2.50 1.99 106.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.58 1.99 15.11 diff --git a/tests/examples/example13.out b/tests/examples/example13.out index a6426ace..c29e34f8 100644 --- a/tests/examples/example13.out +++ b/tests/examples/example13.out @@ -4,18 +4,18 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:29 - Calculation Time: 0.088 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.037 sec ***SUMMARY OF RESULTS*** End-Use Option: Cogeneration Bottoming Cycle, Electricity sales considered as extra income - Average Net Electricity Production: 3.12 MW - Average Direct-Use Heat Production: 15.20 MW - Electricity breakeven price: 18.46 cents/kWh - Direct-Use heat breakeven price (LCOH): 7.30 USD/MMBTU + Average Net Electricity Production: 3.15 MW + Average Direct-Use Heat Production: 15.63 MW + Electricity breakeven price: 18.16 cents/kWh + Direct-Use heat breakeven price (LCOH): 7.20 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -30,12 +30,12 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 80.0 % - Project NPV: -45.14 MUSD - Project IRR: -6.58 % - Project VIR=PI=PIR: 0.20 - Project MOIC: -0.23 + Project NPV: -44.41 MUSD + Project IRR: -5.99 % + Project VIR=PI=PIR: 0.21 + Project MOIC: -0.22 Project Payback Period: N/A - CHP: Percent cost allocation for electrical plant: 60.94% + CHP: Percent cost allocation for electrical plant: 60.28% ***ENGINEERING PARAMETERS*** @@ -71,7 +71,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 125000000 m**3 - Reservoir hydrostatic pressure: 39028.92 kPa + Reservoir hydrostatic pressure: 38004.61 kPa Plant outlet pressure: 2260.87 kPa Production wellhead pressure: 2329.82 kPa Productivity Index: 10.00 kg/sec/bar @@ -86,10 +86,10 @@ Simulation Metadata Average Production Temperature: 197.0 degC Minimum Production Temperature: 184.4 degC Initial Production Temperature: 209.0 degC - Average Reservoir Heat Extraction: 59.46 MW + Average Reservoir Heat Extraction: 61.13 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 3.0 degC - Average Injection Well Pump Pressure Drop: -1375.4 kPa - Average Production Well Pump Pressure Drop: 2091.5 kPa + Average Injection Well Pump Pressure Drop: -1371.4 kPa + Average Production Well Pump Pressure Drop: 1776.4 kPa ***CAPITAL COSTS (M$)*** @@ -97,19 +97,19 @@ Simulation Metadata Drilling and completion costs: 33.28 MUSD Drilling and completion costs per well: 8.32 MUSD Stimulation costs: 1.00 MUSD - Surface power plant costs: 19.67 MUSD - Field gathering system costs: 2.33 MUSD - Total surface equipment costs: 22.01 MUSD + Surface power plant costs: 19.89 MUSD + Field gathering system costs: 2.32 MUSD + Total surface equipment costs: 22.21 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 56.29 MUSD + Total capital costs: 56.49 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 0.69 MUSD/yr - Power plant maintenance costs: 1.29 MUSD/yr + Power plant maintenance costs: 1.30 MUSD/yr Water costs: 0.00 MUSD/yr - Total operating and maintenance costs: 3.11 MUSD/yr + Total operating and maintenance costs: 3.14 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -119,19 +119,19 @@ Simulation Metadata Average Total Electricity Generation: 3.40 MW Minimum Total Electricity Generation: 3.40 MW Initial Total Electricity Generation: 3.40 MW - Maximum Net Electricity Generation: 3.17 MW - Average Net Electricity Generation: 3.12 MW - Minimum Net Electricity Generation: 3.07 MW - Initial Net Electricity Generation: 3.17 MW + Maximum Net Electricity Generation: 3.22 MW + Average Net Electricity Generation: 3.15 MW + Minimum Net Electricity Generation: 3.09 MW + Initial Net Electricity Generation: 3.22 MW Average Annual Total Electricity Generation: 23.57 GWh - Average Annual Net Electricity Generation: 21.62 GWh - Initial pumping power/net installed power: 7.31 % - Maximum Net Heat Production: 19.09 MW - Average Net Heat Production: 15.20 MW - Minimum Net Heat Production: 11.14 MW - Initial Net Heat Production: 19.09 MW - Average Annual Heat Production: 105.36 GWh - Average Pumping Power: 0.28 MW + Average Annual Net Electricity Generation: 21.85 GWh + Initial pumping power/net installed power: 5.80 % + Maximum Net Heat Production: 19.63 MW + Average Net Heat Production: 15.63 MW + Minimum Net Heat Production: 11.45 MW + Initial Net Heat Production: 19.63 MW + Average Annual Heat Production: 108.31 GWh + Average Pumping Power: 0.25 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -139,36 +139,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER HEAT EFFICIENCY (deg C) (MW) (MW) (MW) (%) - 0 1.0000 209.00 0.2316 3.1701 19.0936 7.8367 - 1 0.9922 207.36 0.2387 3.1631 18.5634 7.8192 - 2 0.9843 205.72 0.2457 3.1561 18.0333 7.8019 - 3 0.9765 204.09 0.2526 3.1491 17.5031 7.7847 - 4 0.9686 202.45 0.2595 3.1422 16.9730 7.7677 - 5 0.9608 200.81 0.2664 3.1354 16.4428 7.7507 - 6 0.9530 199.17 0.2732 3.1286 15.9127 7.7339 - 7 0.9451 197.53 0.2799 3.1218 15.3825 7.7172 - 8 0.9373 195.89 0.2867 3.1151 14.8524 7.7006 - 9 0.9295 194.26 0.2933 3.1084 14.3222 7.6841 - 10 0.9216 192.62 0.2999 3.1018 13.7920 7.6677 - 11 0.9138 190.98 0.3065 3.0952 13.2619 7.6515 - 12 0.9059 189.34 0.3130 3.0887 12.7317 7.6354 - 13 0.8981 187.70 0.3195 3.0822 12.2016 7.6194 - 14 0.8903 186.07 0.3259 3.0758 11.6714 7.6035 - 15 0.8824 184.43 0.3323 3.0694 11.1413 7.5877 - 16 0.9948 207.91 0.2363 3.1654 18.7402 7.8250 - 17 0.9869 206.27 0.2433 3.1584 18.2100 7.8077 - 18 0.9791 204.63 0.2503 3.1514 17.6798 7.7904 - 19 0.9713 202.99 0.2572 3.1445 17.1497 7.7733 - 20 0.9634 201.36 0.2641 3.1376 16.6195 7.7563 - 21 0.9556 199.72 0.2709 3.1308 16.0894 7.7395 - 22 0.9477 198.08 0.2777 3.1240 15.5592 7.7227 - 23 0.9399 196.44 0.2844 3.1173 15.0291 7.7061 - 24 0.9321 194.80 0.2911 3.1106 14.4989 7.6896 - 25 0.9242 193.16 0.2977 3.1040 13.9688 7.6732 - 26 0.9164 191.53 0.3043 3.0974 13.4386 7.6569 - 27 0.9086 189.89 0.3109 3.0909 12.9084 7.6407 - 28 0.9007 188.25 0.3174 3.0844 12.3783 7.6247 - 29 0.8929 186.61 0.3238 3.0779 11.8481 7.6088 + 0 1.0000 209.00 0.1866 3.2152 19.6291 7.7312 + 1 0.9922 207.36 0.1954 3.2063 19.0841 7.7099 + 2 0.9843 205.72 0.2042 3.1975 18.5391 7.6888 + 3 0.9765 204.09 0.2129 3.1888 17.9941 7.6679 + 4 0.9686 202.45 0.2215 3.1802 17.4490 7.6472 + 5 0.9608 200.81 0.2300 3.1717 16.9040 7.6267 + 6 0.9530 199.17 0.2385 3.1633 16.3590 7.6064 + 7 0.9451 197.53 0.2468 3.1549 15.8140 7.5863 + 8 0.9373 195.89 0.2551 3.1466 15.2689 7.5663 + 9 0.9295 194.26 0.2633 3.1384 14.7239 7.5466 + 10 0.9216 192.62 0.2714 3.1303 14.1789 7.5271 + 11 0.9138 190.98 0.2795 3.1223 13.6339 7.5077 + 12 0.9059 189.34 0.2875 3.1143 13.0888 7.4886 + 13 0.8981 187.70 0.2954 3.1064 12.5438 7.4696 + 14 0.8903 186.07 0.3032 3.0986 11.9988 7.4508 + 15 0.8824 184.43 0.3109 3.0908 11.4538 7.4321 + 16 0.9948 207.91 0.1925 3.2093 19.2658 7.7169 + 17 0.9869 206.27 0.2013 3.2005 18.7208 7.6958 + 18 0.9791 204.63 0.2100 3.1917 18.1757 7.6748 + 19 0.9713 202.99 0.2186 3.1831 17.6307 7.6540 + 20 0.9634 201.36 0.2272 3.1745 17.0857 7.6335 + 21 0.9556 199.72 0.2357 3.1661 16.5407 7.6131 + 22 0.9477 198.08 0.2441 3.1577 15.9956 7.5929 + 23 0.9399 196.44 0.2524 3.1494 15.4506 7.5730 + 24 0.9321 194.80 0.2606 3.1412 14.9056 7.5532 + 25 0.9242 193.16 0.2687 3.1330 14.3606 7.5336 + 26 0.9164 191.53 0.2768 3.1249 13.8155 7.5142 + 27 0.9086 189.89 0.2848 3.1169 13.2705 7.4949 + 28 0.9007 188.25 0.2927 3.1090 12.7255 7.4759 + 29 0.8929 186.61 0.3006 3.1012 12.1805 7.4570 ******************************************************************* @@ -177,36 +177,36 @@ Simulation Metadata YEAR HEAT ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 132.0 22.2 448.43 53.06 2.95 - 2 128.2 22.1 443.78 51.46 5.87 - 3 124.5 22.1 439.14 49.88 8.77 - 4 120.8 22.0 434.50 48.32 11.63 - 5 117.1 22.0 429.85 46.77 14.46 - 6 113.4 21.9 425.21 45.24 17.26 - 7 109.7 21.9 420.56 43.73 20.03 - 8 105.9 21.9 415.92 42.23 22.76 - 9 102.2 21.8 411.28 40.75 25.47 - 10 98.5 21.8 406.63 39.28 28.15 - 11 94.8 21.7 401.99 37.84 30.80 - 12 91.1 21.7 397.34 36.41 33.41 - 13 87.4 21.6 392.70 34.99 36.00 - 14 83.7 21.6 388.06 33.60 38.55 - 15 79.9 21.5 383.41 32.22 41.08 - 16 123.7 22.1 438.11 30.64 43.96 - 17 129.5 22.2 445.33 29.03 46.90 - 18 125.8 22.1 440.69 27.45 49.80 - 19 122.0 22.1 436.04 25.88 52.67 - 20 118.3 22.0 431.40 24.33 55.51 - 21 114.6 22.0 426.76 22.79 58.32 - 22 110.9 21.9 422.11 21.27 61.10 - 23 107.2 21.9 417.47 19.77 63.85 - 24 103.5 21.8 412.82 18.28 66.56 - 25 99.8 21.8 408.18 16.81 69.25 - 26 96.0 21.7 403.54 15.36 71.91 - 27 92.3 21.7 398.89 13.92 74.54 - 28 88.6 21.6 394.25 12.50 77.13 - 29 84.9 21.6 389.60 11.10 79.70 - 30 54.5 14.4 257.16 10.17 81.39 + 1 135.7 22.5 461.01 53.02 3.04 + 2 131.8 22.4 456.23 51.37 6.04 + 3 128.0 22.4 451.46 49.75 9.01 + 4 124.2 22.3 446.68 48.14 11.95 + 5 120.4 22.3 441.91 46.55 14.86 + 6 116.6 22.2 437.13 44.98 17.74 + 7 112.7 22.1 432.36 43.42 20.59 + 8 108.9 22.1 427.59 41.88 23.40 + 9 105.1 22.0 422.81 40.36 26.19 + 10 101.3 22.0 418.04 38.85 28.94 + 11 97.5 21.9 413.26 37.36 31.66 + 12 93.6 21.9 408.49 35.89 34.35 + 13 89.8 21.8 403.71 34.44 37.01 + 14 86.0 21.7 398.94 33.00 39.64 + 15 82.2 21.7 394.17 31.59 42.23 + 16 127.2 22.4 450.40 29.96 45.20 + 17 133.1 22.5 457.82 28.32 48.21 + 18 129.3 22.4 453.05 26.68 51.19 + 19 125.5 22.3 448.28 25.07 54.15 + 20 121.6 22.3 443.50 23.47 57.07 + 21 117.8 22.2 438.73 21.89 59.95 + 22 114.0 22.2 433.95 20.33 62.81 + 23 110.2 22.1 429.18 18.79 65.64 + 24 106.4 22.0 424.40 17.26 68.43 + 25 102.5 22.0 419.63 15.75 71.19 + 26 98.7 21.9 414.85 14.26 73.93 + 27 94.9 21.9 410.08 12.78 76.63 + 28 91.1 21.8 405.31 11.32 79.30 + 29 87.3 21.8 400.53 9.88 81.93 + 30 56.1 14.5 264.37 8.93 83.67 ******************************** @@ -216,33 +216,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 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 -56.29 -56.29 - 2 5.50 1.22 1.22 | 2.50 3.30 3.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.40 -54.89 - 3 5.50 1.22 2.44 | 2.50 3.21 6.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.31 -53.58 - 4 5.50 1.22 3.65 | 2.50 3.11 9.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.21 -52.37 - 5 5.50 1.21 4.87 | 2.50 3.02 12.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.12 -51.25 - 6 5.50 1.21 6.08 | 2.50 2.93 15.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.02 -50.23 - 7 5.50 1.21 7.28 | 2.50 2.83 18.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.93 -49.30 - 8 5.50 1.20 8.49 | 2.50 2.74 21.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.83 -48.47 - 9 5.50 1.20 9.69 | 2.50 2.65 23.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.74 -47.73 - 10 5.50 1.20 10.89 | 2.50 2.56 26.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.64 -47.09 - 11 5.50 1.20 12.09 | 2.50 2.46 28.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.54 -46.55 - 12 5.50 1.19 13.28 | 2.50 2.37 31.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.45 -46.10 - 13 5.50 1.19 14.47 | 2.50 2.28 33.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.35 -45.74 - 14 5.50 1.19 15.66 | 2.50 2.18 35.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.26 -45.48 - 15 5.50 1.19 16.85 | 2.50 2.09 37.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.16 -45.32 - 16 5.50 1.18 18.03 | 2.50 2.00 39.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.07 -45.25 - 17 5.50 1.21 19.25 | 2.50 3.09 42.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.19 -44.06 - 18 5.50 1.22 20.47 | 2.50 3.24 46.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.34 -42.72 - 19 5.50 1.22 21.68 | 2.50 3.14 49.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.25 -41.47 - 20 5.50 1.21 22.90 | 2.50 3.05 52.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.15 -40.32 - 21 5.50 1.21 24.11 | 2.50 2.96 55.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.05 -39.27 - 22 5.50 1.21 25.31 | 2.50 2.87 58.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.96 -38.31 - 23 5.50 1.21 26.52 | 2.50 2.77 60.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.86 -37.45 - 24 5.50 1.20 27.72 | 2.50 2.68 63.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.77 -36.68 - 25 5.50 1.20 28.92 | 2.50 2.59 66.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.67 -36.01 - 26 5.50 1.20 30.12 | 2.50 2.49 68.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.58 -35.43 - 27 5.50 1.20 31.32 | 2.50 2.40 71.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.48 -34.95 - 28 5.50 1.19 32.51 | 2.50 2.31 73.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.39 -34.56 - 29 5.50 1.19 33.70 | 2.50 2.22 75.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.29 -34.27 - 30 5.50 1.19 34.89 | 2.50 2.12 77.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.20 -34.08 + 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 -56.49 -56.49 + 2 5.50 1.24 1.24 | 2.50 3.39 3.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.49 -55.00 + 3 5.50 1.23 2.47 | 2.50 3.30 6.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.39 -53.61 + 4 5.50 1.23 3.70 | 2.50 3.20 9.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.30 -52.31 + 5 5.50 1.23 4.93 | 2.50 3.10 12.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.20 -51.11 + 6 5.50 1.22 6.15 | 2.50 3.01 16.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.10 -50.02 + 7 5.50 1.22 7.37 | 2.50 2.91 18.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.00 -49.02 + 8 5.50 1.22 8.59 | 2.50 2.82 21.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.90 -48.12 + 9 5.50 1.21 9.81 | 2.50 2.72 24.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.80 -47.32 + 10 5.50 1.21 11.02 | 2.50 2.63 27.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.70 -46.61 + 11 5.50 1.21 12.23 | 2.50 2.53 29.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.60 -46.01 + 12 5.50 1.20 13.43 | 2.50 2.44 32.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.51 -45.50 + 13 5.50 1.20 14.63 | 2.50 2.34 34.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.41 -45.10 + 14 5.50 1.20 15.83 | 2.50 2.25 36.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.31 -44.79 + 15 5.50 1.20 17.03 | 2.50 2.15 38.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.21 -44.58 + 16 5.50 1.19 18.22 | 2.50 2.05 40.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.11 -44.47 + 17 5.50 1.23 19.45 | 2.50 3.18 44.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.27 -43.19 + 18 5.50 1.24 20.69 | 2.50 3.33 47.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.43 -41.76 + 19 5.50 1.23 21.92 | 2.50 3.23 50.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.33 -40.44 + 20 5.50 1.23 23.15 | 2.50 3.14 53.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.23 -39.21 + 21 5.50 1.23 24.37 | 2.50 3.04 56.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.13 -38.08 + 22 5.50 1.22 25.59 | 2.50 2.95 59.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.03 -37.04 + 23 5.50 1.22 26.81 | 2.50 2.85 62.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.93 -36.11 + 24 5.50 1.22 28.03 | 2.50 2.75 65.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.83 -35.28 + 25 5.50 1.21 29.24 | 2.50 2.66 67.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.74 -34.54 + 26 5.50 1.21 30.45 | 2.50 2.56 70.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.64 -33.90 + 27 5.50 1.21 31.66 | 2.50 2.47 73.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.54 -33.37 + 28 5.50 1.20 32.86 | 2.50 2.37 75.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.44 -32.93 + 29 5.50 1.20 34.06 | 2.50 2.28 77.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.34 -32.58 + 30 5.50 1.20 35.26 | 2.50 2.18 79.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.24 -32.34 diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index 4d76179b..dfea0e0c 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,22 +4,22 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:26 - Calculation Time: 0.937 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.632 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.37 MW - Electricity breakeven price: 1.75 cents/kWh + Average Net Electricity Production: 5.39 MW + Electricity breakeven price: 1.74 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec Well depth (or total length, if not vertical): 3.0 kilometer Geothermal gradient: 0.0500 degC/m - Total Avoided Carbon Emissions: 470164.97 metric tonnes + Total Avoided Carbon Emissions: 472017.81 metric tonnes ***ECONOMIC PARAMETERS*** @@ -29,11 +29,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 74.96 MUSD - Project IRR: 20.06 % - Project VIR=PI=PIR: 3.41 - Project MOIC: 36.30 - Project Payback Period: 7.07 yr + Project NPV: 75.32 MUSD + Project IRR: 20.11 % + Project VIR=PI=PIR: 3.42 + Project MOIC: 36.27 + Project Payback Period: 7.05 yr ***ENGINEERING PARAMETERS*** @@ -67,7 +67,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 29430.21 kPa + Reservoir hydrostatic pressure: 28841.05 kPa Plant outlet pressure: 1067.94 kPa Production wellhead pressure: 1136.89 kPa Productivity Index: 5.00 kg/sec/bar @@ -79,15 +79,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 167.2 degC + Maximum Production Temperature: 167.3 degC Average Production Temperature: 167.0 degC - Minimum Production Temperature: 165.2 degC - Initial Production Temperature: 165.2 degC - Average Reservoir Heat Extraction: 52.38 MW + Minimum Production Temperature: 165.3 degC + Initial Production Temperature: 165.3 degC + Average Reservoir Heat Extraction: 53.52 MW Production Wellbore Heat Transmission Model = Ramey Model Average Production Well Temperature Drop: 3.0 degC - Average Injection Well Pump Pressure Drop: 219.1 kPa - Average Production Well Pump Pressure Drop: 1248.2 kPa + Average Injection Well Pump Pressure Drop: 217.9 kPa + Average Production Well Pump Pressure Drop: 1112.0 kPa ***CAPITAL COSTS (M$)*** @@ -95,11 +95,11 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 20.78 MUSD - Field gathering system costs: 2.32 MUSD + Surface power plant costs: 20.80 MUSD + Field gathering system costs: 2.30 MUSD Total surface equipment costs: 23.10 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 31.06 MUSD + Total capital costs: 31.07 MUSD Annualized capital costs: 1.55 MUSD @@ -114,18 +114,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.11 MW/(kg/s) - Maximum Total Electricity Generation: 5.61 MW - Average Total Electricity Generation: 5.58 MW - Minimum Total Electricity Generation: 5.41 MW - Initial Total Electricity Generation: 5.41 MW - Maximum Net Electricity Generation: 5.40 MW - Average Net Electricity Generation: 5.37 MW - Minimum Net Electricity Generation: 5.20 MW - Initial Net Electricity Generation: 5.20 MW - Average Annual Total Electricity Generation: 43.80 GWh - Average Annual Net Electricity Generation: 42.14 GWh - Initial pumping power/net installed power: 4.12 % - Average Pumping Power: 0.21 MW + Maximum Total Electricity Generation: 5.62 MW + Average Total Electricity Generation: 5.59 MW + Minimum Total Electricity Generation: 5.42 MW + Initial Total Electricity Generation: 5.42 MW + Maximum Net Electricity Generation: 5.42 MW + Average Net Electricity Generation: 5.39 MW + Minimum Net Electricity Generation: 5.22 MW + Initial Net Electricity Generation: 5.22 MW + Average Annual Total Electricity Generation: 43.85 GWh + Average Annual Net Electricity Generation: 42.30 GWh + Initial pumping power/net installed power: 3.82 % + Average Pumping Power: 0.20 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 165.24 0.2141 5.1987 10.0742 - 2 1.0058 166.19 0.2133 5.2932 10.1734 - 3 1.0074 166.47 0.2130 5.3205 10.2019 - 4 1.0083 166.61 0.2129 5.3347 10.2167 - 5 1.0088 166.70 0.2128 5.3441 10.2265 - 6 1.0093 166.77 0.2128 5.3511 10.2337 - 7 1.0096 166.83 0.2127 5.3566 10.2394 - 8 1.0099 166.87 0.2127 5.3611 10.2441 - 9 1.0101 166.91 0.2127 5.3649 10.2480 - 10 1.0103 166.94 0.2126 5.3682 10.2514 - 11 1.0105 166.97 0.2126 5.3710 10.2543 - 12 1.0106 167.00 0.2126 5.3736 10.2570 - 13 1.0108 167.02 0.2126 5.3759 10.2594 - 14 1.0109 167.04 0.2126 5.3779 10.2615 - 15 1.0110 167.06 0.2125 5.3798 10.2635 - 16 1.0111 167.08 0.2125 5.3816 10.2653 - 17 1.0112 167.09 0.2125 5.3832 10.2669 - 18 1.0113 167.11 0.2125 5.3847 10.2685 - 19 1.0114 167.12 0.2125 5.3861 10.2699 - 20 1.0115 167.14 0.2125 5.3874 10.2713 - 21 1.0115 167.15 0.2125 5.3886 10.2726 - 22 1.0116 167.16 0.2125 5.3898 10.2738 - 23 1.0117 167.17 0.2125 5.3909 10.2749 - 24 1.0117 167.18 0.2124 5.3920 10.2760 - 25 1.0118 167.19 0.2124 5.3929 10.2770 - 26 1.0118 167.20 0.2124 5.3939 10.2780 - 27 1.0119 167.21 0.2124 5.3948 10.2789 - 28 1.0119 167.22 0.2124 5.3956 10.2798 - 29 1.0120 167.23 0.2124 5.3965 10.2806 - 30 1.0120 167.23 0.2124 5.3972 10.2814 + 1 1.0000 165.34 0.1993 5.2230 9.9020 + 2 1.0056 166.27 0.1984 5.3158 9.9972 + 3 1.0073 166.54 0.1981 5.3426 10.0245 + 4 1.0081 166.68 0.1980 5.3566 10.0387 + 5 1.0087 166.77 0.1979 5.3658 10.0481 + 6 1.0091 166.84 0.1978 5.3727 10.0551 + 7 1.0094 166.89 0.1978 5.3781 10.0605 + 8 1.0097 166.94 0.1977 5.3825 10.0650 + 9 1.0099 166.97 0.1977 5.3862 10.0688 + 10 1.0101 167.01 0.1977 5.3894 10.0720 + 11 1.0102 167.03 0.1976 5.3922 10.0749 + 12 1.0104 167.06 0.1976 5.3947 10.0774 + 13 1.0105 167.08 0.1976 5.3970 10.0797 + 14 1.0107 167.10 0.1976 5.3990 10.0817 + 15 1.0108 167.12 0.1976 5.4009 10.0836 + 16 1.0109 167.14 0.1975 5.4026 10.0853 + 17 1.0110 167.15 0.1975 5.4042 10.0869 + 18 1.0111 167.17 0.1975 5.4056 10.0884 + 19 1.0111 167.18 0.1975 5.4070 10.0898 + 20 1.0112 167.19 0.1975 5.4083 10.0911 + 21 1.0113 167.21 0.1975 5.4095 10.0923 + 22 1.0114 167.22 0.1975 5.4106 10.0935 + 23 1.0114 167.23 0.1974 5.4117 10.0946 + 24 1.0115 167.24 0.1974 5.4127 10.0956 + 25 1.0115 167.25 0.1974 5.4137 10.0966 + 26 1.0116 167.26 0.1974 5.4146 10.0975 + 27 1.0116 167.27 0.1974 5.4155 10.0984 + 28 1.0117 167.27 0.1974 5.4163 10.0993 + 29 1.0117 167.28 0.1974 5.4171 10.1000 + 30 1.0118 167.29 0.1974 5.4179 10.1008 ******************************************************************* @@ -171,36 +171,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 41.4 408.7 322.53 0.45 - 2 41.9 410.7 321.05 0.91 - 3 42.0 411.4 319.57 1.37 - 4 42.1 411.8 318.09 1.83 - 5 42.2 412.1 316.60 2.28 - 6 42.2 412.3 315.12 2.74 - 7 42.3 412.5 313.63 3.20 - 8 42.3 412.7 312.15 3.66 - 9 42.3 412.8 310.66 4.12 - 10 42.4 412.9 309.17 4.58 - 11 42.4 413.0 307.69 5.03 - 12 42.4 413.1 306.20 5.49 - 13 42.4 413.2 304.71 5.95 - 14 42.4 413.2 303.23 6.41 - 15 42.4 413.3 301.74 6.87 - 16 42.5 413.3 300.25 7.33 - 17 42.5 413.4 298.76 7.79 - 18 42.5 413.5 297.27 8.25 - 19 42.5 413.5 295.78 8.71 - 20 42.5 413.5 294.30 9.17 - 21 42.5 413.6 292.81 9.63 - 22 42.5 413.6 291.32 10.09 - 23 42.5 413.7 289.83 10.55 - 24 42.5 413.7 288.34 11.01 - 25 42.5 413.7 286.85 11.47 - 26 42.6 413.8 285.36 11.93 - 27 42.6 413.8 283.87 12.39 - 28 42.6 413.8 282.38 12.85 - 29 42.6 413.9 280.89 13.31 - 30 35.5 344.9 279.65 13.69 + 1 41.6 417.7 322.50 0.46 + 2 42.1 419.8 320.99 0.93 + 3 42.2 420.5 319.47 1.40 + 4 42.3 420.9 317.96 1.87 + 5 42.4 421.1 316.44 2.33 + 6 42.4 421.4 314.92 2.80 + 7 42.4 421.5 313.41 3.27 + 8 42.5 421.7 311.89 3.74 + 9 42.5 421.8 310.37 4.21 + 10 42.5 421.9 308.85 4.68 + 11 42.5 422.0 307.33 5.14 + 12 42.6 422.1 305.81 5.61 + 13 42.6 422.2 304.29 6.08 + 14 42.6 422.2 302.77 6.55 + 15 42.6 422.3 301.25 7.02 + 16 42.6 422.4 299.73 7.49 + 17 42.6 422.4 298.21 7.96 + 18 42.6 422.5 296.69 8.43 + 19 42.7 422.5 295.17 8.90 + 20 42.7 422.6 293.65 9.37 + 21 42.7 422.6 292.13 9.84 + 22 42.7 422.6 290.60 10.31 + 23 42.7 422.7 289.08 10.78 + 24 42.7 422.7 287.56 11.25 + 25 42.7 422.8 286.04 11.72 + 26 42.7 422.8 284.52 12.19 + 27 42.7 422.8 282.99 12.66 + 28 42.7 422.8 281.47 13.13 + 29 42.7 422.9 279.95 13.60 + 30 35.6 352.4 278.68 13.99 ******************************** @@ -210,46 +210,46 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -31.06 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.06 -31.06 - 2 9.00 5.05 3.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 0.51 | -0.82 5.05 -26.01 - 3 9.00 5.10 7.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.02 | -0.82 5.10 -20.91 - 4 9.00 5.12 11.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.54 | -0.82 5.12 -15.79 - 5 9.00 5.13 15.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.06 | -0.82 5.13 -10.66 - 6 9.00 5.13 18.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.58 | -0.82 5.13 -5.53 - 7 9.00 5.14 22.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 3.10 | -0.82 5.14 -0.39 - 8 10.20 6.00 26.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.87 3.96 | -0.82 6.00 5.60 - 9 11.40 6.85 31.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.21 5.18 | -0.82 6.85 12.46 - 10 12.60 7.71 37.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.56 6.74 | -0.82 7.71 20.17 - 11 13.80 8.57 42.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.91 8.65 | -0.82 8.57 28.74 - 12 15.00 9.43 49.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.26 10.91 | -0.82 9.43 38.18 - 13 15.00 9.78 55.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.61 13.52 | -0.82 9.78 47.96 - 14 15.00 10.14 62.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.96 16.47 | -0.82 10.14 58.10 - 15 15.00 10.49 68.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.31 19.78 | -0.82 10.49 68.59 - 16 15.00 10.66 74.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 23.26 | -0.82 10.66 79.25 - 17 15.00 10.67 81.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 26.74 | -0.82 10.67 89.92 - 18 15.00 10.67 87.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 30.23 | -0.82 10.67 100.59 - 19 15.00 10.67 93.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 33.71 | -0.82 10.67 111.26 - 20 15.00 10.68 100.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 37.19 | -0.82 10.68 121.94 - 21 15.00 10.68 106.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 40.68 | -0.82 10.68 132.62 - 22 15.00 10.68 113.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 44.17 | -0.82 10.68 143.30 - 23 15.00 10.68 119.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 47.65 | -0.82 10.68 153.98 - 24 15.00 10.68 125.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 51.14 | -0.82 10.68 164.66 - 25 15.00 10.69 132.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 54.63 | -0.82 10.69 175.35 - 26 15.00 10.69 138.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 58.12 | -0.82 10.69 186.04 - 27 15.00 10.69 144.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 61.61 | -0.82 10.69 196.73 - 28 15.00 10.69 151.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 65.10 | -0.82 10.69 207.42 - 29 15.00 10.69 157.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 68.59 | -0.82 10.69 218.11 - 30 15.00 10.69 164.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 72.08 | -0.82 10.69 228.81 + 1 0.00 -31.07 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.07 -31.07 + 2 9.00 5.07 3.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 0.51 | -0.82 5.07 -26.00 + 3 9.00 5.12 7.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.03 | -0.82 5.12 -20.88 + 4 9.00 5.13 11.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.55 | -0.82 5.13 -15.74 + 5 9.00 5.14 15.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.07 | -0.82 5.14 -10.60 + 6 9.00 5.15 18.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.59 | -0.82 5.15 -5.45 + 7 9.00 5.15 22.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 3.11 | -0.82 5.15 -0.30 + 8 10.20 6.02 27.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.87 3.98 | -0.82 6.02 5.72 + 9 11.40 6.88 31.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.22 5.20 | -0.82 6.88 12.60 + 10 12.60 7.74 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.57 6.77 | -0.82 7.74 20.34 + 11 13.80 8.60 43.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.92 8.69 | -0.82 8.60 28.94 + 12 15.00 9.47 49.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.27 10.95 | -0.82 9.47 38.41 + 13 15.00 9.82 55.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.62 13.57 | -0.82 9.82 48.22 + 14 15.00 10.17 62.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.97 16.54 | -0.82 10.17 58.40 + 15 15.00 10.52 68.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.32 19.86 | -0.82 10.52 68.92 + 16 15.00 10.70 75.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 23.35 | -0.82 10.70 79.62 + 17 15.00 10.71 81.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 26.85 | -0.82 10.71 90.33 + 18 15.00 10.71 87.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 30.34 | -0.82 10.71 101.04 + 19 15.00 10.71 94.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 33.84 | -0.82 10.71 111.75 + 20 15.00 10.71 100.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 37.34 | -0.82 10.71 122.46 + 21 15.00 10.72 107.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 40.84 | -0.82 10.72 133.18 + 22 15.00 10.72 113.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 44.34 | -0.82 10.72 143.89 + 23 15.00 10.72 119.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 47.84 | -0.82 10.72 154.61 + 24 15.00 10.72 126.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 51.34 | -0.82 10.72 165.34 + 25 15.00 10.72 132.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 54.84 | -0.82 10.72 176.06 + 26 15.00 10.73 139.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 58.34 | -0.82 10.73 186.78 + 27 15.00 10.73 145.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 61.85 | -0.82 10.73 197.51 + 28 15.00 10.73 151.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 65.35 | -0.82 10.73 208.24 + 29 15.00 10.73 158.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 68.85 | -0.82 10.73 218.97 + 30 15.00 10.73 164.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 72.36 | -0.82 10.73 229.70 ***EXTENDED ECONOMICS*** - Adjusted Project LCOE (after incentives, grants, AddOns,etc): 1.75 cents/kWh + Adjusted Project LCOE (after incentives, grants, AddOns,etc): 1.74 cents/kWh Adjusted Project LCOH (after incentives, grants, AddOns,etc): 0.00 USD/MMBTU - Adjusted Project CAPEX (after incentives, grants, AddOns, etc): 101.06 MUSD + Adjusted Project CAPEX (after incentives, grants, AddOns, etc): 101.07 MUSD Adjusted Project OPEX (after incentives, grants, AddOns, etc): 0.88 MUSD - Project NPV (including AddOns): -5.46 MUSD + Project NPV (including AddOns): -5.20 MUSD Project IRR (including AddOns): 0.06 % Project VIR=PI=PIR (including AddOns): 0.95 Project MOIC (including AddOns): 1.00 @@ -267,33 +267,33 @@ ________________________________________________________________________________ Year Electricity Heat Add-on Annual AddOn Cumm. AddOn Annual Project Cumm. Project Since Price Revenue Price Revenue Revenue Cash Flow Cash Flow Cash Flow Cash Flow Start (cents/kWh)(MUSD/yr) (cents/kWh)(MUSD/yr) (MUSD/yr) (MUSD/yr) (MUSD) (MUSD/yr) (MUSD) - 1 0.000 0.0023 0.000 0.0000 1.14 -70.00 -70.00 -101.06 -101.06 - 2 0.090 0.0023 0.012 0.0000 1.14 1.14 -68.86 5.68 -95.38 - 3 0.090 0.0023 0.012 0.0000 1.14 1.14 -67.72 5.72 -89.65 - 4 0.090 0.0023 0.012 0.0000 1.14 1.14 -66.59 5.74 -83.92 - 5 0.090 0.0023 0.012 0.0000 1.14 1.14 -65.45 5.75 -78.17 - 6 0.090 0.0023 0.012 0.0000 1.14 1.14 -64.31 5.75 -72.42 - 7 0.090 0.0026 0.012 0.0000 1.14 1.14 -63.17 5.76 -66.66 - 8 0.102 0.0030 0.012 0.0000 1.14 1.14 -62.03 6.27 -60.39 - 9 0.114 0.0033 0.012 0.0000 1.14 1.14 -60.89 6.78 -53.61 - 10 0.126 0.0036 0.022 0.0000 1.14 1.14 -59.75 7.29 -46.32 - 11 0.138 0.0039 0.032 0.0000 1.14 1.14 -58.61 7.80 -38.52 - 12 0.150 0.0039 0.036 0.0000 1.14 1.14 -57.47 8.31 -30.21 - 13 0.150 0.0039 0.036 0.0000 1.14 1.14 -56.33 8.32 -21.89 - 14 0.150 0.0039 0.036 0.0000 1.14 1.14 -55.19 8.32 -13.57 - 15 0.150 0.0039 0.036 0.0000 1.14 1.14 -54.05 8.32 -5.25 - 16 0.150 0.0039 0.036 0.0000 1.14 1.14 -52.91 8.32 3.08 - 17 0.150 0.0039 0.036 0.0000 1.14 1.14 -51.77 8.33 11.40 - 18 0.150 0.0039 0.036 0.0000 1.14 1.14 -50.63 8.33 19.73 - 19 0.150 0.0039 0.036 0.0000 1.14 1.14 -49.49 8.33 28.06 - 20 0.150 0.0039 0.036 0.0000 1.14 1.14 -48.35 8.33 36.39 - 21 0.150 0.0039 0.036 0.0000 1.14 1.14 -47.21 8.33 44.72 - 22 0.150 0.0039 0.036 0.0000 1.14 1.14 -46.07 8.33 53.06 - 23 0.150 0.0039 0.036 0.0000 1.14 1.14 -44.93 8.34 61.39 - 24 0.150 0.0039 0.036 0.0000 1.14 1.14 -43.80 8.34 69.73 - 25 0.150 0.0039 0.036 0.0000 1.14 1.14 -42.66 8.34 78.07 - 26 0.150 0.0039 0.036 0.0000 1.14 1.14 -41.52 8.34 86.41 - 27 0.150 0.0039 0.036 0.0000 1.14 1.14 -40.38 8.34 94.75 - 28 0.150 0.0039 0.036 0.0000 1.14 1.14 -39.24 8.34 103.09 - 29 0.150 0.0039 0.036 0.0000 1.14 1.14 -38.10 8.34 111.43 - 30 0.150 0.0039 0.036 0.0000 1.14 1.14 -36.96 8.34 119.77 + 1 0.000 0.0023 0.000 0.0000 1.14 -70.00 -70.00 -101.07 -101.07 + 2 0.090 0.0023 0.012 0.0000 1.14 1.14 -68.86 5.70 -95.37 + 3 0.090 0.0023 0.012 0.0000 1.14 1.14 -67.72 5.74 -89.63 + 4 0.090 0.0023 0.012 0.0000 1.14 1.14 -66.59 5.75 -83.88 + 5 0.090 0.0023 0.012 0.0000 1.14 1.14 -65.45 5.76 -78.12 + 6 0.090 0.0023 0.012 0.0000 1.14 1.14 -64.31 5.77 -72.35 + 7 0.090 0.0026 0.012 0.0000 1.14 1.14 -63.17 5.77 -66.58 + 8 0.102 0.0030 0.012 0.0000 1.14 1.14 -62.03 6.28 -60.29 + 9 0.114 0.0033 0.012 0.0000 1.14 1.14 -60.89 6.80 -53.50 + 10 0.126 0.0036 0.022 0.0000 1.14 1.14 -59.75 7.31 -46.19 + 11 0.138 0.0039 0.032 0.0000 1.14 1.14 -58.61 7.82 -38.36 + 12 0.150 0.0039 0.036 0.0000 1.14 1.14 -57.47 8.34 -30.02 + 13 0.150 0.0039 0.036 0.0000 1.14 1.14 -56.33 8.34 -21.68 + 14 0.150 0.0039 0.036 0.0000 1.14 1.14 -55.19 8.34 -13.34 + 15 0.150 0.0039 0.036 0.0000 1.14 1.14 -54.05 8.35 -4.99 + 16 0.150 0.0039 0.036 0.0000 1.14 1.14 -52.91 8.35 3.36 + 17 0.150 0.0039 0.036 0.0000 1.14 1.14 -51.77 8.35 11.71 + 18 0.150 0.0039 0.036 0.0000 1.14 1.14 -50.63 8.35 20.06 + 19 0.150 0.0039 0.036 0.0000 1.14 1.14 -49.49 8.35 28.41 + 20 0.150 0.0039 0.036 0.0000 1.14 1.14 -48.35 8.36 36.77 + 21 0.150 0.0039 0.036 0.0000 1.14 1.14 -47.21 8.36 45.12 + 22 0.150 0.0039 0.036 0.0000 1.14 1.14 -46.07 8.36 53.48 + 23 0.150 0.0039 0.036 0.0000 1.14 1.14 -44.93 8.36 61.84 + 24 0.150 0.0039 0.036 0.0000 1.14 1.14 -43.80 8.36 70.20 + 25 0.150 0.0039 0.036 0.0000 1.14 1.14 -42.66 8.36 78.56 + 26 0.150 0.0039 0.036 0.0000 1.14 1.14 -41.52 8.36 86.92 + 27 0.150 0.0039 0.036 0.0000 1.14 1.14 -40.38 8.36 95.29 + 28 0.150 0.0039 0.036 0.0000 1.14 1.14 -39.24 8.36 103.65 + 29 0.150 0.0039 0.036 0.0000 1.14 1.14 -38.10 8.37 112.02 + 30 0.150 0.0039 0.036 0.0000 1.14 1.14 -36.96 8.37 120.39 diff --git a/tests/examples/example2.out b/tests/examples/example2.out index 72dfee10..fb4ab5bc 100644 --- a/tests/examples/example2.out +++ b/tests/examples/example2.out @@ -4,16 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:33 - Calculation Time: 0.365 sec + GEOPHIRES Version: 3.4.28 + GEOPHIRES Build Date: 2024-03-05 + Simulation Date: 2024-05-14 + Simulation Time: 17:14 + Calculation Time: 0.541 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 21.03 MW - Direct-Use heat breakeven price (LCOH): 7.23 USD/MMBTU + Average Direct-Use Heat Production: 21.47 MW + Direct-Use heat breakeven price (LCOH): 7.16 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 30.0 kg/sec @@ -28,11 +29,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 25 yr Capacity factor: 90.0 % - Project NPV: -1.73 MUSD - Project IRR: 5.77 % - Project VIR=PI=PIR: 0.96 - Project MOIC: 0.51 - Project Payback Period: 13.48 yr + Project NPV: -1.01 MUSD + Project IRR: 5.97 % + Project VIR=PI=PIR: 0.98 + Project MOIC: 0.52 + Project Payback Period: 13.21 yr ***ENGINEERING PARAMETERS*** @@ -43,7 +44,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 70.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 6.7 degC + Average production well temperature drop: 6.5 degC Flowrate per production well: 30.0 kg/sec Injection well casing ID: 8.000 in Production well casing ID: 8.000 in @@ -77,18 +78,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 172.6 degC - Average Production Temperature: 165.7 degC - Minimum Production Temperature: 154.8 degC - Initial Production Temperature: 169.6 degC - Average Reservoir Heat Extraction: 23.36 MW + Maximum Production Temperature: 172.8 degC + Average Production Temperature: 165.3 degC + Minimum Production Temperature: 153.8 degC + Initial Production Temperature: 169.9 degC + Average Reservoir Heat Extraction: 23.86 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 6.7 degC - Total Average Pressure Drop: 10383.3 kPa - Average Injection Well Pressure Drop: 110.6 kPa - Average Reservoir Pressure Drop: 12215.4 kPa - Average Production Well Pressure Drop: 114.7 kPa - Average Buoyancy Pressure Drop: -2057.4 kPa + Average Production Well Temperature Drop: 6.5 degC + Total Average Pressure Drop: 10524.3 kPa + Average Injection Well Pressure Drop: 112.9 kPa + Average Reservoir Pressure Drop: 12533.0 kPa + Average Production Well Pressure Drop: 118.2 kPa + Average Buoyancy Pressure Drop: -2239.8 kPa ***CAPITAL COSTS (M$)*** @@ -96,30 +97,30 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 8.07 MUSD - Field gathering system costs: 2.55 MUSD - Total surface equipment costs: 10.62 MUSD + Surface power plant costs: 8.29 MUSD + Field gathering system costs: 2.57 MUSD + Total surface equipment costs: 10.85 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 40.91 MUSD + Total capital costs: 41.15 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.42 MUSD/yr - Power plant maintenance costs: 0.65 MUSD/yr + Wellfield maintenance costs: 0.43 MUSD/yr + Power plant maintenance costs: 0.67 MUSD/yr Water costs: 0.00 MUSD/yr - Average Reservoir Pumping Cost: 0.30 MUSD/yr - Total operating and maintenance costs: 1.37 MUSD/yr + Average Reservoir Pumping Cost: 0.31 MUSD/yr + Total operating and maintenance costs: 1.41 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 22.55 MW - Average Net Heat Production: 21.03 MW - Minimum Net Heat Production: 18.64 MW - Initial Net Heat Production: 21.89 MW - Average Annual Heat Production: 163.65 GWh - Average Pumping Power: 0.77 MW + Maximum Net Heat Production: 23.17 MW + Average Net Heat Production: 21.47 MW + Minimum Net Heat Production: 18.88 MW + Initial Net Heat Production: 22.52 MW + Average Annual Heat Production: 167.12 GWh + Average Pumping Power: 0.80 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -127,31 +128,31 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 169.64 0.7567 21.8934 - 1 1.0075 170.91 0.7561 22.1720 - 2 1.0113 171.56 0.7558 22.3152 - 3 1.0133 171.90 0.7556 22.3898 - 4 1.0146 172.13 0.7555 22.4392 - 5 1.0156 172.29 0.7555 22.4757 - 6 1.0164 172.42 0.7554 22.5043 - 7 1.0170 172.53 0.7554 22.5278 - 8 1.0176 172.62 0.7553 22.5477 - 9 0.9956 168.90 0.7627 21.7304 - 10 0.9916 168.22 0.7642 21.5798 - 11 0.9873 167.49 0.7656 21.4207 - 12 0.9828 166.73 0.7672 21.2536 - 13 0.9782 165.94 0.7688 21.0793 - 14 0.9733 165.11 0.7704 20.8980 - 15 0.9683 164.26 0.7721 20.7103 - 16 0.9631 163.38 0.7739 20.5167 - 17 0.9577 162.47 0.7756 20.3174 - 18 0.9522 161.54 0.7774 20.1129 - 19 0.9466 160.59 0.7793 19.9035 - 20 0.9409 159.61 0.7812 19.6896 - 21 0.9350 158.62 0.7831 19.4715 - 22 0.9291 157.61 0.7850 19.2495 - 23 0.9230 156.58 0.7869 19.0239 - 24 0.9169 155.54 0.7889 18.7951 + 0 1.0000 169.90 0.7816 22.5203 + 1 1.0073 171.13 0.7810 22.7994 + 2 1.0110 171.77 0.7806 22.9429 + 3 1.0130 172.10 0.7804 23.0176 + 4 1.0143 172.32 0.7803 23.0671 + 5 1.0152 172.48 0.7802 23.1037 + 6 1.0160 172.61 0.7802 23.1324 + 7 1.0166 172.71 0.7801 23.1559 + 8 0.9964 169.28 0.7882 22.3811 + 9 0.9923 168.58 0.7899 22.2238 + 10 0.9879 167.84 0.7917 22.0568 + 11 0.9833 167.06 0.7936 21.8812 + 12 0.9785 166.25 0.7955 21.6977 + 13 0.9735 165.40 0.7975 21.5069 + 14 0.9684 164.52 0.7995 21.3091 + 15 0.9630 163.62 0.8016 21.1050 + 16 0.9576 162.69 0.8037 20.8950 + 17 0.9519 161.73 0.8059 20.6795 + 18 0.9462 160.75 0.8081 20.4588 + 19 0.9403 159.75 0.8103 20.2335 + 20 0.9343 158.73 0.8125 20.0037 + 21 0.9282 157.70 0.8148 19.7700 + 22 0.9220 156.64 0.8171 19.5326 + 23 0.9157 155.57 0.8195 19.2918 + 24 0.9093 154.49 0.8218 19.0480 ******************************************************************* @@ -160,31 +161,31 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 173.5 192.7 39.52 1.73 - 2 175.4 194.9 38.82 3.47 - 3 176.2 195.8 38.12 5.22 - 4 176.7 196.4 37.41 6.98 - 5 177.1 196.7 36.70 8.74 - 6 177.3 197.0 35.99 10.50 - 7 177.5 197.2 35.28 12.27 - 8 177.7 197.4 34.57 14.04 - 9 172.8 192.0 33.88 15.76 - 10 170.7 189.7 33.20 17.45 - 11 169.5 188.3 32.52 19.14 - 12 168.2 186.9 31.85 20.81 - 13 166.9 185.4 31.18 22.47 - 14 165.5 183.9 30.52 24.12 - 15 164.0 182.2 29.86 25.75 - 16 162.5 180.6 29.21 27.37 - 17 161.0 178.9 28.57 28.97 - 18 159.4 177.1 27.93 30.55 - 19 157.7 175.3 27.30 32.12 - 20 156.1 173.4 26.68 33.67 - 21 154.4 171.5 26.06 35.21 - 22 152.6 169.6 25.45 36.73 - 23 150.9 167.6 24.84 38.23 - 24 149.1 165.6 24.25 39.71 - 25 98.4 109.3 23.85 40.69 + 1 178.4 198.2 39.51 1.77 + 2 180.4 200.4 38.78 3.57 + 3 181.2 201.3 38.06 5.37 + 4 181.7 201.9 37.33 7.18 + 5 182.0 202.2 36.60 8.99 + 6 182.3 202.5 35.88 10.80 + 7 182.5 202.7 35.15 12.62 + 8 181.6 201.8 34.42 14.42 + 9 175.8 195.4 33.72 16.17 + 10 174.6 194.0 33.02 17.91 + 11 173.2 192.5 32.32 19.63 + 12 171.8 190.9 31.64 21.34 + 13 170.3 189.2 30.96 23.03 + 14 168.8 187.5 30.28 24.71 + 15 167.2 185.8 29.61 26.37 + 16 165.6 184.0 28.95 28.02 + 17 163.9 182.1 28.29 29.65 + 18 162.2 180.2 27.65 31.26 + 19 160.4 178.2 27.00 32.86 + 20 158.6 176.2 26.37 34.44 + 21 156.8 174.2 25.74 35.99 + 22 154.9 172.1 25.12 37.54 + 23 153.0 170.1 24.51 39.06 + 24 151.1 167.9 23.91 40.56 + 25 99.7 110.8 23.51 41.55 ******************************** @@ -194,28 +195,28 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -40.91 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -40.91 -40.91 - 2 5.50 0.00 0.00 | 2.50 3.26 4.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.26 -37.65 - 3 5.50 0.00 0.00 | 2.50 3.31 8.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.31 -34.34 - 4 5.50 0.00 0.00 | 2.50 3.33 13.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.33 -31.01 - 5 5.50 0.00 0.00 | 2.50 3.34 17.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.34 -27.66 - 6 5.50 0.00 0.00 | 2.50 3.35 21.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.35 -24.31 - 7 5.50 0.00 0.00 | 2.50 3.36 26.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.36 -20.96 - 8 5.50 0.00 0.00 | 2.50 3.36 30.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.36 -17.59 - 9 5.50 0.00 0.00 | 2.50 3.37 35.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.37 -14.23 - 10 5.50 0.00 0.00 | 2.50 3.24 39.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.24 -10.98 - 11 5.50 0.00 0.00 | 2.50 3.19 43.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.19 -7.79 - 12 5.50 0.00 0.00 | 2.50 3.16 48.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.16 -4.63 - 13 5.50 0.00 0.00 | 2.50 3.13 52.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.13 -1.50 - 14 5.50 0.00 0.00 | 2.50 3.10 56.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.10 1.60 - 15 5.50 0.00 0.00 | 2.50 3.06 60.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.06 4.66 - 16 5.50 0.00 0.00 | 2.50 3.02 64.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.02 7.68 - 17 5.50 0.00 0.00 | 2.50 2.99 68.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.99 10.67 - 18 5.50 0.00 0.00 | 2.50 2.95 72.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.95 13.62 - 19 5.50 0.00 0.00 | 2.50 2.91 76.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.91 16.53 - 20 5.50 0.00 0.00 | 2.50 2.87 80.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.87 19.40 - 21 5.50 0.00 0.00 | 2.50 2.83 84.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.83 22.22 - 22 5.50 0.00 0.00 | 2.50 2.78 88.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.78 25.01 - 23 5.50 0.00 0.00 | 2.50 2.74 92.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.74 27.75 - 24 5.50 0.00 0.00 | 2.50 2.70 96.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.70 30.44 - 25 5.50 0.00 0.00 | 2.50 2.65 99.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.65 33.09 + 1 0.00 0.00 0.00 | 0.00 -41.15 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.15 -41.15 + 2 5.50 0.00 0.00 | 2.50 3.36 4.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.36 -37.78 + 3 5.50 0.00 0.00 | 2.50 3.41 8.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.41 -34.37 + 4 5.50 0.00 0.00 | 2.50 3.43 13.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.43 -30.94 + 5 5.50 0.00 0.00 | 2.50 3.45 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -27.49 + 6 5.50 0.00 0.00 | 2.50 3.45 22.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -24.04 + 7 5.50 0.00 0.00 | 2.50 3.46 27.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -20.58 + 8 5.50 0.00 0.00 | 2.50 3.46 31.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -17.11 + 9 5.50 0.00 0.00 | 2.50 3.44 36.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.44 -13.67 + 10 5.50 0.00 0.00 | 2.50 3.30 40.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.30 -10.37 + 11 5.50 0.00 0.00 | 2.50 3.27 45.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.27 -7.10 + 12 5.50 0.00 0.00 | 2.50 3.23 49.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.23 -3.87 + 13 5.50 0.00 0.00 | 2.50 3.20 53.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.20 -0.67 + 14 5.50 0.00 0.00 | 2.50 3.16 57.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.16 2.49 + 15 5.50 0.00 0.00 | 2.50 3.12 62.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.12 5.61 + 16 5.50 0.00 0.00 | 2.50 3.08 66.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.08 8.70 + 17 5.50 0.00 0.00 | 2.50 3.04 70.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.04 11.74 + 18 5.50 0.00 0.00 | 2.50 3.00 74.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.00 14.74 + 19 5.50 0.00 0.00 | 2.50 2.96 78.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.96 17.70 + 20 5.50 0.00 0.00 | 2.50 2.91 82.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.91 20.61 + 21 5.50 0.00 0.00 | 2.50 2.87 86.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.87 23.48 + 22 5.50 0.00 0.00 | 2.50 2.82 90.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.82 26.30 + 23 5.50 0.00 0.00 | 2.50 2.78 94.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.78 29.08 + 24 5.50 0.00 0.00 | 2.50 2.73 98.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.73 31.81 + 25 5.50 0.00 0.00 | 2.50 2.68 101.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.68 34.49 diff --git a/tests/examples/example3.out b/tests/examples/example3.out index be17ae2c..837a09a4 100644 --- a/tests/examples/example3.out +++ b/tests/examples/example3.out @@ -4,18 +4,18 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:34 - Calculation Time: 0.333 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.131 sec ***SUMMARY OF RESULTS*** End-Use Option: Cogeneration Topping Cycle, Heat sales considered as extra income - Average Net Electricity Production: 19.66 MW - Average Direct-Use Heat Production: 10.52 MW - Electricity breakeven price: 6.38 cents/kWh - Direct-Use heat breakeven price (LCOH): 2.36 USD/MMBTU + Average Net Electricity Production: 19.50 MW + Average Direct-Use Heat Production: 10.73 MW + Electricity breakeven price: 6.42 cents/kWh + Direct-Use heat breakeven price (LCOH): 2.38 USD/MMBTU Number of production wells: 3 Number of injection wells: 3 Flowrate per production well: 70.0 kg/sec @@ -29,12 +29,12 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 35 yr Capacity factor: 90.0 % - Project NPV: -2.89 MUSD - Project IRR: 6.01 % + Project NPV: -3.15 MUSD + Project IRR: 5.99 % Project VIR=PI=PIR: 0.97 - Project MOIC: 0.65 - Project Payback Period: 14.87 yr - CHP: Percent cost allocation for electrical plant: 93.66% + Project MOIC: 0.64 + Project Payback Period: 14.84 yr + CHP: Percent cost allocation for electrical plant: 93.48% ***ENGINEERING PARAMETERS*** @@ -69,7 +69,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 29742.69 kPa + Reservoir hydrostatic pressure: 29019.48 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 3000.00 kg/m**3 @@ -80,12 +80,12 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 227.0 degC - Average Production Temperature: 220.8 degC - Minimum Production Temperature: 208.2 degC + Average Production Temperature: 220.0 degC + Minimum Production Temperature: 206.5 degC Initial Production Temperature: 227.0 degC - Average Reservoir Heat Extraction: 126.82 MW + Average Reservoir Heat Extraction: 129.93 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 5.0 degC - Average Injection Well Pump Pressure Drop: 735.4 kPa + Average Injection Well Pump Pressure Drop: 738.7 kPa ***CAPITAL COSTS (M$)*** @@ -93,41 +93,41 @@ Simulation Metadata Drilling and completion costs: 34.45 MUSD Drilling and completion costs per well: 5.74 MUSD Stimulation costs: 4.53 MUSD - Surface power plant costs: 63.92 MUSD + Surface power plant costs: 64.05 MUSD Field gathering system costs: 3.17 MUSD - Total surface equipment costs: 67.09 MUSD + Total surface equipment costs: 67.22 MUSD Exploration costs: 5.51 MUSD - Total capital costs: 111.58 MUSD + Total capital costs: 111.71 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.82 MUSD/yr - Power plant maintenance costs: 2.30 MUSD/yr + Wellfield maintenance costs: 0.83 MUSD/yr + Power plant maintenance costs: 2.32 MUSD/yr Water costs: 0.11 MUSD/yr - Total operating and maintenance costs: 3.23 MUSD/yr + Total operating and maintenance costs: 3.25 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.23 MW/(kg/s) Maximum Total Electricity Generation: 21.16 MW - Average Total Electricity Generation: 19.85 MW - Minimum Total Electricity Generation: 17.27 MW + Average Total Electricity Generation: 19.70 MW + Minimum Total Electricity Generation: 16.93 MW Initial Total Electricity Generation: 21.16 MW - Maximum Net Electricity Generation: 20.97 MW - Average Net Electricity Generation: 19.66 MW - Minimum Net Electricity Generation: 17.08 MW - Initial Net Electricity Generation: 20.97 MW - Average Annual Total Electricity Generation: 156.09 GWh - Average Annual Net Electricity Generation: 154.56 GWh - Initial pumping power/net installed power: 0.93 % - Maximum Net Heat Production: 11.33 MW - Average Net Heat Production: 10.52 MW + Maximum Net Electricity Generation: 20.96 MW + Average Net Electricity Generation: 19.50 MW + Minimum Net Electricity Generation: 16.73 MW + Initial Net Electricity Generation: 20.96 MW + Average Annual Total Electricity Generation: 154.85 GWh + Average Annual Net Electricity Generation: 153.28 GWh + Initial pumping power/net installed power: 0.95 % + Maximum Net Heat Production: 11.67 MW + Average Net Heat Production: 10.73 MW Minimum Net Heat Production: 8.80 MW - Initial Net Heat Production: 11.33 MW - Average Annual Heat Production: 82.71 GWh - Average Pumping Power: 0.19 MW + Initial Net Heat Production: 11.67 MW + Average Annual Heat Production: 84.33 GWh + Average Pumping Power: 0.20 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -135,41 +135,41 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER HEAT EFFICIENCY (deg C) (MW) (MW) (MW) (%) - 0 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 1 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 2 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 3 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 4 1.0000 227.00 0.1945 20.9661 11.3287 17.5398 - 5 1.0000 226.99 0.1945 20.9650 11.3280 17.5394 - 6 0.9999 226.97 0.1945 20.9605 11.3255 17.5378 - 7 0.9997 226.92 0.1945 20.9494 11.3193 17.5339 - 8 0.9992 226.83 0.1945 20.9280 11.3072 17.5263 - 9 0.9985 226.67 0.1945 20.8935 11.2877 17.5140 - 10 0.9975 226.44 0.1945 20.8442 11.2597 17.4965 - 11 0.9962 226.15 0.1945 20.7793 11.2228 17.4734 - 12 0.9946 225.78 0.1945 20.6989 11.1767 17.4446 - 13 0.9927 225.34 0.1945 20.6037 11.1219 17.4106 - 14 0.9905 224.84 0.1945 20.4948 11.0587 17.3715 - 15 0.9880 224.28 0.1945 20.3736 10.9878 17.3278 - 16 0.9853 223.66 0.1945 20.2415 10.9097 17.2800 - 17 0.9824 223.00 0.1945 20.0999 10.8253 17.2287 - 18 0.9793 222.30 0.1945 19.9504 10.7352 17.1741 - 19 0.9761 221.57 0.1945 19.7941 10.6400 17.1169 - 20 0.9727 220.80 0.1945 19.6323 10.5402 17.0573 - 21 0.9692 220.02 0.1945 19.4661 10.4366 16.9958 - 22 0.9657 219.21 0.1945 19.2965 10.3295 16.9328 - 23 0.9620 218.38 0.1945 19.1244 10.2194 16.8684 - 24 0.9583 217.54 0.1945 18.9505 10.1069 16.8031 - 25 0.9546 216.70 0.1945 18.7755 9.9921 16.7370 - 26 0.9508 215.84 0.1945 18.6001 9.8756 16.6703 - 27 0.9471 214.98 0.1945 18.4246 9.7575 16.6032 - 28 0.9433 214.12 0.1945 18.2496 9.6382 16.5359 - 29 0.9395 213.26 0.1945 18.0754 9.5180 16.4686 - 30 0.9357 212.40 0.1945 17.9023 9.3970 16.4013 - 31 0.9319 211.54 0.1945 17.7307 9.2754 16.3342 - 32 0.9281 210.68 0.1945 17.5606 9.1534 16.2673 - 33 0.9244 209.83 0.1945 17.3924 9.0312 16.2007 - 34 0.9206 208.98 0.1945 17.2262 8.9089 16.1346 + 0 1.0000 227.00 0.2000 20.9607 11.6681 17.0253 + 1 1.0000 227.00 0.2000 20.9607 11.6681 17.0253 + 2 1.0000 227.00 0.2000 20.9607 11.6681 17.0253 + 3 1.0000 227.00 0.2000 20.9607 11.6680 17.0253 + 4 1.0000 227.00 0.2000 20.9605 11.6679 17.0252 + 5 1.0000 226.99 0.2000 20.9586 11.6668 17.0246 + 6 0.9998 226.96 0.2000 20.9519 11.6629 17.0223 + 7 0.9995 226.89 0.2000 20.9362 11.6538 17.0169 + 8 0.9989 226.76 0.2000 20.9075 11.6371 17.0070 + 9 0.9980 226.55 0.2000 20.8629 11.6111 16.9916 + 10 0.9968 226.27 0.2000 20.8011 11.5749 16.9702 + 11 0.9952 225.91 0.2000 20.7217 11.5282 16.9427 + 12 0.9932 225.46 0.2000 20.6253 11.4711 16.9092 + 13 0.9910 224.95 0.2000 20.5132 11.4042 16.8701 + 14 0.9884 224.36 0.2000 20.3868 11.3282 16.8260 + 15 0.9855 223.72 0.2000 20.2480 11.2438 16.7772 + 16 0.9825 223.02 0.2000 20.0984 11.1520 16.7245 + 17 0.9792 222.28 0.2000 19.9397 11.0535 16.6683 + 18 0.9758 221.50 0.2000 19.7735 10.9491 16.6091 + 19 0.9722 220.68 0.2000 19.6013 10.8396 16.5475 + 20 0.9685 219.84 0.2000 19.4242 10.7256 16.4838 + 21 0.9647 218.98 0.2000 19.2436 10.6078 16.4185 + 22 0.9608 218.10 0.2000 19.0603 10.4867 16.3519 + 23 0.9569 217.21 0.2000 18.8754 10.3627 16.2842 + 24 0.9529 216.30 0.2000 18.6895 10.2365 16.2158 + 25 0.9489 215.40 0.2000 18.5033 10.1083 16.1469 + 26 0.9449 214.48 0.2000 18.3174 9.9786 16.0777 + 27 0.9408 213.57 0.2000 18.1322 9.8476 16.0083 + 28 0.9368 212.65 0.2000 17.9482 9.7156 15.9389 + 29 0.9328 211.74 0.2000 17.7657 9.5829 15.8697 + 30 0.9288 210.83 0.2000 17.5849 9.4497 15.8007 + 31 0.9248 209.93 0.2000 17.4062 9.3162 15.7321 + 32 0.9208 209.03 0.2000 17.2297 9.1826 15.6639 + 33 0.9169 208.14 0.2000 17.0555 9.0490 15.5962 + 34 0.9130 207.25 0.2000 16.8838 8.9157 15.5290 ******************************************************************* @@ -178,41 +178,41 @@ Simulation Metadata YEAR HEAT ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 89.3 165.3 1041.65 80.20 4.47 - 2 89.3 165.3 1041.65 76.45 8.93 - 3 89.3 165.3 1041.65 72.70 13.40 - 4 89.3 165.3 1041.65 68.95 17.87 - 5 89.3 165.3 1041.64 65.20 22.33 - 6 89.3 165.3 1041.56 61.45 26.80 - 7 89.3 165.2 1041.33 57.70 31.27 - 8 89.2 165.1 1040.83 53.96 35.73 - 9 89.1 164.9 1039.98 50.21 40.19 - 10 88.9 164.5 1038.69 46.47 44.64 - 11 88.6 164.1 1036.92 42.74 49.09 - 12 88.3 163.5 1034.67 39.02 53.53 - 13 87.9 162.8 1031.94 35.30 57.95 - 14 87.4 162.0 1028.76 31.60 62.36 - 15 86.9 161.1 1025.16 27.91 66.76 - 16 86.3 160.1 1021.19 24.23 71.14 - 17 85.7 159.0 1016.88 20.57 75.50 - 18 85.0 157.9 1012.28 16.93 79.84 - 19 84.3 156.7 1007.42 13.30 84.16 - 20 83.5 155.4 1002.35 9.69 88.46 - 21 82.7 154.1 997.09 6.10 92.73 - 22 81.9 152.8 991.69 2.53 96.99 - 23 81.0 151.5 986.16 -1.02 101.21 - 24 80.1 150.1 980.53 -4.55 105.42 - 25 79.2 148.7 974.83 -8.06 109.60 - 26 78.3 147.3 969.07 -11.55 113.75 - 27 77.4 146.0 963.27 -15.02 117.89 - 28 76.5 144.6 957.45 -18.46 121.99 - 29 75.5 143.2 951.62 -21.89 126.07 - 30 74.6 141.8 945.78 -25.29 130.13 - 31 73.6 140.5 939.96 -28.68 134.16 - 32 72.6 139.1 934.16 -32.04 138.16 - 33 71.7 137.8 928.38 -35.38 142.14 - 34 70.7 136.5 922.64 -38.70 146.10 - 35 62.8 121.7 825.50 -41.67 149.64 + 1 92.0 165.3 1072.85 80.09 4.60 + 2 92.0 165.3 1072.85 76.23 9.20 + 3 92.0 165.3 1072.85 72.37 13.80 + 4 92.0 165.3 1072.85 68.50 18.40 + 5 92.0 165.2 1072.82 64.64 23.00 + 6 92.0 165.2 1072.70 60.78 27.60 + 7 91.9 165.1 1072.35 56.92 32.20 + 8 91.8 165.0 1071.65 53.06 36.80 + 9 91.7 164.7 1070.49 49.21 41.39 + 10 91.4 164.3 1068.80 45.36 45.97 + 11 91.1 163.7 1066.55 41.52 50.54 + 12 90.7 163.0 1063.74 37.69 55.11 + 13 90.2 162.2 1060.39 33.87 59.65 + 14 89.6 161.2 1056.56 30.07 64.18 + 15 89.0 160.2 1052.27 26.28 68.70 + 16 88.3 159.1 1047.60 22.51 73.19 + 17 87.5 157.8 1042.58 18.76 77.66 + 18 86.7 156.6 1037.26 15.02 82.11 + 19 85.9 155.2 1031.70 11.31 86.53 + 20 85.0 153.8 1025.93 7.61 90.93 + 21 84.1 152.4 1020.00 3.94 95.30 + 22 83.2 151.0 1013.92 0.29 99.65 + 23 82.2 149.5 1007.75 -3.34 103.97 + 24 81.2 148.1 1001.49 -6.94 108.27 + 25 80.2 146.6 995.17 -10.52 112.53 + 26 79.2 145.1 988.82 -14.08 116.78 + 27 78.2 143.7 982.45 -17.62 120.99 + 28 77.1 142.2 976.08 -21.13 125.17 + 29 76.1 140.8 969.72 -24.62 129.33 + 30 75.0 139.4 963.37 -28.09 133.46 + 31 74.0 137.9 957.05 -31.54 137.57 + 32 72.9 136.5 950.78 -34.96 141.64 + 33 71.9 135.2 944.54 -38.36 145.69 + 34 70.8 133.8 938.36 -41.74 149.72 + 35 62.8 119.3 839.28 -44.76 153.32 ******************************** @@ -222,38 +222,38 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 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 -111.58 -111.58 - 2 5.50 9.09 9.09 | 2.50 2.23 2.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -103.49 - 3 5.50 9.09 18.18 | 2.50 2.23 4.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -95.40 - 4 5.50 9.09 27.27 | 2.50 2.23 6.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -87.31 - 5 5.50 9.09 36.37 | 2.50 2.23 8.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -79.21 - 6 5.50 9.09 45.46 | 2.50 2.23 11.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -71.12 - 7 5.50 9.09 54.55 | 2.50 2.23 13.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -63.03 - 8 5.50 9.09 63.63 | 2.50 2.23 15.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -54.95 - 9 5.50 9.08 72.71 | 2.50 2.23 17.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.08 -46.87 - 10 5.50 9.07 81.78 | 2.50 2.23 20.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.06 -38.81 - 11 5.50 9.05 90.83 | 2.50 2.22 22.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.04 -30.77 - 12 5.50 9.02 99.86 | 2.50 2.22 24.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.01 -22.76 - 13 5.50 8.99 108.85 | 2.50 2.21 26.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.97 -14.79 - 14 5.50 8.96 117.80 | 2.50 2.20 28.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.92 -6.87 - 15 5.50 8.91 126.72 | 2.50 2.19 31.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.86 1.00 - 16 5.50 8.86 135.58 | 2.50 2.17 33.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.80 8.80 - 17 5.50 8.81 144.38 | 2.50 2.16 35.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.73 16.53 - 18 5.50 8.75 153.13 | 2.50 2.14 37.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.66 24.19 - 19 5.50 8.68 161.81 | 2.50 2.12 39.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.58 31.76 - 20 5.50 8.62 170.43 | 2.50 2.11 41.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.49 39.25 - 21 5.50 8.55 178.98 | 2.50 2.09 43.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.40 46.66 - 22 5.50 8.48 187.46 | 2.50 2.07 45.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.31 53.97 - 23 5.50 8.40 195.86 | 2.50 2.05 48.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.22 61.19 - 24 5.50 8.33 204.19 | 2.50 2.03 50.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.12 68.31 - 25 5.50 8.26 212.45 | 2.50 2.00 52.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.03 75.34 - 26 5.50 8.18 220.62 | 2.50 1.98 54.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.93 82.26 - 27 5.50 8.10 228.73 | 2.50 1.96 55.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.83 89.09 - 28 5.50 8.03 236.76 | 2.50 1.93 57.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.73 95.82 - 29 5.50 7.95 244.71 | 2.50 1.91 59.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.63 102.45 - 30 5.50 7.88 252.58 | 2.50 1.89 61.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.53 108.98 - 31 5.50 7.80 260.38 | 2.50 1.86 63.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.43 115.42 - 32 5.50 7.73 268.11 | 2.50 1.84 65.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.33 121.75 - 33 5.50 7.65 275.76 | 2.50 1.82 67.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.24 127.98 - 34 5.50 7.58 283.34 | 2.50 1.79 69.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.14 134.12 - 35 5.50 7.51 290.84 | 2.50 1.77 70.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.04 140.16 + 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 -111.71 -111.71 + 2 5.50 9.09 9.09 | 2.50 2.30 2.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -103.57 + 3 5.50 9.09 18.18 | 2.50 2.30 4.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -95.44 + 4 5.50 9.09 27.27 | 2.50 2.30 6.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -87.30 + 5 5.50 9.09 36.36 | 2.50 2.30 9.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -79.17 + 6 5.50 9.09 45.44 | 2.50 2.30 11.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -71.03 + 7 5.50 9.09 54.53 | 2.50 2.30 13.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -62.90 + 8 5.50 9.08 63.61 | 2.50 2.30 16.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -54.77 + 9 5.50 9.07 72.69 | 2.50 2.30 18.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.11 -46.66 + 10 5.50 9.06 81.74 | 2.50 2.29 20.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.09 -38.56 + 11 5.50 9.03 90.78 | 2.50 2.29 22.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.07 -30.50 + 12 5.50 9.00 99.78 | 2.50 2.28 25.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.03 -22.47 + 13 5.50 8.97 108.75 | 2.50 2.27 27.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.98 -14.49 + 14 5.50 8.92 117.66 | 2.50 2.25 29.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.92 -6.57 + 15 5.50 8.87 126.53 | 2.50 2.24 32.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.86 1.28 + 16 5.50 8.81 135.34 | 2.50 2.22 34.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.78 9.07 + 17 5.50 8.75 144.09 | 2.50 2.21 36.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.70 16.77 + 18 5.50 8.68 152.77 | 2.50 2.19 38.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.62 24.38 + 19 5.50 8.61 161.38 | 2.50 2.17 40.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.53 31.91 + 20 5.50 8.54 169.92 | 2.50 2.15 42.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.43 39.34 + 21 5.50 8.46 178.38 | 2.50 2.13 45.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.33 46.67 + 22 5.50 8.38 186.76 | 2.50 2.10 47.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.23 53.91 + 23 5.50 8.30 195.07 | 2.50 2.08 49.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.13 61.04 + 24 5.50 8.22 203.29 | 2.50 2.05 51.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.03 68.06 + 25 5.50 8.14 211.44 | 2.50 2.03 53.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.92 74.99 + 26 5.50 8.06 219.50 | 2.50 2.01 55.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.82 81.80 + 27 5.50 7.98 227.49 | 2.50 1.98 57.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.71 88.51 + 28 5.50 7.90 235.39 | 2.50 1.95 59.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.60 95.11 + 29 5.50 7.82 243.21 | 2.50 1.93 61.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.50 101.61 + 30 5.50 7.74 250.95 | 2.50 1.90 63.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.39 108.00 + 31 5.50 7.66 258.62 | 2.50 1.88 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.29 114.29 + 32 5.50 7.59 266.20 | 2.50 1.85 66.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.18 120.47 + 33 5.50 7.51 273.71 | 2.50 1.82 68.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.08 126.55 + 34 5.50 7.43 281.15 | 2.50 1.80 70.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.98 132.53 + 35 5.50 7.36 288.51 | 2.50 1.77 72.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.88 138.40 diff --git a/tests/examples/example4.out b/tests/examples/example4.out index bca8d7c0..5ed00662 100644 --- a/tests/examples/example4.out +++ b/tests/examples/example4.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:30 - Calculation Time: 0.127 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:49 + Calculation Time: 0.059 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity Average Net Electricity Production: 7.00 MW - Electricity breakeven price: 11.26 cents/kWh + Electricity breakeven price: 11.27 cents/kWh Number of production wells: 3 Number of injection wells: 2 Flowrate per production well: 110.0 kg/sec @@ -27,8 +27,8 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -36.98 MUSD - Project IRR: -2.91 % + Project NPV: -37.02 MUSD + Project IRR: -2.92 % Project VIR=PI=PIR: 0.33 Project MOIC: -0.17 Project Payback Period: N/A @@ -67,7 +67,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 19554.53 kPa + Reservoir hydrostatic pressure: 19277.18 kPa Plant outlet pressure: 691.43 kPa Production wellhead pressure: 760.38 kPa Productivity Index: 10.00 kg/sec/bar @@ -82,10 +82,10 @@ Simulation Metadata Average Production Temperature: 139.4 degC Minimum Production Temperature: 133.8 degC Initial Production Temperature: 145.0 degC - Average Reservoir Heat Extraction: 94.18 MW + Average Reservoir Heat Extraction: 95.63 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 0.0 degC - Average Injection Well Pump Pressure Drop: 1720.6 kPa - Average Production Well Pump Pressure Drop: 1379.7 kPa + Average Injection Well Pump Pressure Drop: 1720.1 kPa + Average Production Well Pump Pressure Drop: 1350.1 kPa ***CAPITAL COSTS (M$)*** @@ -94,7 +94,7 @@ Simulation Metadata Drilling and completion costs per well: 3.29 MUSD Stimulation costs: 0.00 MUSD Surface power plant costs: 31.58 MUSD - Field gathering system costs: 3.68 MUSD + Field gathering system costs: 3.69 MUSD Total surface equipment costs: 35.26 MUSD Exploration costs: 3.71 MUSD Total capital costs: 55.40 MUSD @@ -117,11 +117,11 @@ Simulation Metadata Initial Total Electricity Generation: 9.46 MW Maximum Net Electricity Generation: 8.18 MW Average Net Electricity Generation: 7.00 MW - Minimum Net Electricity Generation: 5.88 MW + Minimum Net Electricity Generation: 5.87 MW Initial Net Electricity Generation: 8.18 MW Average Annual Total Electricity Generation: 64.97 GWh - Average Annual Net Electricity Generation: 54.75 GWh - Initial pumping power/net installed power: 15.55 % + Average Annual Net Electricity Generation: 54.69 GWh + Initial pumping power/net installed power: 15.60 % Average Pumping Power: 1.31 MW ************************************************************ @@ -130,36 +130,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 145.00 1.2724 8.1848 8.0392 - 2 0.9974 144.62 1.2748 8.1011 7.9973 - 3 0.9948 144.24 1.2772 8.0179 7.9555 - 4 0.9922 143.87 1.2796 7.9351 7.9136 - 5 0.9896 143.49 1.2819 7.8528 7.8718 - 6 0.9870 143.11 1.2843 7.7709 7.8300 - 7 0.9844 142.73 1.2867 7.6895 7.7883 - 8 0.9817 142.35 1.2890 7.6085 7.7465 - 9 0.9791 141.97 1.2914 7.5279 7.7048 - 10 0.9765 141.60 1.2937 7.4478 7.6631 - 11 0.9739 141.22 1.2961 7.3682 7.6214 - 12 0.9713 140.84 1.2984 7.2890 7.5797 - 13 0.9687 140.46 1.3008 7.2102 7.5380 - 14 0.9661 140.08 1.3031 7.1319 7.4964 - 15 0.9635 139.71 1.3054 7.0540 7.4547 - 16 0.9609 139.33 1.3077 6.9765 7.4131 - 17 0.9583 138.95 1.3100 6.8995 7.3714 - 18 0.9557 138.57 1.3124 6.8229 7.3298 - 19 0.9531 138.19 1.3147 6.7468 7.2882 - 20 0.9504 137.82 1.3170 6.6711 7.2466 - 21 0.9478 137.44 1.3193 6.5958 7.2050 - 22 0.9452 137.06 1.3216 6.5209 7.1634 - 23 0.9426 136.68 1.3238 6.4465 7.1218 - 24 0.9400 136.30 1.3261 6.3725 7.0802 - 25 0.9374 135.92 1.3284 6.2990 7.0386 - 26 0.9348 135.55 1.3307 6.2258 6.9970 - 27 0.9322 135.17 1.3329 6.1531 6.9554 - 28 0.9296 134.79 1.3352 6.0808 6.9138 - 29 0.9270 134.41 1.3375 6.0090 6.8722 - 30 0.9244 134.03 1.3397 5.9375 6.8306 + 1 1.0000 145.00 1.2759 8.1813 7.9137 + 2 0.9974 144.62 1.2785 8.0974 7.8722 + 3 0.9948 144.24 1.2812 8.0139 7.8308 + 4 0.9922 143.87 1.2838 7.9309 7.7893 + 5 0.9896 143.49 1.2864 7.8484 7.7479 + 6 0.9870 143.11 1.2889 7.7663 7.7065 + 7 0.9844 142.73 1.2915 7.6846 7.6652 + 8 0.9817 142.35 1.2941 7.6034 7.6238 + 9 0.9791 141.97 1.2967 7.5227 7.5825 + 10 0.9765 141.60 1.2992 7.4423 7.5411 + 11 0.9739 141.22 1.3018 7.3625 7.4998 + 12 0.9713 140.84 1.3044 7.2831 7.4585 + 13 0.9687 140.46 1.3069 7.2041 7.4172 + 14 0.9661 140.08 1.3094 7.1255 7.3759 + 15 0.9635 139.71 1.3120 7.0474 7.3347 + 16 0.9609 139.33 1.3145 6.9698 7.2934 + 17 0.9583 138.95 1.3170 6.8925 7.2522 + 18 0.9557 138.57 1.3195 6.8158 7.2109 + 19 0.9531 138.19 1.3221 6.7394 7.1697 + 20 0.9504 137.82 1.3246 6.6635 7.1284 + 21 0.9478 137.44 1.3271 6.5880 7.0872 + 22 0.9452 137.06 1.3295 6.5129 7.0460 + 23 0.9426 136.68 1.3320 6.4383 7.0047 + 24 0.9400 136.30 1.3345 6.3641 6.9635 + 25 0.9374 135.92 1.3370 6.2904 6.9223 + 26 0.9348 135.55 1.3395 6.2170 6.8810 + 27 0.9322 135.17 1.3419 6.1441 6.8398 + 28 0.9296 134.79 1.3444 6.0716 6.7986 + 29 0.9270 134.41 1.3468 5.9996 6.7573 + 30 0.9244 134.03 1.3493 5.9279 6.7161 ******************************************************************* @@ -168,36 +168,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 64.2 800.7 209.74 1.36 - 2 63.5 796.6 206.87 2.70 - 3 62.9 792.6 204.02 4.05 - 4 62.2 788.5 201.18 5.38 - 5 61.6 784.5 198.36 6.71 - 6 60.9 780.4 195.55 8.03 - 7 60.3 776.4 192.75 9.35 - 8 59.7 772.3 189.97 10.65 - 9 59.0 768.3 187.21 11.95 - 10 58.4 764.2 184.46 13.25 - 11 57.8 760.2 181.72 14.53 - 12 57.2 756.1 179.00 15.82 - 13 56.5 752.1 176.29 17.09 - 14 55.9 748.0 173.60 18.35 - 15 55.3 744.0 170.92 19.61 - 16 54.7 740.0 168.26 20.87 - 17 54.1 735.9 165.61 22.11 - 18 53.5 731.9 162.97 23.35 - 19 52.9 727.8 160.35 24.58 - 20 52.3 723.8 157.75 25.81 - 21 51.7 719.7 155.15 27.03 - 22 51.1 715.7 152.58 28.24 - 23 50.5 711.6 150.02 29.45 - 24 50.0 707.6 147.47 30.64 - 25 49.4 703.5 144.94 31.83 - 26 48.8 699.5 142.42 33.02 - 27 48.2 695.4 139.92 34.20 - 28 47.7 691.4 137.43 35.37 - 29 47.1 687.3 134.95 36.53 - 30 35.0 512.8 133.11 37.40 + 1 64.2 813.0 209.70 1.38 + 2 63.5 808.9 206.79 2.75 + 3 62.9 804.8 203.89 4.11 + 4 62.2 800.7 201.01 5.46 + 5 61.6 796.6 198.14 6.81 + 6 60.9 792.5 195.29 8.15 + 7 60.3 788.3 192.45 9.49 + 8 59.6 784.2 189.62 10.82 + 9 59.0 780.1 186.82 12.14 + 10 58.4 776.0 184.02 13.45 + 11 57.7 771.9 181.24 14.76 + 12 57.1 767.8 178.48 16.06 + 13 56.5 763.7 175.73 17.35 + 14 55.9 759.6 173.00 18.64 + 15 55.3 755.5 170.28 19.92 + 16 54.6 751.4 167.57 21.19 + 17 54.0 747.3 164.88 22.45 + 18 53.4 743.1 162.21 23.71 + 19 52.8 739.0 159.55 24.96 + 20 52.2 734.9 156.90 26.21 + 21 51.6 730.8 154.27 27.45 + 22 51.1 726.7 151.65 28.68 + 23 50.5 722.6 149.05 29.90 + 24 49.9 718.5 146.46 31.12 + 25 49.3 714.4 143.89 32.33 + 26 48.7 710.3 141.34 33.53 + 27 48.2 706.2 138.79 34.72 + 28 47.6 702.0 136.27 35.91 + 29 47.0 697.9 133.75 37.09 + 30 34.9 520.8 131.88 37.98 ******************************** @@ -208,32 +208,32 @@ Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Pr Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ 1 0.00 -55.40 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.40 -55.40 - 2 5.50 1.73 3.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.73 -53.66 - 3 5.50 1.70 7.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.70 -51.96 - 4 5.50 1.66 10.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.66 -50.30 - 5 5.50 1.63 13.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.63 -48.67 - 6 5.50 1.59 17.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.59 -47.08 - 7 5.50 1.56 20.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.56 -45.53 - 8 5.50 1.52 23.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.52 -44.00 - 9 5.50 1.49 27.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.49 -42.52 - 10 5.50 1.45 30.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.45 -41.07 - 11 5.50 1.42 33.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.42 -39.65 - 12 5.50 1.38 36.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.38 -38.27 - 13 5.50 1.35 40.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.35 -36.92 - 14 5.50 1.31 43.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.31 -35.61 - 15 5.50 1.28 46.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.28 -34.33 - 16 5.50 1.25 49.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.25 -33.08 - 17 5.50 1.21 52.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.21 -31.87 - 18 5.50 1.18 55.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.18 -30.69 - 19 5.50 1.15 58.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.15 -29.55 - 20 5.50 1.11 61.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.11 -28.43 - 21 5.50 1.08 63.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.08 -27.35 - 22 5.50 1.05 66.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.05 -26.30 - 23 5.50 1.02 69.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.02 -25.29 - 24 5.50 0.98 72.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.98 -24.31 - 25 5.50 0.95 75.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.95 -23.36 - 26 5.50 0.92 77.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.92 -22.44 - 27 5.50 0.89 80.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.89 -21.55 - 28 5.50 0.86 83.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.86 -20.69 - 29 5.50 0.83 85.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.83 -19.87 - 30 5.50 0.79 88.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.79 -19.07 + 2 5.50 1.73 3.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.73 -53.67 + 3 5.50 1.70 7.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.70 -51.97 + 4 5.50 1.66 10.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.66 -50.31 + 5 5.50 1.62 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.62 -48.68 + 6 5.50 1.59 17.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.59 -47.09 + 7 5.50 1.55 20.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.55 -45.54 + 8 5.50 1.52 23.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.52 -44.02 + 9 5.50 1.48 27.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.48 -42.54 + 10 5.50 1.45 30.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.45 -41.09 + 11 5.50 1.41 33.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.41 -39.68 + 12 5.50 1.38 36.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.38 -38.30 + 13 5.50 1.34 40.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.34 -36.95 + 14 5.50 1.31 43.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.31 -35.64 + 15 5.50 1.28 46.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.28 -34.37 + 16 5.50 1.24 49.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.24 -33.12 + 17 5.50 1.21 52.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.21 -31.91 + 18 5.50 1.18 55.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.18 -30.74 + 19 5.50 1.14 58.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.14 -29.59 + 20 5.50 1.11 61.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.11 -28.48 + 21 5.50 1.08 63.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.08 -27.41 + 22 5.50 1.04 66.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.04 -26.36 + 23 5.50 1.01 69.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.01 -25.35 + 24 5.50 0.98 72.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.98 -24.37 + 25 5.50 0.95 75.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.95 -23.42 + 26 5.50 0.92 77.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.92 -22.51 + 27 5.50 0.88 80.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.88 -21.63 + 28 5.50 0.85 83.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.85 -20.77 + 29 5.50 0.82 85.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.82 -19.95 + 30 5.50 0.79 88.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.79 -19.16 diff --git a/tests/examples/example5.out b/tests/examples/example5.out index 86f54cba..bcbc9f11 100644 --- a/tests/examples/example5.out +++ b/tests/examples/example5.out @@ -4,16 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:31 - Calculation Time: 0.124 sec + GEOPHIRES Version: 3.4.28 + GEOPHIRES Build Date: 2024-03-05 + Simulation Date: 2024-05-14 + Simulation Time: 17:14 + Calculation Time: 0.161 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 19.25 MW - Direct-Use heat breakeven price (LCOH): 8.98 USD/MMBTU + Average Direct-Use Heat Production: 19.69 MW + Direct-Use heat breakeven price (LCOH): 8.86 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -27,11 +28,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -2.25 MUSD - Project IRR: 5.64 % - Project VIR=PI=PIR: 0.95 - Project MOIC: 0.47 - Project Payback Period: 13.63 yr + Project NPV: -1.43 MUSD + Project IRR: 5.86 % + Project VIR=PI=PIR: 0.97 + Project MOIC: 0.49 + Project Payback Period: 13.32 yr ***ENGINEERING PARAMETERS*** @@ -42,7 +43,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 80.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.8 degC + Average production well temperature drop: 2.7 degC Flowrate per production well: 50.0 kg/sec Injection well casing ID: 9.625 in Production well casing ID: 9.625 in @@ -73,18 +74,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 145.9 degC + Maximum Production Temperature: 146.0 degC Average Production Temperature: 132.5 degC Minimum Production Temperature: 119.1 degC - Initial Production Temperature: 144.7 degC - Average Reservoir Heat Extraction: 21.39 MW + Initial Production Temperature: 144.8 degC + Average Reservoir Heat Extraction: 21.88 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.8 degC - Total Average Pressure Drop: 4247.3 kPa - Average Injection Well Pressure Drop: 121.0 kPa - Average Reservoir Pressure Drop: 5079.3 kPa - Average Production Well Pressure Drop: 118.6 kPa - Average Buoyancy Pressure Drop: -1071.5 kPa + Average Production Well Temperature Drop: 2.7 degC + Total Average Pressure Drop: 4285.1 kPa + Average Injection Well Pressure Drop: 123.2 kPa + Average Reservoir Pressure Drop: 5189.8 kPa + Average Production Well Pressure Drop: 121.2 kPa + Average Buoyancy Pressure Drop: -1149.0 kPa ***CAPITAL COSTS (M$)*** @@ -92,30 +93,30 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 8.65 MUSD - Field gathering system costs: 2.45 MUSD - Total surface equipment costs: 11.09 MUSD + Surface power plant costs: 8.85 MUSD + Field gathering system costs: 2.46 MUSD + Total surface equipment costs: 11.30 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 41.38 MUSD + Total capital costs: 41.59 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.43 MUSD/yr - Power plant maintenance costs: 0.70 MUSD/yr + Wellfield maintenance costs: 0.44 MUSD/yr + Power plant maintenance costs: 0.71 MUSD/yr Water costs: 0.05 MUSD/yr Average Reservoir Pumping Cost: 0.30 MUSD/yr - Total operating and maintenance costs: 1.48 MUSD/yr + Total operating and maintenance costs: 1.50 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 24.16 MW - Average Net Heat Production: 19.25 MW - Minimum Net Heat Production: 14.33 MW - Initial Net Heat Production: 23.73 MW - Average Annual Heat Production: 150.50 GWh - Average Pumping Power: 0.54 MW + Maximum Net Heat Production: 24.72 MW + Average Net Heat Production: 19.69 MW + Minimum Net Heat Production: 14.65 MW + Initial Net Heat Production: 24.29 MW + Average Annual Heat Production: 153.95 GWh + Average Pumping Power: 0.55 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -123,36 +124,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 144.67 0.4995 23.7257 - 1 1.0061 145.55 0.4989 24.0476 - 2 1.0082 145.85 0.4987 24.1591 - 3 1.0074 145.74 0.4995 24.1182 - 4 1.0035 145.17 0.5015 23.9093 - 5 0.9970 144.23 0.5045 23.5648 - 6 0.9888 143.05 0.5082 23.1316 - 7 0.9797 141.74 0.5123 22.6487 - 8 0.9702 140.36 0.5165 22.1429 - 9 0.9605 138.96 0.5207 21.6318 - 10 0.9510 137.59 0.5249 21.1262 - 11 0.9417 136.24 0.5289 20.6326 - 12 0.9327 134.94 0.5328 20.1549 - 13 0.9241 133.68 0.5364 19.6950 - 14 0.9157 132.48 0.5400 19.2536 - 15 0.9078 131.33 0.5433 18.8310 - 16 0.9002 130.23 0.5465 18.4267 - 17 0.8929 129.17 0.5495 18.0402 - 18 0.8859 128.17 0.5524 17.6707 - 19 0.8793 127.20 0.5552 17.3174 - 20 0.8729 126.28 0.5578 16.9794 - 21 0.8668 125.40 0.5603 16.6559 - 22 0.8610 124.56 0.5627 16.3460 - 23 0.8554 123.75 0.5649 16.0490 - 24 0.8500 122.97 0.5671 15.7641 - 25 0.8448 122.22 0.5692 15.4905 - 26 0.8399 121.51 0.5712 15.2277 - 27 0.8351 120.82 0.5731 14.9750 - 28 0.8305 120.16 0.5749 14.7318 - 29 0.8261 119.52 0.5767 14.4976 + 0 1.0000 144.78 0.5104 24.2855 + 1 1.0059 145.64 0.5097 24.6077 + 2 1.0080 145.94 0.5096 24.7190 + 3 1.0072 145.82 0.5104 24.6757 + 4 1.0032 145.25 0.5127 24.4611 + 5 0.9967 144.31 0.5161 24.1079 + 6 0.9886 143.13 0.5203 23.6643 + 7 0.9794 141.81 0.5249 23.1698 + 8 0.9699 140.43 0.5296 22.6520 + 9 0.9603 139.03 0.5344 22.1288 + 10 0.9507 137.65 0.5390 21.6113 + 11 0.9414 136.30 0.5435 21.1062 + 12 0.9324 135.00 0.5478 20.6173 + 13 0.9237 133.74 0.5519 20.1467 + 14 0.9154 132.54 0.5559 19.6951 + 15 0.9075 131.38 0.5596 19.2626 + 16 0.8998 130.28 0.5632 18.8489 + 17 0.8925 129.23 0.5665 18.4535 + 18 0.8856 128.22 0.5698 18.0754 + 19 0.8789 127.25 0.5728 17.7139 + 20 0.8725 126.33 0.5757 17.3680 + 21 0.8665 125.45 0.5785 17.0370 + 22 0.8606 124.60 0.5811 16.7200 + 23 0.8550 123.79 0.5837 16.4160 + 24 0.8496 123.01 0.5861 16.1245 + 25 0.8445 122.27 0.5884 15.8447 + 26 0.8395 121.55 0.5906 15.5758 + 27 0.8348 120.86 0.5927 15.3172 + 28 0.8302 120.20 0.5947 15.0685 + 29 0.8258 119.56 0.5967 14.8288 ******************************************************************* @@ -161,36 +162,36 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 188.2 209.2 197.70 0.38 - 2 190.1 211.2 196.94 0.76 - 3 190.4 211.6 196.17 1.15 - 4 189.4 210.5 195.42 1.53 - 5 187.2 208.0 194.67 1.91 - 6 184.1 204.6 193.93 2.28 - 7 180.5 200.5 193.21 2.64 - 8 176.6 196.2 192.50 3.00 - 9 172.6 191.7 191.81 3.34 - 10 168.5 187.3 191.14 3.68 - 11 164.6 182.9 190.48 4.02 - 12 160.8 178.6 189.84 4.34 - 13 157.1 174.5 189.21 4.66 - 14 153.5 170.6 188.60 4.97 - 15 150.1 166.8 187.99 5.27 - 16 146.9 163.2 187.41 5.56 - 17 143.7 159.7 186.83 5.85 - 18 140.8 156.4 186.27 6.14 - 19 137.9 153.2 185.72 6.42 - 20 135.2 150.2 185.18 6.69 - 21 132.6 147.3 184.65 6.96 - 22 130.1 144.5 184.13 7.22 - 23 127.7 141.9 183.62 7.48 - 24 125.4 139.3 183.11 7.73 - 25 123.2 136.9 182.62 7.98 - 26 121.1 134.5 182.14 8.22 - 27 119.1 132.3 181.66 8.46 - 28 117.1 130.1 181.19 8.70 - 29 115.2 128.0 180.73 8.93 - 30 85.2 94.7 180.39 9.10 + 1 192.7 214.1 197.68 0.39 + 2 194.5 216.2 196.90 0.78 + 3 194.8 216.5 196.12 1.17 + 4 193.8 215.3 195.35 1.56 + 5 191.5 212.8 194.58 1.95 + 6 188.4 209.3 193.83 2.33 + 7 184.6 205.2 193.09 2.70 + 8 180.6 200.7 192.37 3.07 + 9 176.5 196.1 191.66 3.42 + 10 172.4 191.6 190.97 3.77 + 11 168.4 187.1 190.30 4.11 + 12 164.5 182.7 189.64 4.44 + 13 160.7 178.5 189.00 4.76 + 14 157.0 174.5 188.37 5.08 + 15 153.6 170.6 187.75 5.39 + 16 150.2 166.9 187.15 5.69 + 17 147.0 163.4 186.56 5.99 + 18 144.0 160.0 185.99 6.28 + 19 141.1 156.7 185.42 6.56 + 20 138.3 153.6 184.87 6.84 + 21 135.6 150.7 184.33 7.12 + 22 133.1 147.8 183.80 7.38 + 23 130.6 145.1 183.27 7.65 + 24 128.3 142.5 182.76 7.91 + 25 126.0 140.0 182.26 8.16 + 26 123.9 137.6 181.76 8.41 + 27 121.8 135.3 181.27 8.65 + 28 119.8 133.1 180.80 8.90 + 29 117.8 130.9 180.32 9.13 + 30 87.2 96.9 179.98 9.31 ******************************** @@ -200,33 +201,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -41.38 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.38 -41.38 - 2 5.50 0.00 0.00 | 2.50 3.53 4.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.53 -37.86 - 3 5.50 0.00 0.00 | 2.50 3.57 9.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.57 -34.28 - 4 5.50 0.00 0.00 | 2.50 3.58 14.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.58 -30.70 - 5 5.50 0.00 0.00 | 2.50 3.55 18.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.55 -27.15 - 6 5.50 0.00 0.00 | 2.50 3.50 23.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.50 -23.65 - 7 5.50 0.00 0.00 | 2.50 3.42 28.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.42 -20.23 - 8 5.50 0.00 0.00 | 2.50 3.33 32.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.33 -16.90 - 9 5.50 0.00 0.00 | 2.50 3.23 37.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.23 -13.66 - 10 5.50 0.00 0.00 | 2.50 3.13 41.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.13 -10.53 - 11 5.50 0.00 0.00 | 2.50 3.03 45.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.03 -7.50 - 12 5.50 0.00 0.00 | 2.50 2.93 49.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.93 -4.56 - 13 5.50 0.00 0.00 | 2.50 2.84 53.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.84 -1.72 - 14 5.50 0.00 0.00 | 2.50 2.75 57.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.75 1.02 - 15 5.50 0.00 0.00 | 2.50 2.66 61.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.66 3.68 - 16 5.50 0.00 0.00 | 2.50 2.57 65.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.57 6.25 - 17 5.50 0.00 0.00 | 2.50 2.49 69.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.49 8.74 - 18 5.50 0.00 0.00 | 2.50 2.41 72.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.41 11.16 - 19 5.50 0.00 0.00 | 2.50 2.34 76.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.34 13.49 - 20 5.50 0.00 0.00 | 2.50 2.27 79.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.27 15.76 - 21 5.50 0.00 0.00 | 2.50 2.20 82.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.20 17.96 - 22 5.50 0.00 0.00 | 2.50 2.13 86.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.13 20.09 - 23 5.50 0.00 0.00 | 2.50 2.07 89.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.07 22.17 - 24 5.50 0.00 0.00 | 2.50 2.01 92.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.01 24.18 - 25 5.50 0.00 0.00 | 2.50 1.95 95.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.95 26.13 - 26 5.50 0.00 0.00 | 2.50 1.90 98.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.90 28.03 - 27 5.50 0.00 0.00 | 2.50 1.85 101.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.85 29.88 - 28 5.50 0.00 0.00 | 2.50 1.80 104.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.80 31.67 - 29 5.50 0.00 0.00 | 2.50 1.75 107.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.75 33.42 - 30 5.50 0.00 0.00 | 2.50 1.70 110.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.70 35.12 + 1 0.00 0.00 0.00 | 0.00 -41.59 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.59 -41.59 + 2 5.50 0.00 0.00 | 2.50 3.62 4.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.62 -37.97 + 3 5.50 0.00 0.00 | 2.50 3.66 9.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.66 -34.31 + 4 5.50 0.00 0.00 | 2.50 3.67 14.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.67 -30.64 + 5 5.50 0.00 0.00 | 2.50 3.65 19.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.65 -26.99 + 6 5.50 0.00 0.00 | 2.50 3.59 24.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.59 -23.40 + 7 5.50 0.00 0.00 | 2.50 3.51 28.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.51 -19.89 + 8 5.50 0.00 0.00 | 2.50 3.42 33.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.42 -16.47 + 9 5.50 0.00 0.00 | 2.50 3.32 38.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.32 -13.16 + 10 5.50 0.00 0.00 | 2.50 3.21 42.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.21 -9.94 + 11 5.50 0.00 0.00 | 2.50 3.11 46.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.11 -6.83 + 12 5.50 0.00 0.00 | 2.50 3.01 50.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.01 -3.82 + 13 5.50 0.00 0.00 | 2.50 2.91 55.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.91 -0.91 + 14 5.50 0.00 0.00 | 2.50 2.82 59.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.82 1.91 + 15 5.50 0.00 0.00 | 2.50 2.73 63.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.73 4.64 + 16 5.50 0.00 0.00 | 2.50 2.64 66.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.64 7.28 + 17 5.50 0.00 0.00 | 2.50 2.56 70.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.56 9.84 + 18 5.50 0.00 0.00 | 2.50 2.48 74.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.48 12.31 + 19 5.50 0.00 0.00 | 2.50 2.40 77.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.40 14.71 + 20 5.50 0.00 0.00 | 2.50 2.33 81.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.33 17.04 + 21 5.50 0.00 0.00 | 2.50 2.26 84.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.26 19.30 + 22 5.50 0.00 0.00 | 2.50 2.19 88.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.19 21.49 + 23 5.50 0.00 0.00 | 2.50 2.13 91.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.13 23.62 + 24 5.50 0.00 0.00 | 2.50 2.07 94.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.07 25.69 + 25 5.50 0.00 0.00 | 2.50 2.01 98.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.01 27.70 + 26 5.50 0.00 0.00 | 2.50 1.95 101.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.95 29.65 + 27 5.50 0.00 0.00 | 2.50 1.90 104.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.90 31.54 + 28 5.50 0.00 0.00 | 2.50 1.85 107.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.85 33.39 + 29 5.50 0.00 0.00 | 2.50 1.80 110.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.80 35.19 + 30 5.50 0.00 0.00 | 2.50 1.75 113.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.75 36.93 diff --git a/tests/examples/example8.out b/tests/examples/example8.out index a8e02b45..837f3606 100644 --- a/tests/examples/example8.out +++ b/tests/examples/example8.out @@ -4,16 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.15 - Simulation Date: 2024-03-05 - Simulation Time: 09:59 - Calculation Time: 0.617 sec + GEOPHIRES Version: 3.4.28 + GEOPHIRES Build Date: 2024-03-05 + Simulation Date: 2024-05-14 + Simulation Time: 17:14 + Calculation Time: 1.568 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 9.43 MW - Direct-Use heat breakeven price (LCOH): 9.13 USD/MMBTU + Average Direct-Use Heat Production: 9.60 MW + Direct-Use heat breakeven price (LCOH): 9.01 USD/MMBTU Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 40.0 kg/sec @@ -28,11 +29,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 60.0 % - Project NPV: -10.17 MUSD - Project IRR: 0.86 % - Project VIR=PI=PIR: 0.52 - Project MOIC: 0.08 - Project Payback Period: 26.95 yr + Project NPV: -9.94 MUSD + Project IRR: 1.02 % + Project VIR=PI=PIR: 0.53 + Project MOIC: 0.10 + Project Payback Period: 26.31 yr ***ENGINEERING PARAMETERS*** @@ -43,7 +44,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 30.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.1 degC + Average production well temperature drop: 2.0 degC Flowrate per production well: 40.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -76,18 +77,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 96.1 degC - Average Production Temperature: 94.7 degC - Minimum Production Temperature: 91.2 degC + Maximum Production Temperature: 96.2 degC + Average Production Temperature: 94.6 degC + Minimum Production Temperature: 90.8 degC Initial Production Temperature: 95.0 degC - Average Reservoir Heat Extraction: 10.48 MW + Average Reservoir Heat Extraction: 10.67 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.1 degC - Total Average Pressure Drop: 1785.0 kPa - Average Injection Well Pressure Drop: 379.7 kPa - Average Reservoir Pressure Drop: 1974.3 kPa - Average Production Well Pressure Drop: 363.5 kPa - Average Buoyancy Pressure Drop: -932.5 kPa + Average Production Well Temperature Drop: 2.0 degC + Total Average Pressure Drop: 1830.2 kPa + Average Injection Well Pressure Drop: 386.8 kPa + Average Reservoir Pressure Drop: 2011.3 kPa + Average Production Well Pressure Drop: 370.3 kPa + Average Buoyancy Pressure Drop: -938.2 kPa ***CAPITAL COSTS (M$)*** @@ -95,12 +96,12 @@ Simulation Metadata Drilling and completion costs: 9.99 MUSD Drilling and completion costs per well: 5.00 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 3.45 MUSD + Surface power plant costs: 3.52 MUSD Field gathering system costs: 1.14 MUSD - Total surface equipment costs: 4.59 MUSD + Total surface equipment costs: 4.66 MUSD Exploration costs: 4.96 MUSD - Total capital costs: 21.06 MUSD - Annualized capital costs: 1.05 MUSD + Total capital costs: 21.13 MUSD + Annualized capital costs: 1.06 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -109,16 +110,16 @@ Simulation Metadata Power plant maintenance costs: 0.25 MUSD/yr Water costs: 0.01 MUSD/yr Average Reservoir Pumping Cost: 0.05 MUSD/yr - Total operating and maintenance costs: 0.48 MUSD/yr + Total operating and maintenance costs: 0.49 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 9.64 MW - Average Net Heat Production: 9.43 MW - Minimum Net Heat Production: 8.92 MW - Initial Net Heat Production: 9.47 MW - Average Annual Heat Production: 49.32 GWh + Maximum Net Heat Production: 9.84 MW + Average Net Heat Production: 9.60 MW + Minimum Net Heat Production: 9.04 MW + Initial Net Heat Production: 9.67 MW + Average Annual Heat Production: 50.20 GWh Average Pumping Power: 0.09 MW ************************************************************ @@ -127,36 +128,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 94.98 0.0876 9.4733 - 1 1.0073 95.67 0.0874 9.5744 - 2 1.0094 95.87 0.0874 9.6033 - 3 1.0105 95.97 0.0874 9.6184 - 4 1.0112 96.04 0.0874 9.6283 - 5 1.0117 96.09 0.0873 9.6355 - 6 1.0121 96.13 0.0873 9.6406 - 7 1.0123 96.15 0.0873 9.6434 - 8 1.0123 96.15 0.0874 9.6436 - 9 1.0121 96.13 0.0874 9.6405 - 10 1.0116 96.08 0.0875 9.6337 - 11 1.0108 96.01 0.0875 9.6231 - 12 1.0098 95.91 0.0876 9.6085 - 13 1.0084 95.78 0.0878 9.5900 - 14 1.0068 95.63 0.0879 9.5678 - 15 1.0050 95.45 0.0881 9.5421 - 16 1.0029 95.25 0.0883 9.5133 - 17 1.0006 95.04 0.0885 9.4815 - 18 0.9981 94.80 0.0887 9.4471 - 19 0.9955 94.55 0.0889 9.4104 - 20 0.9927 94.28 0.0892 9.3716 - 21 0.9897 94.00 0.0894 9.3310 - 22 0.9867 93.71 0.0897 9.2887 - 23 0.9835 93.41 0.0899 9.2449 - 24 0.9802 93.10 0.0902 9.1998 - 25 0.9769 92.79 0.0905 9.1535 - 26 0.9735 92.46 0.0908 9.1061 - 27 0.9700 92.13 0.0911 9.0578 - 28 0.9664 91.79 0.0914 9.0085 - 29 0.9628 91.45 0.0917 8.9583 + 0 1.0000 95.04 0.0913 9.6686 + 1 1.0072 95.72 0.0912 9.7698 + 2 1.0092 95.92 0.0911 9.7988 + 3 1.0103 96.02 0.0911 9.8138 + 4 1.0110 96.09 0.0911 9.8237 + 5 1.0115 96.13 0.0911 9.8309 + 6 1.0118 96.17 0.0911 9.8357 + 7 1.0120 96.18 0.0911 9.8380 + 8 1.0119 96.18 0.0911 9.8371 + 9 1.0116 96.15 0.0911 9.8325 + 10 1.0110 96.09 0.0912 9.8238 + 11 1.0101 96.00 0.0913 9.8107 + 12 1.0088 95.88 0.0914 9.7933 + 13 1.0073 95.74 0.0916 9.7717 + 14 1.0055 95.56 0.0918 9.7461 + 15 1.0034 95.37 0.0920 9.7169 + 16 1.0011 95.15 0.0922 9.6843 + 17 0.9986 94.91 0.0924 9.6488 + 18 0.9959 94.65 0.0927 9.6106 + 19 0.9930 94.38 0.0930 9.5700 + 20 0.9900 94.09 0.0932 9.5274 + 21 0.9869 93.79 0.0935 9.4829 + 22 0.9836 93.48 0.0938 9.4368 + 23 0.9802 93.16 0.0941 9.3893 + 24 0.9768 92.84 0.0945 9.3405 + 25 0.9732 92.50 0.0948 9.2905 + 26 0.9696 92.16 0.0951 9.2395 + 27 0.9660 91.81 0.0954 9.1876 + 28 0.9622 91.45 0.0958 9.1348 + 29 0.9584 91.09 0.0961 9.0811 ******************************************************************* @@ -165,36 +166,36 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 50.1 55.7 29.99 0.66 - 2 50.4 56.0 29.79 1.33 - 3 50.5 56.1 29.59 2.00 - 4 50.6 56.2 29.39 2.67 - 5 50.6 56.3 29.19 3.34 - 6 50.7 56.3 28.98 4.01 - 7 50.7 56.3 28.78 4.68 - 8 50.7 56.3 28.58 5.36 - 9 50.7 56.3 28.37 6.03 - 10 50.7 56.3 28.17 6.70 - 11 50.6 56.2 27.97 7.37 - 12 50.5 56.2 27.77 8.04 - 13 50.5 56.1 27.57 8.71 - 14 50.3 55.9 27.36 9.37 - 15 50.2 55.8 27.16 10.04 - 16 50.1 55.6 26.96 10.70 - 17 49.9 55.5 26.76 11.36 - 18 49.7 55.3 26.56 12.02 - 19 49.6 55.1 26.37 12.68 - 20 49.4 54.8 26.17 13.33 - 21 49.2 54.6 25.97 13.98 - 22 48.9 54.4 25.78 14.63 - 23 48.7 54.1 25.58 15.28 - 24 48.5 53.9 25.39 15.92 - 25 48.2 53.6 25.19 16.56 - 26 48.0 53.3 25.00 17.19 - 27 47.7 53.0 24.81 17.83 - 28 47.5 52.8 24.62 18.46 - 29 47.2 52.5 24.43 19.08 - 30 39.1 43.5 24.28 19.60 + 1 51.1 56.8 29.99 0.68 + 2 51.4 57.2 29.78 1.36 + 3 51.5 57.3 29.58 2.04 + 4 51.6 57.3 29.37 2.73 + 5 51.7 57.4 29.17 3.41 + 6 51.7 57.4 28.96 4.09 + 7 51.7 57.4 28.75 4.78 + 8 51.7 57.5 28.54 5.46 + 9 51.7 57.4 28.34 6.15 + 10 51.7 57.4 28.13 6.83 + 11 51.6 57.3 27.92 7.52 + 12 51.5 57.2 27.72 8.20 + 13 51.4 57.1 27.51 8.88 + 14 51.3 57.0 27.31 9.56 + 15 51.2 56.8 27.10 10.24 + 16 51.0 56.7 26.90 10.91 + 17 50.8 56.5 26.70 11.59 + 18 50.6 56.2 26.49 12.26 + 19 50.4 56.0 26.29 12.92 + 20 50.2 55.8 26.09 13.59 + 21 50.0 55.5 25.89 14.25 + 22 49.7 55.2 25.69 14.91 + 23 49.5 55.0 25.49 15.57 + 24 49.2 54.7 25.30 16.22 + 25 49.0 54.4 25.10 16.87 + 26 48.7 54.1 24.91 17.51 + 27 48.4 53.8 24.71 18.15 + 28 48.2 53.5 24.52 18.79 + 29 47.9 53.2 24.33 19.42 + 30 39.7 44.1 24.17 19.95 ******************************** @@ -204,33 +205,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -21.06 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.06 -21.06 - 2 5.50 0.00 0.00 | 2.50 0.82 1.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -20.24 - 3 5.50 0.00 0.00 | 2.50 0.82 2.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -19.42 - 4 5.50 0.00 0.00 | 2.50 0.83 3.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -18.59 - 5 5.50 0.00 0.00 | 2.50 0.83 5.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -17.76 - 6 5.50 0.00 0.00 | 2.50 0.83 6.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -16.93 - 7 5.50 0.00 0.00 | 2.50 0.83 7.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -16.10 - 8 5.50 0.00 0.00 | 2.50 0.83 8.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -15.27 - 9 5.50 0.00 0.00 | 2.50 0.83 10.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -14.44 - 10 5.50 0.00 0.00 | 2.50 0.83 11.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -13.61 - 11 5.50 0.00 0.00 | 2.50 0.83 12.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -12.78 - 12 5.50 0.00 0.00 | 2.50 0.83 13.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -11.95 - 13 5.50 0.00 0.00 | 2.50 0.83 15.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -11.13 - 14 5.50 0.00 0.00 | 2.50 0.82 16.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -10.30 - 15 5.50 0.00 0.00 | 2.50 0.82 17.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -9.48 - 16 5.50 0.00 0.00 | 2.50 0.82 18.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -8.66 - 17 5.50 0.00 0.00 | 2.50 0.82 20.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -7.85 - 18 5.50 0.00 0.00 | 2.50 0.81 21.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -7.03 - 19 5.50 0.00 0.00 | 2.50 0.81 22.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -6.23 - 20 5.50 0.00 0.00 | 2.50 0.80 23.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -5.43 - 21 5.50 0.00 0.00 | 2.50 0.80 25.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -4.63 - 22 5.50 0.00 0.00 | 2.50 0.79 26.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -3.84 - 23 5.50 0.00 0.00 | 2.50 0.79 27.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -3.05 - 24 5.50 0.00 0.00 | 2.50 0.78 28.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 -2.27 - 25 5.50 0.00 0.00 | 2.50 0.78 30.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 -1.49 - 26 5.50 0.00 0.00 | 2.50 0.77 31.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 -0.72 - 27 5.50 0.00 0.00 | 2.50 0.76 32.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 0.04 - 28 5.50 0.00 0.00 | 2.50 0.76 33.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 0.80 - 29 5.50 0.00 0.00 | 2.50 0.75 34.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.75 1.55 - 30 5.50 0.00 0.00 | 2.50 0.74 36.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.74 2.29 + 1 0.00 0.00 0.00 | 0.00 -21.13 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.13 -21.13 + 2 5.50 0.00 0.00 | 2.50 0.84 1.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -20.29 + 3 5.50 0.00 0.00 | 2.50 0.85 2.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -19.44 + 4 5.50 0.00 0.00 | 2.50 0.85 3.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -18.59 + 5 5.50 0.00 0.00 | 2.50 0.85 5.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -17.74 + 6 5.50 0.00 0.00 | 2.50 0.85 6.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.88 + 7 5.50 0.00 0.00 | 2.50 0.85 7.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.03 + 8 5.50 0.00 0.00 | 2.50 0.85 9.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -15.18 + 9 5.50 0.00 0.00 | 2.50 0.85 10.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -14.32 + 10 5.50 0.00 0.00 | 2.50 0.85 11.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -13.47 + 11 5.50 0.00 0.00 | 2.50 0.85 12.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -12.61 + 12 5.50 0.00 0.00 | 2.50 0.85 14.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -11.76 + 13 5.50 0.00 0.00 | 2.50 0.85 15.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.91 + 14 5.50 0.00 0.00 | 2.50 0.85 16.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.06 + 15 5.50 0.00 0.00 | 2.50 0.84 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -9.22 + 16 5.50 0.00 0.00 | 2.50 0.84 19.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -8.38 + 17 5.50 0.00 0.00 | 2.50 0.84 20.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -7.54 + 18 5.50 0.00 0.00 | 2.50 0.83 21.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -6.71 + 19 5.50 0.00 0.00 | 2.50 0.83 23.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -5.88 + 20 5.50 0.00 0.00 | 2.50 0.82 24.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -5.06 + 21 5.50 0.00 0.00 | 2.50 0.82 25.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -4.24 + 22 5.50 0.00 0.00 | 2.50 0.81 26.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -3.43 + 23 5.50 0.00 0.00 | 2.50 0.81 28.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -2.62 + 24 5.50 0.00 0.00 | 2.50 0.80 29.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -1.82 + 25 5.50 0.00 0.00 | 2.50 0.79 30.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -1.03 + 26 5.50 0.00 0.00 | 2.50 0.79 31.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -0.25 + 27 5.50 0.00 0.00 | 2.50 0.78 33.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 0.53 + 28 5.50 0.00 0.00 | 2.50 0.77 34.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 1.31 + 29 5.50 0.00 0.00 | 2.50 0.77 35.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 2.07 + 30 5.50 0.00 0.00 | 2.50 0.76 36.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 2.83 diff --git a/tests/examples/example9.out b/tests/examples/example9.out index 3ded2edd..7a0c1b0a 100644 --- a/tests/examples/example9.out +++ b/tests/examples/example9.out @@ -4,16 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:49 - Calculation Time: 0.949 sec + GEOPHIRES Version: 3.4.28 + GEOPHIRES Build Date: 2024-03-05 + Simulation Date: 2024-05-14 + Simulation Time: 17:14 + Calculation Time: 1.525 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity Average Net Electricity Production: 0.47 MW - Electricity breakeven price: 50.18 cents/kWh + Electricity breakeven price: 50.47 cents/kWh Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 40.0 kg/sec @@ -28,10 +29,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -31.11 MUSD + Project NPV: -31.12 MUSD Project IRR: 0.00 % Project VIR=PI=PIR: -0.13 - Project MOIC: -0.85 + Project MOIC: -0.86 Project Payback Period: N/A ***ENGINEERING PARAMETERS*** @@ -43,7 +44,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 60.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 3.7 degC + Average production well temperature drop: 3.6 degC Flowrate per production well: 40.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -77,18 +78,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 122.4 degC - Average Production Temperature: 121.1 degC - Minimum Production Temperature: 117.9 degC - Initial Production Temperature: 120.5 degC - Average Reservoir Heat Extraction: 9.86 MW + Maximum Production Temperature: 122.5 degC + Average Production Temperature: 121.0 degC + Minimum Production Temperature: 117.5 degC + Initial Production Temperature: 120.6 degC + Average Reservoir Heat Extraction: 10.09 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 3.7 degC - Total Average Pressure Drop: 1545.7 kPa - Average Injection Well Pressure Drop: 505.1 kPa - Average Reservoir Pressure Drop: 1986.8 kPa - Average Production Well Pressure Drop: 494.6 kPa - Average Buoyancy Pressure Drop: -1440.9 kPa + Average Production Well Temperature Drop: 3.6 degC + Total Average Pressure Drop: 1532.7 kPa + Average Injection Well Pressure Drop: 516.7 kPa + Average Reservoir Pressure Drop: 2037.5 kPa + Average Production Well Pressure Drop: 507.8 kPa + Average Buoyancy Pressure Drop: -1529.3 kPa ***CAPITAL COSTS (M$)*** @@ -96,11 +97,11 @@ Simulation Metadata Drilling and completion costs: 15.41 MUSD Drilling and completion costs per well: 7.70 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 2.42 MUSD + Surface power plant costs: 2.43 MUSD Field gathering system costs: 1.13 MUSD - Total surface equipment costs: 3.55 MUSD + Total surface equipment costs: 3.56 MUSD Exploration costs: 6.96 MUSD - Total capital costs: 27.42 MUSD + Total capital costs: 27.43 MUSD Annualized capital costs: 1.37 MUSD @@ -117,15 +118,15 @@ Simulation Metadata Initial geofluid availability: 0.06 MW/(kg/s) Maximum Total Electricity Generation: 0.57 MW Average Total Electricity Generation: 0.55 MW - Minimum Total Electricity Generation: 0.50 MW + Minimum Total Electricity Generation: 0.49 MW Initial Total Electricity Generation: 0.54 MW Maximum Net Electricity Generation: 0.49 MW Average Net Electricity Generation: 0.47 MW - Minimum Net Electricity Generation: 0.42 MW + Minimum Net Electricity Generation: 0.41 MW Initial Net Electricity Generation: 0.46 MW - Average Annual Total Electricity Generation: 4.30 GWh - Average Annual Net Electricity Generation: 3.69 GWh - Initial pumping power/net installed power: 16.43 % + Average Annual Total Electricity Generation: 4.29 GWh + Average Annual Net Electricity Generation: 3.67 GWh + Initial pumping power/net installed power: 16.55 % Average Pumping Power: 0.08 MW ************************************************************ @@ -134,36 +135,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 120.47 0.0758 0.4613 4.7312 - 2 1.0095 121.61 0.0754 0.4801 4.8333 - 3 1.0122 121.95 0.0753 0.4856 4.8630 - 4 1.0136 122.12 0.0753 0.4886 4.8786 - 5 1.0146 122.23 0.0752 0.4905 4.8889 - 6 1.0153 122.32 0.0752 0.4919 4.8965 - 7 1.0158 122.38 0.0752 0.4930 4.9021 - 8 1.0162 122.42 0.0752 0.4937 4.9059 - 9 1.0164 122.45 0.0752 0.4941 4.9077 - 10 1.0164 122.45 0.0752 0.4940 4.9072 - 11 1.0161 122.42 0.0753 0.4935 4.9042 - 12 1.0157 122.37 0.0754 0.4925 4.8986 - 13 1.0150 122.29 0.0756 0.4911 4.8903 - 14 1.0142 122.18 0.0757 0.4891 4.8795 - 15 1.0131 122.05 0.0759 0.4868 4.8661 - 16 1.0118 121.90 0.0762 0.4840 4.8505 - 17 1.0103 121.72 0.0764 0.4809 4.8327 - 18 1.0087 121.53 0.0767 0.4774 4.8129 - 19 1.0070 121.31 0.0770 0.4736 4.7914 - 20 1.0051 121.08 0.0773 0.4696 4.7683 - 21 1.0030 120.84 0.0777 0.4653 4.7438 - 22 1.0009 120.59 0.0780 0.4608 4.7180 - 23 0.9987 120.32 0.0784 0.4562 4.6911 - 24 0.9964 120.04 0.0788 0.4514 4.6632 - 25 0.9940 119.76 0.0792 0.4465 4.6343 - 26 0.9916 119.46 0.0796 0.4414 4.6046 - 27 0.9891 119.16 0.0800 0.4363 4.5742 - 28 0.9865 118.85 0.0804 0.4310 4.5431 - 29 0.9839 118.54 0.0808 0.4257 4.5113 - 30 0.9813 118.22 0.0813 0.4204 4.4788 + 1 1.0000 120.61 0.0766 0.4627 4.6206 + 2 1.0092 121.73 0.0762 0.4812 4.7186 + 3 1.0119 122.05 0.0761 0.4866 4.7471 + 4 1.0133 122.22 0.0760 0.4895 4.7621 + 5 1.0143 122.33 0.0760 0.4914 4.7720 + 6 1.0149 122.41 0.0759 0.4928 4.7792 + 7 1.0154 122.47 0.0759 0.4938 4.7843 + 8 1.0157 122.51 0.0759 0.4944 4.7875 + 9 1.0159 122.52 0.0759 0.4946 4.7884 + 10 1.0157 122.51 0.0760 0.4944 4.7867 + 11 1.0154 122.47 0.0761 0.4936 4.7822 + 12 1.0148 122.40 0.0763 0.4922 4.7748 + 13 1.0140 122.30 0.0764 0.4904 4.7645 + 14 1.0129 122.17 0.0767 0.4880 4.7514 + 15 1.0116 122.02 0.0769 0.4852 4.7358 + 16 1.0102 121.84 0.0772 0.4820 4.7177 + 17 1.0085 121.64 0.0776 0.4783 4.6974 + 18 1.0067 121.42 0.0779 0.4744 4.6752 + 19 1.0047 121.18 0.0783 0.4701 4.6512 + 20 1.0026 120.92 0.0787 0.4656 4.6257 + 21 1.0004 120.66 0.0791 0.4608 4.5988 + 22 0.9980 120.38 0.0796 0.4559 4.5707 + 23 0.9956 120.08 0.0800 0.4508 4.5415 + 24 0.9931 119.78 0.0805 0.4456 4.5113 + 25 0.9906 119.48 0.0809 0.4402 4.4803 + 26 0.9879 119.16 0.0814 0.4348 4.4485 + 27 0.9853 118.84 0.0819 0.4292 4.4160 + 28 0.9825 118.51 0.0824 0.4236 4.3828 + 29 0.9797 118.17 0.0829 0.4180 4.3490 + 30 0.9769 117.83 0.0835 0.4122 4.3146 ******************************************************************* @@ -172,36 +173,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 3.7 77.7 29.03 0.95 - 2 3.8 78.6 28.75 1.92 - 3 3.8 78.9 28.47 2.89 - 4 3.9 79.0 28.18 3.86 - 5 3.9 79.2 27.90 4.83 - 6 3.9 79.2 27.61 5.80 - 7 3.9 79.3 27.33 6.78 - 8 3.9 79.4 27.04 7.75 - 9 3.9 79.4 26.75 8.73 - 10 3.9 79.4 26.47 9.70 - 11 3.9 79.3 26.18 10.68 - 12 3.9 79.2 25.90 11.65 - 13 3.9 79.1 25.61 12.62 - 14 3.8 79.0 25.33 13.59 - 15 3.8 78.8 25.04 14.56 - 16 3.8 78.6 24.76 15.52 - 17 3.8 78.3 24.48 16.48 - 18 3.7 78.1 24.20 17.44 - 19 3.7 77.8 23.92 18.40 - 20 3.7 77.5 23.64 19.35 - 21 3.7 77.2 23.36 20.30 - 22 3.6 76.8 23.09 21.24 - 23 3.6 76.5 22.81 22.18 - 24 3.5 76.1 22.54 23.12 - 25 3.5 75.8 22.26 24.05 - 26 3.5 75.4 21.99 24.97 - 27 3.4 75.0 21.72 25.89 - 28 3.4 74.6 21.45 26.81 - 29 3.3 74.2 21.19 27.72 - 30 2.7 61.5 20.96 28.48 + 1 3.7 79.8 29.02 0.98 + 2 3.8 80.6 28.73 1.97 + 3 3.8 80.9 28.44 2.96 + 4 3.9 81.1 28.15 3.96 + 5 3.9 81.2 27.86 4.96 + 6 3.9 81.3 27.57 5.96 + 7 3.9 81.4 27.27 6.96 + 8 3.9 81.4 26.98 7.96 + 9 3.9 81.4 26.69 8.96 + 10 3.9 81.4 26.39 9.96 + 11 3.9 81.3 26.10 10.96 + 12 3.9 81.2 25.81 11.95 + 13 3.9 81.1 25.52 12.95 + 14 3.8 80.9 25.22 13.94 + 15 3.8 80.7 24.93 14.93 + 16 3.8 80.4 24.65 15.92 + 17 3.8 80.1 24.36 16.90 + 18 3.7 79.8 24.07 17.89 + 19 3.7 79.5 23.78 18.86 + 20 3.7 79.2 23.50 19.83 + 21 3.6 78.8 23.21 20.80 + 22 3.6 78.5 22.93 21.77 + 23 3.5 78.1 22.65 22.73 + 24 3.5 77.7 22.37 23.68 + 25 3.4 77.3 22.09 24.63 + 26 3.4 76.8 21.82 25.57 + 27 3.4 76.4 21.54 26.51 + 28 3.3 76.0 21.27 27.44 + 29 3.3 75.5 21.00 28.37 + 30 2.7 62.6 20.77 29.14 ******************************** @@ -211,33 +212,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -27.42 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.42 -27.42 - 2 5.50 -0.28 0.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -27.70 - 3 5.50 -0.27 0.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -27.97 + 1 0.00 -27.43 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.43 -27.43 + 2 5.50 -0.28 0.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -27.71 + 3 5.50 -0.27 0.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -27.98 4 5.50 -0.27 0.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.25 5 5.50 -0.27 0.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.52 - 6 5.50 -0.27 1.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.78 - 7 5.50 -0.27 1.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.05 - 8 5.50 -0.27 1.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.32 - 9 5.50 -0.27 1.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.59 + 6 5.50 -0.27 1.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.79 + 7 5.50 -0.27 1.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.06 + 8 5.50 -0.27 1.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.33 + 9 5.50 -0.27 1.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.59 10 5.50 -0.27 1.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.86 11 5.50 -0.27 2.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.13 - 12 5.50 -0.27 2.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.39 - 13 5.50 -0.27 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.66 - 14 5.50 -0.27 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.93 - 15 5.50 -0.27 2.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.20 + 12 5.50 -0.27 2.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.40 + 13 5.50 -0.27 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.67 + 14 5.50 -0.27 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.94 + 15 5.50 -0.27 2.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.21 16 5.50 -0.27 3.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.48 - 17 5.50 -0.27 3.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.75 - 18 5.50 -0.27 3.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -32.02 - 19 5.50 -0.28 3.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.30 - 20 5.50 -0.28 4.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.58 - 21 5.50 -0.28 4.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.86 - 22 5.50 -0.28 4.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.14 - 23 5.50 -0.28 4.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.42 - 24 5.50 -0.29 4.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.71 - 25 5.50 -0.29 5.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.99 - 26 5.50 -0.29 5.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.28 - 27 5.50 -0.29 5.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.58 - 28 5.50 -0.29 5.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.87 - 29 5.50 -0.30 5.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.17 - 30 5.50 -0.30 5.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.47 + 17 5.50 -0.27 3.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.76 + 18 5.50 -0.28 3.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.03 + 19 5.50 -0.28 3.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.31 + 20 5.50 -0.28 4.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.59 + 21 5.50 -0.28 4.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.87 + 22 5.50 -0.28 4.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.15 + 23 5.50 -0.29 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.44 + 24 5.50 -0.29 4.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.73 + 25 5.50 -0.29 4.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.02 + 26 5.50 -0.29 5.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.31 + 27 5.50 -0.30 5.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.61 + 28 5.50 -0.30 5.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.90 + 29 5.50 -0.30 5.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.20 + 30 5.50 -0.30 5.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.51 diff --git a/tests/examples/example_ITC.out b/tests/examples/example_ITC.out index 6af617a4..635d7650 100644 --- a/tests/examples/example_ITC.out +++ b/tests/examples/example_ITC.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:38 - Calculation Time: 0.929 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.601 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 18.57 MW - Electricity breakeven price: 3.46 cents/kWh + Average Net Electricity Production: 18.84 MW + Electricity breakeven price: 3.41 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -27,11 +27,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 6.91 MUSD - Project IRR: 7.32 % - Project VIR=PI=PIR: 1.12 - Project MOIC: 0.59 - Project Payback Period: 13.01 yr + Project NPV: 8.47 MUSD + Project IRR: 7.56 % + Project VIR=PI=PIR: 1.14 + Project MOIC: 0.61 + Project Payback Period: 12.74 yr ***ENGINEERING PARAMETERS*** @@ -42,7 +42,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 9.3 degC + Average production well temperature drop: 8.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -65,7 +65,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 47300.51 kPa + Reservoir hydrostatic pressure: 45849.48 kPa Plant outlet pressure: 8274.86 kPa Production wellhead pressure: 8343.81 kPa Productivity Index: 5.00 kg/sec/bar @@ -77,15 +77,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 286.6 degC - Average Production Temperature: 285.7 degC - Minimum Production Temperature: 280.6 degC - Initial Production Temperature: 280.6 degC - Average Reservoir Heat Extraction: 104.70 MW + Maximum Production Temperature: 286.9 degC + Average Production Temperature: 286.1 degC + Minimum Production Temperature: 281.1 degC + Initial Production Temperature: 281.1 degC + Average Reservoir Heat Extraction: 108.91 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 9.3 degC - Average Injection Well Pump Pressure Drop: -9569.9 kPa - Average Production Well Pump Pressure Drop: 5417.0 kPa + Average Production Well Temperature Drop: 8.9 degC + Average Injection Well Pump Pressure Drop: -9494.7 kPa + Average Production Well Pump Pressure Drop: 3656.2 kPa ***CAPITAL COSTS (M$)*** @@ -93,17 +93,17 @@ Simulation Metadata Drilling and completion costs: 47.16 MUSD Drilling and completion costs per well: 11.79 MUSD Stimulation costs: 0.00 MUSD - Surface power plant costs: 59.81 MUSD - Field gathering system costs: 2.64 MUSD - Total surface equipment costs: 62.45 MUSD + Surface power plant costs: 59.87 MUSD + Field gathering system costs: 2.52 MUSD + Total surface equipment costs: 62.40 MUSD Exploration costs: 9.97 MUSD - Investment Tax Credit: -59.79 MUSD - Total capital costs: 59.79 MUSD + Investment Tax Credit: -59.76 MUSD + Total capital costs: 59.76 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.90 MUSD/yr + Wellfield maintenance costs: 0.89 MUSD/yr Power plant maintenance costs: 2.09 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 3.04 MUSD/yr @@ -112,18 +112,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.34 MW/(kg/s) - Maximum Total Electricity Generation: 19.52 MW - Average Total Electricity Generation: 19.44 MW - Minimum Total Electricity Generation: 18.94 MW - Initial Total Electricity Generation: 18.94 MW - Maximum Net Electricity Generation: 18.65 MW - Average Net Electricity Generation: 18.57 MW - Minimum Net Electricity Generation: 18.05 MW - Initial Net Electricity Generation: 18.05 MW - Average Annual Total Electricity Generation: 152.46 GWh - Average Annual Net Electricity Generation: 145.62 GWh - Initial pumping power/net installed power: 4.88 % - Average Pumping Power: 0.87 MW + Maximum Total Electricity Generation: 19.55 MW + Average Total Electricity Generation: 19.48 MW + Minimum Total Electricity Generation: 18.99 MW + Initial Total Electricity Generation: 18.99 MW + Maximum Net Electricity Generation: 18.91 MW + Average Net Electricity Generation: 18.84 MW + Minimum Net Electricity Generation: 18.33 MW + Initial Net Electricity Generation: 18.33 MW + Average Annual Total Electricity Generation: 152.71 GWh + Average Annual Net Electricity Generation: 147.70 GWh + Initial pumping power/net installed power: 3.56 % + Average Pumping Power: 0.64 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -131,36 +131,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 280.56 0.8811 18.0542 17.6327 - 2 1.0102 283.41 0.8763 18.3435 17.6961 - 3 1.0131 284.23 0.8750 18.4252 17.7125 - 4 1.0146 284.66 0.8742 18.4675 17.7206 - 5 1.0157 284.95 0.8738 18.4954 17.7259 - 6 1.0164 285.16 0.8734 18.5159 17.7298 - 7 1.0170 285.32 0.8731 18.5321 17.7327 - 8 1.0175 285.46 0.8729 18.5453 17.7351 - 9 1.0179 285.57 0.8727 18.5564 17.7372 - 10 1.0182 285.67 0.8726 18.5659 17.7389 - 11 1.0185 285.76 0.8724 18.5743 17.7404 - 12 1.0188 285.83 0.8723 18.5818 17.7417 - 13 1.0191 285.90 0.8722 18.5885 17.7429 - 14 1.0193 285.97 0.8721 18.5945 17.7440 - 15 1.0195 286.02 0.8720 18.6000 17.7449 - 16 1.0197 286.08 0.8719 18.6051 17.7458 - 17 1.0198 286.12 0.8718 18.6098 17.7466 - 18 1.0200 286.17 0.8717 18.6142 17.7474 - 19 1.0202 286.21 0.8717 18.6182 17.7481 - 20 1.0203 286.25 0.8716 18.6220 17.7488 - 21 1.0204 286.29 0.8715 18.6256 17.7494 - 22 1.0206 286.32 0.8715 18.6290 17.7500 - 23 1.0207 286.36 0.8714 18.6322 17.7505 - 24 1.0208 286.39 0.8714 18.6352 17.7510 - 25 1.0209 286.42 0.8713 18.6381 17.7515 - 26 1.0210 286.45 0.8713 18.6408 17.7520 - 27 1.0211 286.47 0.8712 18.6434 17.7524 - 28 1.0212 286.50 0.8712 18.6459 17.7529 - 29 1.0213 286.52 0.8711 18.6483 17.7533 - 30 1.0214 286.55 0.8711 18.6505 17.7537 + 1 1.0000 281.08 0.6529 18.3350 17.1991 + 2 1.0098 283.83 0.6457 18.6153 17.2564 + 3 1.0126 284.63 0.6436 18.6945 17.2712 + 4 1.0141 285.04 0.6425 18.7355 17.2785 + 5 1.0151 285.31 0.6418 18.7626 17.2833 + 6 1.0158 285.52 0.6412 18.7825 17.2868 + 7 1.0164 285.68 0.6408 18.7981 17.2895 + 8 1.0168 285.81 0.6405 18.8109 17.2916 + 9 1.0172 285.92 0.6402 18.8217 17.2935 + 10 1.0176 286.01 0.6399 18.8310 17.2950 + 11 1.0179 286.10 0.6397 18.8391 17.2964 + 12 1.0181 286.17 0.6395 18.8463 17.2976 + 13 1.0184 286.24 0.6393 18.8528 17.2987 + 14 1.0186 286.30 0.6392 18.8587 17.2996 + 15 1.0188 286.35 0.6390 18.8641 17.3005 + 16 1.0189 286.40 0.6389 18.8690 17.3013 + 17 1.0191 286.45 0.6388 18.8735 17.3021 + 18 1.0193 286.49 0.6387 18.8778 17.3027 + 19 1.0194 286.53 0.6385 18.8817 17.3034 + 20 1.0195 286.57 0.6384 18.8854 17.3040 + 21 1.0197 286.61 0.6383 18.8889 17.3045 + 22 1.0198 286.64 0.6383 18.8922 17.3051 + 23 1.0199 286.67 0.6382 18.8953 17.3056 + 24 1.0200 286.70 0.6381 18.8982 17.3060 + 25 1.0201 286.73 0.6380 18.9010 17.3065 + 26 1.0202 286.76 0.6379 18.9036 17.3069 + 27 1.0203 286.79 0.6379 18.9061 17.3073 + 28 1.0204 286.81 0.6378 18.9085 17.3077 + 29 1.0205 286.83 0.6378 18.9108 17.3080 + 30 1.0206 286.86 0.6377 18.9129 17.3084 ******************************************************************* @@ -169,36 +169,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 143.6 812.8 658.57 0.44 - 2 145.0 818.9 655.63 0.89 - 3 145.4 820.9 652.67 1.33 - 4 145.7 822.2 649.71 1.78 - 5 145.9 823.0 646.75 2.23 - 6 146.0 823.7 643.78 2.68 - 7 146.2 824.2 640.82 3.13 - 8 146.3 824.6 637.85 3.58 - 9 146.3 825.0 634.88 4.02 - 10 146.4 825.3 631.91 4.47 - 11 146.5 825.6 628.93 4.92 - 12 146.5 825.9 625.96 5.37 - 13 146.6 826.1 622.99 5.82 - 14 146.6 826.3 620.01 6.27 - 15 146.7 826.5 617.04 6.72 - 16 146.7 826.7 614.06 7.17 - 17 146.7 826.8 611.08 7.62 - 18 146.8 827.0 608.11 8.07 - 19 146.8 827.1 605.13 8.52 - 20 146.8 827.3 602.15 8.97 - 21 146.9 827.4 599.17 9.42 - 22 146.9 827.5 596.19 9.87 - 23 146.9 827.6 593.21 10.32 - 24 146.9 827.7 590.23 10.77 - 25 147.0 827.8 587.25 11.22 - 26 147.0 827.9 584.27 11.67 - 27 147.0 828.0 581.29 12.12 - 28 147.0 828.1 578.31 12.58 - 29 147.0 828.2 575.33 13.03 - 30 122.5 690.2 572.85 13.40 + 1 145.8 846.0 658.45 0.46 + 2 147.1 852.1 655.39 0.92 + 3 147.6 854.2 652.31 1.39 + 4 147.8 855.4 649.23 1.85 + 5 148.0 856.3 646.15 2.32 + 6 148.1 856.9 643.06 2.79 + 7 148.3 857.4 639.98 3.25 + 8 148.3 857.9 636.89 3.72 + 9 148.4 858.2 633.80 4.19 + 10 148.5 858.6 630.71 4.65 + 11 148.6 858.9 627.62 5.12 + 12 148.6 859.1 624.52 5.59 + 13 148.7 859.3 621.43 6.06 + 14 148.7 859.6 618.34 6.53 + 15 148.7 859.7 615.24 6.99 + 16 148.8 859.9 612.15 7.46 + 17 148.8 860.1 609.05 7.93 + 18 148.8 860.2 605.95 8.40 + 19 148.9 860.4 602.85 8.87 + 20 148.9 860.5 599.76 9.33 + 21 148.9 860.6 596.66 9.80 + 22 149.0 860.8 593.56 10.27 + 23 149.0 860.9 590.46 10.74 + 24 149.0 861.0 587.36 11.21 + 25 149.0 861.1 584.26 11.68 + 26 149.0 861.2 581.16 12.14 + 27 149.1 861.3 578.06 12.61 + 28 149.1 861.4 574.96 13.08 + 29 149.1 861.4 571.86 13.55 + 30 124.3 717.9 569.27 13.94 ******************************** @@ -208,33 +208,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -59.79 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.79 -59.79 - 2 5.50 4.85 7.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.85 -54.93 - 3 5.50 4.93 15.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.93 -50.00 - 4 5.50 4.96 23.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.96 -45.05 - 5 5.50 4.97 31.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.97 -40.08 - 6 5.50 4.98 39.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.98 -35.10 - 7 5.50 4.99 47.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.99 -30.11 - 8 5.50 4.99 55.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.99 -25.11 - 9 5.50 5.00 64.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.00 -20.11 - 10 5.50 5.00 72.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.00 -15.11 - 11 5.50 5.01 80.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 -10.10 - 12 5.50 5.01 88.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 -5.09 - 13 5.50 5.02 96.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 -0.07 - 14 5.50 5.02 104.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 4.95 - 15 5.50 5.02 112.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 9.97 - 16 5.50 5.02 120.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 14.99 - 17 5.50 5.02 128.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 20.01 - 18 5.50 5.03 136.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 25.04 - 19 5.50 5.03 144.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 30.07 - 20 5.50 5.03 152.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 35.10 - 21 5.50 5.03 160.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 40.13 - 22 5.50 5.03 168.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 45.16 - 23 5.50 5.03 176.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 50.20 - 24 5.50 5.04 185.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 55.24 - 25 5.50 5.04 193.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 60.27 - 26 5.50 5.04 201.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 65.31 - 27 5.50 5.04 209.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 70.35 - 28 5.50 5.04 217.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 75.39 - 29 5.50 5.04 225.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 80.43 - 30 5.50 5.04 233.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 85.48 + 1 0.00 -59.76 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.76 -59.76 + 2 5.50 4.97 8.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.97 -54.79 + 3 5.50 5.05 16.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.05 -49.74 + 4 5.50 5.07 24.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.07 -44.67 + 5 5.50 5.09 32.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.09 -39.58 + 6 5.50 5.10 40.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -34.49 + 7 5.50 5.10 48.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -29.39 + 8 5.50 5.11 56.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -24.28 + 9 5.50 5.11 64.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -19.16 + 10 5.50 5.12 73.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -14.04 + 11 5.50 5.12 81.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -8.92 + 12 5.50 5.13 89.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 -3.79 + 13 5.50 5.13 97.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 1.34 + 14 5.50 5.13 105.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 6.47 + 15 5.50 5.13 113.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 11.60 + 16 5.50 5.14 122.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 16.74 + 17 5.50 5.14 130.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 21.88 + 18 5.50 5.14 138.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 27.02 + 19 5.50 5.14 146.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 32.16 + 20 5.50 5.14 154.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 37.30 + 21 5.50 5.15 163.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 42.45 + 22 5.50 5.15 171.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 47.59 + 23 5.50 5.15 179.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 52.74 + 24 5.50 5.15 187.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 57.89 + 25 5.50 5.15 195.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 63.04 + 26 5.50 5.15 204.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 68.19 + 27 5.50 5.15 212.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 73.35 + 28 5.50 5.15 220.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 78.50 + 29 5.50 5.16 228.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 83.66 + 30 5.50 5.16 236.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 88.81 diff --git a/tests/examples/example_PTC.out b/tests/examples/example_PTC.out index 254884e3..c2b15125 100644 --- a/tests/examples/example_PTC.out +++ b/tests/examples/example_PTC.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:36 - Calculation Time: 0.971 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:52 + Calculation Time: 0.632 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 18.57 MW - Electricity breakeven price: 8.91 cents/kWh + Average Net Electricity Production: 18.84 MW + Electricity breakeven price: 8.78 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -27,11 +27,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 5.72 MUSD - Project IRR: 6.85 % - Project VIR=PI=PIR: 1.05 - Project MOIC: 0.53 - Project Payback Period: 10.17 yr + Project NPV: 8.16 MUSD + Project IRR: 7.11 % + Project VIR=PI=PIR: 1.07 + Project MOIC: 0.55 + Project Payback Period: 10.02 yr ***ENGINEERING PARAMETERS*** @@ -42,7 +42,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 9.3 degC + Average production well temperature drop: 8.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -65,7 +65,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 47300.51 kPa + Reservoir hydrostatic pressure: 45849.48 kPa Plant outlet pressure: 8274.86 kPa Production wellhead pressure: 8343.81 kPa Productivity Index: 5.00 kg/sec/bar @@ -77,15 +77,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 286.6 degC - Average Production Temperature: 285.7 degC - Minimum Production Temperature: 280.6 degC - Initial Production Temperature: 280.6 degC - Average Reservoir Heat Extraction: 104.70 MW + Maximum Production Temperature: 286.9 degC + Average Production Temperature: 286.1 degC + Minimum Production Temperature: 281.1 degC + Initial Production Temperature: 281.1 degC + Average Reservoir Heat Extraction: 108.91 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 9.3 degC - Average Injection Well Pump Pressure Drop: -9569.9 kPa - Average Production Well Pump Pressure Drop: 5417.0 kPa + Average Production Well Temperature Drop: 8.9 degC + Average Injection Well Pump Pressure Drop: -9494.7 kPa + Average Production Well Pump Pressure Drop: 3656.2 kPa ***CAPITAL COSTS (M$)*** @@ -93,16 +93,16 @@ Simulation Metadata Drilling and completion costs: 47.16 MUSD Drilling and completion costs per well: 11.79 MUSD Stimulation costs: 0.00 MUSD - Surface power plant costs: 59.81 MUSD - Field gathering system costs: 2.64 MUSD - Total surface equipment costs: 62.45 MUSD + Surface power plant costs: 59.87 MUSD + Field gathering system costs: 2.52 MUSD + Total surface equipment costs: 62.40 MUSD Exploration costs: 9.97 MUSD - Total capital costs: 119.58 MUSD + Total capital costs: 119.52 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.90 MUSD/yr + Wellfield maintenance costs: 0.89 MUSD/yr Power plant maintenance costs: 2.09 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 3.04 MUSD/yr @@ -111,18 +111,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.34 MW/(kg/s) - Maximum Total Electricity Generation: 19.52 MW - Average Total Electricity Generation: 19.44 MW - Minimum Total Electricity Generation: 18.94 MW - Initial Total Electricity Generation: 18.94 MW - Maximum Net Electricity Generation: 18.65 MW - Average Net Electricity Generation: 18.57 MW - Minimum Net Electricity Generation: 18.05 MW - Initial Net Electricity Generation: 18.05 MW - Average Annual Total Electricity Generation: 152.46 GWh - Average Annual Net Electricity Generation: 145.62 GWh - Initial pumping power/net installed power: 4.88 % - Average Pumping Power: 0.87 MW + Maximum Total Electricity Generation: 19.55 MW + Average Total Electricity Generation: 19.48 MW + Minimum Total Electricity Generation: 18.99 MW + Initial Total Electricity Generation: 18.99 MW + Maximum Net Electricity Generation: 18.91 MW + Average Net Electricity Generation: 18.84 MW + Minimum Net Electricity Generation: 18.33 MW + Initial Net Electricity Generation: 18.33 MW + Average Annual Total Electricity Generation: 152.71 GWh + Average Annual Net Electricity Generation: 147.70 GWh + Initial pumping power/net installed power: 3.56 % + Average Pumping Power: 0.64 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -130,36 +130,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 280.56 0.8811 18.0542 17.6327 - 2 1.0102 283.41 0.8763 18.3435 17.6961 - 3 1.0131 284.23 0.8750 18.4252 17.7125 - 4 1.0146 284.66 0.8742 18.4675 17.7206 - 5 1.0157 284.95 0.8738 18.4954 17.7259 - 6 1.0164 285.16 0.8734 18.5159 17.7298 - 7 1.0170 285.32 0.8731 18.5321 17.7327 - 8 1.0175 285.46 0.8729 18.5453 17.7351 - 9 1.0179 285.57 0.8727 18.5564 17.7372 - 10 1.0182 285.67 0.8726 18.5659 17.7389 - 11 1.0185 285.76 0.8724 18.5743 17.7404 - 12 1.0188 285.83 0.8723 18.5818 17.7417 - 13 1.0191 285.90 0.8722 18.5885 17.7429 - 14 1.0193 285.97 0.8721 18.5945 17.7440 - 15 1.0195 286.02 0.8720 18.6000 17.7449 - 16 1.0197 286.08 0.8719 18.6051 17.7458 - 17 1.0198 286.12 0.8718 18.6098 17.7466 - 18 1.0200 286.17 0.8717 18.6142 17.7474 - 19 1.0202 286.21 0.8717 18.6182 17.7481 - 20 1.0203 286.25 0.8716 18.6220 17.7488 - 21 1.0204 286.29 0.8715 18.6256 17.7494 - 22 1.0206 286.32 0.8715 18.6290 17.7500 - 23 1.0207 286.36 0.8714 18.6322 17.7505 - 24 1.0208 286.39 0.8714 18.6352 17.7510 - 25 1.0209 286.42 0.8713 18.6381 17.7515 - 26 1.0210 286.45 0.8713 18.6408 17.7520 - 27 1.0211 286.47 0.8712 18.6434 17.7524 - 28 1.0212 286.50 0.8712 18.6459 17.7529 - 29 1.0213 286.52 0.8711 18.6483 17.7533 - 30 1.0214 286.55 0.8711 18.6505 17.7537 + 1 1.0000 281.08 0.6529 18.3350 17.1991 + 2 1.0098 283.83 0.6457 18.6153 17.2564 + 3 1.0126 284.63 0.6436 18.6945 17.2712 + 4 1.0141 285.04 0.6425 18.7355 17.2785 + 5 1.0151 285.31 0.6418 18.7626 17.2833 + 6 1.0158 285.52 0.6412 18.7825 17.2868 + 7 1.0164 285.68 0.6408 18.7981 17.2895 + 8 1.0168 285.81 0.6405 18.8109 17.2916 + 9 1.0172 285.92 0.6402 18.8217 17.2935 + 10 1.0176 286.01 0.6399 18.8310 17.2950 + 11 1.0179 286.10 0.6397 18.8391 17.2964 + 12 1.0181 286.17 0.6395 18.8463 17.2976 + 13 1.0184 286.24 0.6393 18.8528 17.2987 + 14 1.0186 286.30 0.6392 18.8587 17.2996 + 15 1.0188 286.35 0.6390 18.8641 17.3005 + 16 1.0189 286.40 0.6389 18.8690 17.3013 + 17 1.0191 286.45 0.6388 18.8735 17.3021 + 18 1.0193 286.49 0.6387 18.8778 17.3027 + 19 1.0194 286.53 0.6385 18.8817 17.3034 + 20 1.0195 286.57 0.6384 18.8854 17.3040 + 21 1.0197 286.61 0.6383 18.8889 17.3045 + 22 1.0198 286.64 0.6383 18.8922 17.3051 + 23 1.0199 286.67 0.6382 18.8953 17.3056 + 24 1.0200 286.70 0.6381 18.8982 17.3060 + 25 1.0201 286.73 0.6380 18.9010 17.3065 + 26 1.0202 286.76 0.6379 18.9036 17.3069 + 27 1.0203 286.79 0.6379 18.9061 17.3073 + 28 1.0204 286.81 0.6378 18.9085 17.3077 + 29 1.0205 286.83 0.6378 18.9108 17.3080 + 30 1.0206 286.86 0.6377 18.9129 17.3084 ******************************************************************* @@ -168,36 +168,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 143.6 812.8 658.57 0.44 - 2 145.0 818.9 655.63 0.89 - 3 145.4 820.9 652.67 1.33 - 4 145.7 822.2 649.71 1.78 - 5 145.9 823.0 646.75 2.23 - 6 146.0 823.7 643.78 2.68 - 7 146.2 824.2 640.82 3.13 - 8 146.3 824.6 637.85 3.58 - 9 146.3 825.0 634.88 4.02 - 10 146.4 825.3 631.91 4.47 - 11 146.5 825.6 628.93 4.92 - 12 146.5 825.9 625.96 5.37 - 13 146.6 826.1 622.99 5.82 - 14 146.6 826.3 620.01 6.27 - 15 146.7 826.5 617.04 6.72 - 16 146.7 826.7 614.06 7.17 - 17 146.7 826.8 611.08 7.62 - 18 146.8 827.0 608.11 8.07 - 19 146.8 827.1 605.13 8.52 - 20 146.8 827.3 602.15 8.97 - 21 146.9 827.4 599.17 9.42 - 22 146.9 827.5 596.19 9.87 - 23 146.9 827.6 593.21 10.32 - 24 146.9 827.7 590.23 10.77 - 25 147.0 827.8 587.25 11.22 - 26 147.0 827.9 584.27 11.67 - 27 147.0 828.0 581.29 12.12 - 28 147.0 828.1 578.31 12.58 - 29 147.0 828.2 575.33 13.03 - 30 122.5 690.2 572.85 13.40 + 1 145.8 846.0 658.45 0.46 + 2 147.1 852.1 655.39 0.92 + 3 147.6 854.2 652.31 1.39 + 4 147.8 855.4 649.23 1.85 + 5 148.0 856.3 646.15 2.32 + 6 148.1 856.9 643.06 2.79 + 7 148.3 857.4 639.98 3.25 + 8 148.3 857.9 636.89 3.72 + 9 148.4 858.2 633.80 4.19 + 10 148.5 858.6 630.71 4.65 + 11 148.6 858.9 627.62 5.12 + 12 148.6 859.1 624.52 5.59 + 13 148.7 859.3 621.43 6.06 + 14 148.7 859.6 618.34 6.53 + 15 148.7 859.7 615.24 6.99 + 16 148.8 859.9 612.15 7.46 + 17 148.8 860.1 609.05 7.93 + 18 148.8 860.2 605.95 8.40 + 19 148.9 860.4 602.85 8.87 + 20 148.9 860.5 599.76 9.33 + 21 148.9 860.6 596.66 9.80 + 22 149.0 860.8 593.56 10.27 + 23 149.0 860.9 590.46 10.74 + 24 149.0 861.0 587.36 11.21 + 25 149.0 861.1 584.26 11.68 + 26 149.0 861.2 581.16 12.14 + 27 149.1 861.3 578.06 12.61 + 28 149.1 861.4 574.96 13.08 + 29 149.1 861.4 571.86 13.55 + 30 124.3 717.9 569.27 13.94 ******************************** @@ -207,33 +207,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -119.58 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.58 -119.58 - 2 10.50 12.04 15.08 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.04 -107.54 - 3 10.62 12.36 30.48 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.36 -95.18 - 4 10.75 12.60 46.12 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.60 -82.58 - 5 10.88 12.82 61.98 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.82 -69.77 - 6 11.02 13.03 78.06 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.03 -56.73 - 7 11.16 13.25 94.36 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.25 -43.48 - 8 11.30 13.47 110.87 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.47 -30.01 - 9 11.44 13.69 127.61 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.69 -16.32 - 10 11.59 13.92 144.57 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.92 -2.40 - 11 11.74 14.15 161.76 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.15 11.75 - 12 5.50 5.01 169.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 16.76 - 13 5.50 5.02 177.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 21.78 - 14 5.50 5.02 185.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 26.79 - 15 5.50 5.02 194.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 31.81 - 16 5.50 5.02 202.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 36.84 - 17 5.50 5.02 210.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 41.86 - 18 5.50 5.03 218.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 46.89 - 19 5.50 5.03 226.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 51.92 - 20 5.50 5.03 234.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 56.95 - 21 5.50 5.03 242.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 61.98 - 22 5.50 5.03 250.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 67.01 - 23 5.50 5.03 258.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 72.05 - 24 5.50 5.04 266.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 77.08 - 25 5.50 5.04 274.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 82.12 - 26 5.50 5.04 282.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 87.16 - 27 5.50 5.04 290.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 92.20 - 28 5.50 5.04 299.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 97.24 - 29 5.50 5.04 307.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 102.28 - 30 5.50 5.04 315.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 107.33 + 1 0.00 -119.52 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.52 -119.52 + 2 10.50 12.26 15.31 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.26 -107.26 + 3 10.62 12.59 30.94 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.59 -94.68 + 4 10.75 12.82 46.81 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.82 -81.85 + 5 10.88 13.05 62.90 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.05 -68.81 + 6 11.02 13.26 79.20 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.26 -55.54 + 7 11.16 13.48 95.73 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.48 -42.06 + 8 11.30 13.71 112.48 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.71 -28.35 + 9 11.44 13.93 129.46 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.93 -14.42 + 10 11.59 14.16 146.67 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.16 -0.26 + 11 11.74 14.40 164.11 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.40 14.14 + 12 5.50 5.13 172.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 19.26 + 13 5.50 5.13 180.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 24.39 + 14 5.50 5.13 188.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 29.52 + 15 5.50 5.13 196.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 34.66 + 16 5.50 5.14 204.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 39.79 + 17 5.50 5.14 213.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 44.93 + 18 5.50 5.14 221.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 50.07 + 19 5.50 5.14 229.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 55.21 + 20 5.50 5.14 237.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 60.36 + 21 5.50 5.15 245.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 65.50 + 22 5.50 5.15 254.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 70.65 + 23 5.50 5.15 262.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 75.80 + 24 5.50 5.15 270.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 80.95 + 25 5.50 5.15 278.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 86.10 + 26 5.50 5.15 286.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 91.25 + 27 5.50 5.15 295.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 96.40 + 28 5.50 5.15 303.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 101.56 + 29 5.50 5.16 311.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 106.71 + 30 5.50 5.16 319.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 111.87 diff --git a/tests/examples/example_SHR-1.out b/tests/examples/example_SHR-1.out index e32f6d13..de0eb859 100644 --- a/tests/examples/example_SHR-1.out +++ b/tests/examples/example_SHR-1.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.22 - Simulation Date: 2024-04-10 - Simulation Time: 14:58 - Calculation Time: 1.538 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.616 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 30.58 MW - Electricity breakeven price: 5.89 cents/kWh + Average Net Electricity Production: 30.81 MW + Electricity breakeven price: 5.86 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -28,11 +28,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 25.37 MUSD - Project IRR: 7.14 % - Project VIR=PI=PIR: 1.10 - Project MOIC: 1.28 - Project Payback Period: 13.46 yr + Project NPV: 27.21 MUSD + Project IRR: 7.21 % + Project VIR=PI=PIR: 1.11 + Project MOIC: 1.29 + Project Payback Period: 13.38 yr ***ENGINEERING PARAMETERS*** @@ -43,7 +43,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 19.0 degC + Average production well temperature drop: 17.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 68311.02 kPa + Reservoir hydrostatic pressure: 65459.08 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -76,14 +76,14 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 377.7 degC - Average Production Temperature: 376.0 degC - Minimum Production Temperature: 365.6 degC - Initial Production Temperature: 365.6 degC - Average Reservoir Heat Extraction: 142.85 MW + Maximum Production Temperature: 378.7 degC + Average Production Temperature: 377.1 degC + Minimum Production Temperature: 367.2 degC + Initial Production Temperature: 367.2 degC + Average Reservoir Heat Extraction: 151.95 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 19.0 degC - Average Injection Well Pump Pressure Drop: -6843.0 kPa + Average Production Well Temperature Drop: 17.9 degC + Average Injection Well Pump Pressure Drop: -6516.3 kPa ***CAPITAL COSTS (M$)*** @@ -91,18 +91,18 @@ Simulation Metadata Drilling and completion costs: 160.00 MUSD Drilling and completion costs per well: 40.00 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 44.77 MUSD + Surface power plant costs: 45.07 MUSD Field gathering system costs: 1.93 MUSD - Total surface equipment costs: 46.70 MUSD + Total surface equipment costs: 47.00 MUSD Exploration costs: 32.20 MUSD - Total capital costs: 241.92 MUSD - Annualized capital costs: 12.10 MUSD + Total capital costs: 242.22 MUSD + Annualized capital costs: 12.11 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 2.09 MUSD/yr - Power plant maintenance costs: 2.09 MUSD/yr + Power plant maintenance costs: 2.10 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 2.03 MUSD/yr @@ -110,16 +110,16 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.60 MW/(kg/s) - Maximum Total Electricity Generation: 30.94 MW - Average Total Electricity Generation: 30.58 MW - Minimum Total Electricity Generation: 28.35 MW - Initial Total Electricity Generation: 28.35 MW - Maximum Net Electricity Generation: 30.94 MW - Average Net Electricity Generation: 30.58 MW - Minimum Net Electricity Generation: 28.35 MW - Initial Net Electricity Generation: 28.35 MW - Average Annual Total Electricity Generation: 239.79 GWh - Average Annual Net Electricity Generation: 239.79 GWh + Maximum Total Electricity Generation: 31.16 MW + Average Total Electricity Generation: 30.81 MW + Minimum Total Electricity Generation: 28.68 MW + Initial Total Electricity Generation: 28.68 MW + Maximum Net Electricity Generation: 31.16 MW + Average Net Electricity Generation: 30.81 MW + Minimum Net Electricity Generation: 28.68 MW + Initial Net Electricity Generation: 28.68 MW + Average Annual Total Electricity Generation: 241.59 GWh + Average Annual Net Electricity Generation: 241.59 GWh Average Pumping Power: 0.00 MW ************************************************************ @@ -128,36 +128,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 365.60 0.0000 28.3465 20.5000 - 2 1.0157 371.32 0.0000 29.5550 20.9933 - 3 1.0202 372.98 0.0000 29.9119 21.1377 - 4 1.0226 373.85 0.0000 30.0996 21.2134 - 5 1.0241 374.42 0.0000 30.2245 21.2637 - 6 1.0253 374.85 0.0000 30.3170 21.3009 - 7 1.0262 375.18 0.0000 30.3900 21.3303 - 8 1.0270 375.46 0.0000 30.4499 21.3543 - 9 1.0276 375.69 0.0000 30.5006 21.3747 - 10 1.0281 375.89 0.0000 30.5443 21.3922 - 11 1.0286 376.06 0.0000 30.5827 21.4076 - 12 1.0290 376.22 0.0000 30.6169 21.4213 - 13 1.0294 376.36 0.0000 30.6476 21.4336 - 14 1.0298 376.48 0.0000 30.6755 21.4448 - 15 1.0301 376.60 0.0000 30.7010 21.4550 - 16 1.0304 376.71 0.0000 30.7245 21.4644 - 17 1.0306 376.81 0.0000 30.7462 21.4731 - 18 1.0309 376.90 0.0000 30.7664 21.4812 - 19 1.0311 376.98 0.0000 30.7853 21.4887 - 20 1.0314 377.06 0.0000 30.8029 21.4958 - 21 1.0316 377.14 0.0000 30.8196 21.5024 - 22 1.0318 377.21 0.0000 30.8353 21.5087 - 23 1.0319 377.28 0.0000 30.8502 21.5147 - 24 1.0321 377.34 0.0000 30.8643 21.5203 - 25 1.0323 377.40 0.0000 30.8777 21.5257 - 26 1.0324 377.46 0.0000 30.8904 21.5308 - 27 1.0326 377.51 0.0000 30.9026 21.5356 - 28 1.0327 377.57 0.0000 30.9143 21.5403 - 29 1.0329 377.62 0.0000 30.9254 21.5447 - 30 1.0330 377.67 0.0000 30.9361 21.5490 + 1 1.0000 367.19 0.0000 28.6781 19.4624 + 2 1.0148 372.62 0.0000 29.8328 19.9053 + 3 1.0191 374.19 0.0000 30.1731 20.0348 + 4 1.0213 375.01 0.0000 30.3520 20.1027 + 5 1.0228 375.55 0.0000 30.4710 20.1477 + 6 1.0239 375.95 0.0000 30.5591 20.1811 + 7 1.0247 376.27 0.0000 30.6286 20.2074 + 8 1.0254 376.53 0.0000 30.6857 20.2289 + 9 1.0260 376.75 0.0000 30.7339 20.2471 + 10 1.0266 376.94 0.0000 30.7755 20.2628 + 11 1.0270 377.10 0.0000 30.8121 20.2766 + 12 1.0274 377.25 0.0000 30.8446 20.2889 + 13 1.0278 377.38 0.0000 30.8739 20.2999 + 14 1.0281 377.50 0.0000 30.9004 20.3099 + 15 1.0284 377.61 0.0000 30.9247 20.3191 + 16 1.0287 377.71 0.0000 30.9470 20.3275 + 17 1.0289 377.81 0.0000 30.9677 20.3353 + 18 1.0292 377.89 0.0000 30.9869 20.3425 + 19 1.0294 377.98 0.0000 31.0048 20.3492 + 20 1.0296 378.05 0.0000 31.0217 20.3556 + 21 1.0298 378.12 0.0000 31.0375 20.3615 + 22 1.0300 378.19 0.0000 31.0524 20.3672 + 23 1.0301 378.25 0.0000 31.0666 20.3725 + 24 1.0303 378.31 0.0000 31.0800 20.3775 + 25 1.0305 378.37 0.0000 31.0927 20.3823 + 26 1.0306 378.43 0.0000 31.1048 20.3868 + 27 1.0307 378.48 0.0000 31.1163 20.3912 + 28 1.0309 378.53 0.0000 31.1273 20.3953 + 29 1.0310 378.57 0.0000 31.1377 20.3992 + 30 1.0311 378.62 0.0000 31.1477 20.4030 ******************************************************************* @@ -166,36 +166,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 228.8 1101.1 927.54 0.43 - 2 234.6 1113.2 923.53 0.86 - 3 236.6 1117.3 919.51 1.29 - 4 237.8 1119.7 915.48 1.72 - 5 238.7 1121.4 911.44 2.15 - 6 239.3 1122.7 907.40 2.59 - 7 239.8 1123.7 903.35 3.02 - 8 240.3 1124.6 899.30 3.46 - 9 240.6 1125.4 895.25 3.89 - 10 241.0 1126.0 891.20 4.33 - 11 241.3 1126.6 887.14 4.76 - 12 241.5 1127.1 883.08 5.20 - 13 241.7 1127.5 879.03 5.63 - 14 241.9 1128.0 874.96 6.07 - 15 242.1 1128.3 870.90 6.51 - 16 242.3 1128.7 866.84 6.94 - 17 242.5 1129.0 862.77 7.38 - 18 242.6 1129.3 858.71 7.81 - 19 242.8 1129.6 854.64 8.25 - 20 242.9 1129.9 850.57 8.69 - 21 243.0 1130.1 846.51 9.12 - 22 243.2 1130.4 842.44 9.56 - 23 243.3 1130.6 838.37 10.00 - 24 243.4 1130.8 834.30 10.44 - 25 243.5 1131.0 830.22 10.87 - 26 243.6 1131.2 826.15 11.31 - 27 243.7 1131.4 822.08 11.75 - 28 243.8 1131.6 818.00 12.18 - 29 243.9 1131.8 813.93 12.62 - 30 203.3 943.3 810.53 12.99 + 1 231.1 1172.7 927.28 0.45 + 2 236.7 1184.9 923.01 0.91 + 3 238.6 1189.0 918.73 1.37 + 4 239.8 1191.4 914.44 1.83 + 5 240.6 1193.1 910.15 2.29 + 6 241.2 1194.4 905.85 2.75 + 7 241.7 1195.5 901.54 3.22 + 8 242.1 1196.4 897.24 3.68 + 9 242.5 1197.1 892.93 4.14 + 10 242.8 1197.7 888.62 4.60 + 11 243.1 1198.3 884.30 5.07 + 12 243.3 1198.8 879.99 5.53 + 13 243.5 1199.3 875.67 5.99 + 14 243.7 1199.7 871.35 6.46 + 15 243.9 1200.1 867.03 6.92 + 16 244.1 1200.5 862.71 7.39 + 17 244.2 1200.8 858.39 7.85 + 18 244.4 1201.1 854.06 8.31 + 19 244.5 1201.4 849.74 8.78 + 20 244.6 1201.6 845.41 9.24 + 21 244.8 1201.9 841.08 9.71 + 22 244.9 1202.1 836.76 10.17 + 23 245.0 1202.4 832.43 10.64 + 24 245.1 1202.6 828.10 11.10 + 25 245.2 1202.8 823.77 11.57 + 26 245.3 1203.0 819.44 12.03 + 27 245.4 1203.2 815.11 12.50 + 28 245.4 1203.3 810.77 12.96 + 29 245.5 1203.5 806.44 13.43 + 30 204.7 1003.0 802.83 13.81 ******************************** @@ -205,33 +205,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -241.92 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -241.92 -241.92 - 2 6.00 11.70 13.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 11.70 -230.22 - 3 6.00 12.05 27.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 12.05 -218.17 - 4 7.20 15.01 44.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 15.01 -203.16 - 5 8.40 17.95 64.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 17.95 -185.21 - 6 9.60 20.89 87.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 20.89 -164.32 - 7 10.00 21.91 111.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.91 -142.42 - 8 10.00 21.96 135.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.96 -120.46 - 9 10.00 22.00 159.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.00 -98.46 - 10 10.00 22.04 183.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.04 -76.42 - 11 10.00 22.07 207.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.07 -54.35 - 12 10.00 22.10 231.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.10 -32.25 - 13 10.00 22.12 256.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.12 -10.12 - 14 10.00 22.15 280.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.15 12.02 - 15 10.00 22.17 304.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.17 34.19 - 16 10.00 22.19 328.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.19 56.38 - 17 10.00 22.21 352.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.21 78.59 - 18 10.00 22.22 377.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.22 100.81 - 19 10.00 22.24 401.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.24 123.05 - 20 10.00 22.25 425.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.25 145.30 - 21 10.00 22.27 450.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.27 167.56 - 22 10.00 22.28 474.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.28 189.84 - 23 10.00 22.29 498.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.29 212.13 - 24 10.00 22.30 522.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.30 234.44 - 25 10.00 22.31 547.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.31 256.75 - 26 10.00 22.32 571.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.32 279.07 - 27 10.00 22.33 596.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.33 301.40 - 28 10.00 22.34 620.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.34 323.75 - 29 10.00 22.35 644.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.35 346.10 - 30 10.00 22.36 669.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.36 368.46 + 1 0.00 -242.22 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -242.22 -242.22 + 2 6.00 11.83 13.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 11.83 -230.39 + 3 6.00 12.17 28.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 12.17 -218.22 + 4 7.20 15.15 45.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 15.15 -203.07 + 5 8.40 18.11 65.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 18.11 -184.96 + 6 9.60 21.06 88.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.06 -163.90 + 7 10.00 22.09 112.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.09 -141.82 + 8 10.00 22.14 136.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.14 -119.68 + 9 10.00 22.18 161.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.18 -97.50 + 10 10.00 22.21 185.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.21 -75.29 + 11 10.00 22.24 209.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.24 -53.05 + 12 10.00 22.27 233.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.27 -30.78 + 13 10.00 22.29 258.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.29 -8.48 + 14 10.00 22.32 282.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.32 13.84 + 15 10.00 22.34 306.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.34 36.17 + 16 10.00 22.36 331.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.36 58.53 + 17 10.00 22.37 355.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.37 80.90 + 18 10.00 22.39 380.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.39 103.29 + 19 10.00 22.40 404.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.40 125.69 + 20 10.00 22.42 428.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.42 148.10 + 21 10.00 22.43 453.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.43 170.53 + 22 10.00 22.44 477.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.44 192.97 + 23 10.00 22.45 502.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.45 215.43 + 24 10.00 22.46 526.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.46 237.89 + 25 10.00 22.47 551.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.47 260.36 + 26 10.00 22.48 575.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.48 282.85 + 27 10.00 22.49 600.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.49 305.34 + 28 10.00 22.50 625.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.50 327.84 + 29 10.00 22.51 649.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.51 350.35 + 30 10.00 22.52 674.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.52 372.87 diff --git a/tests/examples/example_SHR-2.out b/tests/examples/example_SHR-2.out index 0a315d50..f02abcf1 100644 --- a/tests/examples/example_SHR-2.out +++ b/tests/examples/example_SHR-2.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:45 - Calculation Time: 0.957 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.622 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 30.58 MW - Electricity breakeven price: 3.92 cents/kWh + Average Net Electricity Production: 30.81 MW + Electricity breakeven price: 3.90 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -28,11 +28,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 115.20 MUSD - Project IRR: 11.74 % - Project VIR=PI=PIR: 1.72 - Project MOIC: 2.42 - Project Payback Period: 9.54 yr + Project NPV: 117.05 MUSD + Project IRR: 11.82 % + Project VIR=PI=PIR: 1.73 + Project MOIC: 2.43 + Project Payback Period: 9.49 yr ***ENGINEERING PARAMETERS*** @@ -43,7 +43,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 19.0 degC + Average production well temperature drop: 17.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 68311.02 kPa + Reservoir hydrostatic pressure: 65459.08 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -76,14 +76,14 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 377.7 degC - Average Production Temperature: 376.0 degC - Minimum Production Temperature: 365.6 degC - Initial Production Temperature: 365.6 degC - Average Reservoir Heat Extraction: 142.85 MW + Maximum Production Temperature: 378.7 degC + Average Production Temperature: 377.1 degC + Minimum Production Temperature: 367.2 degC + Initial Production Temperature: 367.2 degC + Average Reservoir Heat Extraction: 151.95 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 19.0 degC - Average Injection Well Pump Pressure Drop: -6843.0 kPa + Average Production Well Temperature Drop: 17.9 degC + Average Injection Well Pump Pressure Drop: -6516.3 kPa ***CAPITAL COSTS (M$)*** @@ -91,18 +91,18 @@ Simulation Metadata Drilling and completion costs: 92.96 MUSD Drilling and completion costs per well: 23.24 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 44.77 MUSD + Surface power plant costs: 45.07 MUSD Field gathering system costs: 1.93 MUSD - Total surface equipment costs: 46.70 MUSD + Total surface equipment costs: 47.00 MUSD Exploration costs: 18.39 MUSD - Total capital costs: 161.07 MUSD - Annualized capital costs: 8.05 MUSD + Total capital costs: 161.37 MUSD + Annualized capital costs: 8.07 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 1.42 MUSD/yr - Power plant maintenance costs: 2.09 MUSD/yr + Power plant maintenance costs: 2.10 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 1.36 MUSD/yr @@ -110,16 +110,16 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.60 MW/(kg/s) - Maximum Total Electricity Generation: 30.94 MW - Average Total Electricity Generation: 30.58 MW - Minimum Total Electricity Generation: 28.35 MW - Initial Total Electricity Generation: 28.35 MW - Maximum Net Electricity Generation: 30.94 MW - Average Net Electricity Generation: 30.58 MW - Minimum Net Electricity Generation: 28.35 MW - Initial Net Electricity Generation: 28.35 MW - Average Annual Total Electricity Generation: 239.79 GWh - Average Annual Net Electricity Generation: 239.79 GWh + Maximum Total Electricity Generation: 31.16 MW + Average Total Electricity Generation: 30.81 MW + Minimum Total Electricity Generation: 28.68 MW + Initial Total Electricity Generation: 28.68 MW + Maximum Net Electricity Generation: 31.16 MW + Average Net Electricity Generation: 30.81 MW + Minimum Net Electricity Generation: 28.68 MW + Initial Net Electricity Generation: 28.68 MW + Average Annual Total Electricity Generation: 241.59 GWh + Average Annual Net Electricity Generation: 241.59 GWh Average Pumping Power: 0.00 MW ************************************************************ @@ -128,36 +128,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 365.60 0.0000 28.3465 20.5000 - 2 1.0157 371.32 0.0000 29.5550 20.9933 - 3 1.0202 372.98 0.0000 29.9119 21.1377 - 4 1.0226 373.85 0.0000 30.0996 21.2134 - 5 1.0241 374.42 0.0000 30.2245 21.2637 - 6 1.0253 374.85 0.0000 30.3170 21.3009 - 7 1.0262 375.18 0.0000 30.3900 21.3303 - 8 1.0270 375.46 0.0000 30.4499 21.3543 - 9 1.0276 375.69 0.0000 30.5006 21.3747 - 10 1.0281 375.89 0.0000 30.5443 21.3922 - 11 1.0286 376.06 0.0000 30.5827 21.4076 - 12 1.0290 376.22 0.0000 30.6169 21.4213 - 13 1.0294 376.36 0.0000 30.6476 21.4336 - 14 1.0298 376.48 0.0000 30.6755 21.4448 - 15 1.0301 376.60 0.0000 30.7010 21.4550 - 16 1.0304 376.71 0.0000 30.7245 21.4644 - 17 1.0306 376.81 0.0000 30.7462 21.4731 - 18 1.0309 376.90 0.0000 30.7664 21.4812 - 19 1.0311 376.98 0.0000 30.7853 21.4887 - 20 1.0314 377.06 0.0000 30.8029 21.4958 - 21 1.0316 377.14 0.0000 30.8196 21.5024 - 22 1.0318 377.21 0.0000 30.8353 21.5087 - 23 1.0319 377.28 0.0000 30.8502 21.5147 - 24 1.0321 377.34 0.0000 30.8643 21.5203 - 25 1.0323 377.40 0.0000 30.8777 21.5257 - 26 1.0324 377.46 0.0000 30.8904 21.5308 - 27 1.0326 377.51 0.0000 30.9026 21.5356 - 28 1.0327 377.57 0.0000 30.9143 21.5403 - 29 1.0329 377.62 0.0000 30.9254 21.5447 - 30 1.0330 377.67 0.0000 30.9361 21.5490 + 1 1.0000 367.19 0.0000 28.6781 19.4624 + 2 1.0148 372.62 0.0000 29.8328 19.9053 + 3 1.0191 374.19 0.0000 30.1731 20.0348 + 4 1.0213 375.01 0.0000 30.3520 20.1027 + 5 1.0228 375.55 0.0000 30.4710 20.1477 + 6 1.0239 375.95 0.0000 30.5591 20.1811 + 7 1.0247 376.27 0.0000 30.6286 20.2074 + 8 1.0254 376.53 0.0000 30.6857 20.2289 + 9 1.0260 376.75 0.0000 30.7339 20.2471 + 10 1.0266 376.94 0.0000 30.7755 20.2628 + 11 1.0270 377.10 0.0000 30.8121 20.2766 + 12 1.0274 377.25 0.0000 30.8446 20.2889 + 13 1.0278 377.38 0.0000 30.8739 20.2999 + 14 1.0281 377.50 0.0000 30.9004 20.3099 + 15 1.0284 377.61 0.0000 30.9247 20.3191 + 16 1.0287 377.71 0.0000 30.9470 20.3275 + 17 1.0289 377.81 0.0000 30.9677 20.3353 + 18 1.0292 377.89 0.0000 30.9869 20.3425 + 19 1.0294 377.98 0.0000 31.0048 20.3492 + 20 1.0296 378.05 0.0000 31.0217 20.3556 + 21 1.0298 378.12 0.0000 31.0375 20.3615 + 22 1.0300 378.19 0.0000 31.0524 20.3672 + 23 1.0301 378.25 0.0000 31.0666 20.3725 + 24 1.0303 378.31 0.0000 31.0800 20.3775 + 25 1.0305 378.37 0.0000 31.0927 20.3823 + 26 1.0306 378.43 0.0000 31.1048 20.3868 + 27 1.0307 378.48 0.0000 31.1163 20.3912 + 28 1.0309 378.53 0.0000 31.1273 20.3953 + 29 1.0310 378.57 0.0000 31.1377 20.3992 + 30 1.0311 378.62 0.0000 31.1477 20.4030 ******************************************************************* @@ -166,36 +166,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 228.8 1101.1 927.54 0.43 - 2 234.6 1113.2 923.53 0.86 - 3 236.6 1117.3 919.51 1.29 - 4 237.8 1119.7 915.48 1.72 - 5 238.7 1121.4 911.44 2.15 - 6 239.3 1122.7 907.40 2.59 - 7 239.8 1123.7 903.35 3.02 - 8 240.3 1124.6 899.30 3.46 - 9 240.6 1125.4 895.25 3.89 - 10 241.0 1126.0 891.20 4.33 - 11 241.3 1126.6 887.14 4.76 - 12 241.5 1127.1 883.08 5.20 - 13 241.7 1127.5 879.03 5.63 - 14 241.9 1128.0 874.96 6.07 - 15 242.1 1128.3 870.90 6.51 - 16 242.3 1128.7 866.84 6.94 - 17 242.5 1129.0 862.77 7.38 - 18 242.6 1129.3 858.71 7.81 - 19 242.8 1129.6 854.64 8.25 - 20 242.9 1129.9 850.57 8.69 - 21 243.0 1130.1 846.51 9.12 - 22 243.2 1130.4 842.44 9.56 - 23 243.3 1130.6 838.37 10.00 - 24 243.4 1130.8 834.30 10.44 - 25 243.5 1131.0 830.22 10.87 - 26 243.6 1131.2 826.15 11.31 - 27 243.7 1131.4 822.08 11.75 - 28 243.8 1131.6 818.00 12.18 - 29 243.9 1131.8 813.93 12.62 - 30 203.3 943.3 810.53 12.99 + 1 231.1 1172.7 927.28 0.45 + 2 236.7 1184.9 923.01 0.91 + 3 238.6 1189.0 918.73 1.37 + 4 239.8 1191.4 914.44 1.83 + 5 240.6 1193.1 910.15 2.29 + 6 241.2 1194.4 905.85 2.75 + 7 241.7 1195.5 901.54 3.22 + 8 242.1 1196.4 897.24 3.68 + 9 242.5 1197.1 892.93 4.14 + 10 242.8 1197.7 888.62 4.60 + 11 243.1 1198.3 884.30 5.07 + 12 243.3 1198.8 879.99 5.53 + 13 243.5 1199.3 875.67 5.99 + 14 243.7 1199.7 871.35 6.46 + 15 243.9 1200.1 867.03 6.92 + 16 244.1 1200.5 862.71 7.39 + 17 244.2 1200.8 858.39 7.85 + 18 244.4 1201.1 854.06 8.31 + 19 244.5 1201.4 849.74 8.78 + 20 244.6 1201.6 845.41 9.24 + 21 244.8 1201.9 841.08 9.71 + 22 244.9 1202.1 836.76 10.17 + 23 245.0 1202.4 832.43 10.64 + 24 245.1 1202.6 828.10 11.10 + 25 245.2 1202.8 823.77 11.57 + 26 245.3 1203.0 819.44 12.03 + 27 245.4 1203.2 815.11 12.50 + 28 245.4 1203.3 810.77 12.96 + 29 245.5 1203.5 806.44 13.43 + 30 204.7 1003.0 802.83 13.81 ******************************** @@ -205,33 +205,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -161.07 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -161.07 -161.07 - 2 6.00 12.37 13.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.37 -148.70 - 3 6.00 12.72 27.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.72 -135.98 - 4 7.20 15.68 44.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 15.68 -120.30 - 5 8.40 18.62 64.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 18.62 -101.67 - 6 9.60 21.56 87.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 21.56 -80.12 - 7 10.00 22.58 111.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.58 -57.54 - 8 10.00 22.63 135.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.63 -34.91 - 9 10.00 22.67 159.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.67 -12.24 - 10 10.00 22.71 183.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.71 10.47 - 11 10.00 22.74 207.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.74 33.21 - 12 10.00 22.77 231.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.77 55.98 - 13 10.00 22.80 256.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.80 78.77 - 14 10.00 22.82 280.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.82 101.59 - 15 10.00 22.84 304.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.84 124.43 - 16 10.00 22.86 328.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.86 147.29 - 17 10.00 22.88 352.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.88 170.17 - 18 10.00 22.89 377.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.89 193.06 - 19 10.00 22.91 401.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.91 215.97 - 20 10.00 22.92 425.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.92 238.89 - 21 10.00 22.94 450.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.94 261.82 - 22 10.00 22.95 474.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.95 284.77 - 23 10.00 22.96 498.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.96 307.73 - 24 10.00 22.97 522.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.97 330.71 - 25 10.00 22.98 547.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.98 353.69 - 26 10.00 22.99 571.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.99 376.68 - 27 10.00 23.00 596.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.00 399.69 - 28 10.00 23.01 620.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.01 422.70 - 29 10.00 23.02 644.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.02 445.72 - 30 10.00 23.03 669.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.03 468.75 + 1 0.00 -161.37 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -161.37 -161.37 + 2 6.00 12.50 13.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.50 -148.87 + 3 6.00 12.84 28.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.84 -136.03 + 4 7.20 15.82 45.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 15.82 -120.21 + 5 8.40 18.78 65.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 18.78 -101.43 + 6 9.60 21.73 88.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 21.73 -79.70 + 7 10.00 22.76 112.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.76 -56.94 + 8 10.00 22.81 136.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.81 -34.14 + 9 10.00 22.85 161.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.85 -11.29 + 10 10.00 22.88 185.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.88 11.60 + 11 10.00 22.91 209.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.91 34.51 + 12 10.00 22.94 233.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.94 57.45 + 13 10.00 22.97 258.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.97 80.42 + 14 10.00 22.99 282.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.99 103.40 + 15 10.00 23.01 306.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.01 126.41 + 16 10.00 23.03 331.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.03 149.44 + 17 10.00 23.04 355.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.04 172.48 + 18 10.00 23.06 380.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.06 195.54 + 19 10.00 23.07 404.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.07 218.61 + 20 10.00 23.09 428.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.09 241.69 + 21 10.00 23.10 453.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.10 264.79 + 22 10.00 23.11 477.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.11 287.91 + 23 10.00 23.12 502.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.12 311.03 + 24 10.00 23.13 526.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.13 334.16 + 25 10.00 23.14 551.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.14 357.31 + 26 10.00 23.15 575.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.15 380.46 + 27 10.00 23.16 600.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.16 403.62 + 28 10.00 23.17 625.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.17 426.80 + 29 10.00 23.18 649.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.18 449.98 + 30 10.00 23.19 674.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.19 473.16 diff --git a/tests/examples/example_multiple_gradients.out b/tests/examples/example_multiple_gradients.out index 6177df23..1d51d7f5 100644 --- a/tests/examples/example_multiple_gradients.out +++ b/tests/examples/example_multiple_gradients.out @@ -4,15 +4,15 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:47 - Calculation Time: 0.953 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.631 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 8.01 MW + Average Net Electricity Production: 8.00 MW Electricity breakeven price: 9.15 cents/kWh Number of production wells: 2 Number of injection wells: 2 @@ -34,8 +34,8 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -54.79 MUSD - Project IRR: -3.21 % + Project NPV: -54.68 MUSD + Project IRR: -3.25 % Project VIR=PI=PIR: 0.28 Project MOIC: -0.23 Project Payback Period: N/A @@ -78,7 +78,7 @@ Simulation Metadata Well separation: fracture height: 600.00 meter Fracture area: 360000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 39398.56 kPa + Reservoir hydrostatic pressure: 38390.69 kPa Plant outlet pressure: 1530.99 kPa Production wellhead pressure: 1599.94 kPa Productivity Index: 5.00 kg/sec/bar @@ -91,13 +91,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 188.0 degC - Average Production Temperature: 185.5 degC - Minimum Production Temperature: 178.9 degC + Average Production Temperature: 185.1 degC + Minimum Production Temperature: 177.8 degC Initial Production Temperature: 188.0 degC - Average Reservoir Heat Extraction: 65.65 MW + Average Reservoir Heat Extraction: 67.23 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 2.0 degC - Average Injection Well Pump Pressure Drop: -129.0 kPa - Average Production Well Pump Pressure Drop: 1413.4 kPa + Average Injection Well Pump Pressure Drop: -122.6 kPa + Average Production Well Pump Pressure Drop: 1138.5 kPa ***CAPITAL COSTS (M$)*** @@ -106,10 +106,10 @@ Simulation Metadata Drilling and completion costs per well: 8.32 MUSD Stimulation costs: 3.02 MUSD Surface power plant costs: 30.27 MUSD - Field gathering system costs: 2.28 MUSD - Total surface equipment costs: 32.55 MUSD + Field gathering system costs: 2.26 MUSD + Total surface equipment costs: 32.53 MUSD Exploration costs: 7.41 MUSD - Total capital costs: 76.26 MUSD + Total capital costs: 76.24 MUSD Annualized capital costs: 3.81 MUSD @@ -125,17 +125,17 @@ Simulation Metadata Initial geofluid availability: 0.15 MW/(kg/s) Maximum Total Electricity Generation: 8.54 MW - Average Total Electricity Generation: 8.23 MW - Minimum Total Electricity Generation: 7.44 MW + Average Total Electricity Generation: 8.19 MW + Minimum Total Electricity Generation: 7.32 MW Initial Total Electricity Generation: 8.54 MW - Maximum Net Electricity Generation: 8.33 MW - Average Net Electricity Generation: 8.01 MW - Minimum Net Electricity Generation: 7.18 MW - Initial Net Electricity Generation: 8.33 MW - Average Annual Total Electricity Generation: 64.55 GWh - Average Annual Net Electricity Generation: 62.78 GWh - Initial pumping power/net installed power: 2.56 % - Average Pumping Power: 0.23 MW + Maximum Net Electricity Generation: 8.37 MW + Average Net Electricity Generation: 8.00 MW + Minimum Net Electricity Generation: 7.09 MW + Initial Net Electricity Generation: 8.37 MW + Average Annual Total Electricity Generation: 64.20 GWh + Average Annual Net Electricity Generation: 62.72 GWh + Initial pumping power/net installed power: 2.05 % + Average Pumping Power: 0.19 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -143,36 +143,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 188.00 0.2136 8.3281 12.4529 - 2 1.0000 188.00 0.2136 8.3281 12.4529 - 3 1.0000 188.00 0.2136 8.3281 12.4529 - 4 1.0000 188.00 0.2136 8.3281 12.4529 - 5 1.0000 188.00 0.2136 8.3281 12.4529 - 6 1.0000 188.00 0.2136 8.3280 12.4528 - 7 1.0000 187.99 0.2136 8.3274 12.4523 - 8 0.9999 187.98 0.2137 8.3255 12.4509 - 9 0.9997 187.95 0.2138 8.3214 12.4476 - 10 0.9994 187.89 0.2141 8.3139 12.4416 - 11 0.9989 187.80 0.2146 8.3020 12.4322 - 12 0.9982 187.67 0.2152 8.2851 12.4187 - 13 0.9973 187.49 0.2161 8.2626 12.4007 - 14 0.9961 187.27 0.2172 8.2344 12.3782 - 15 0.9947 187.01 0.2185 8.2005 12.3510 - 16 0.9931 186.70 0.2200 8.1611 12.3193 - 17 0.9912 186.35 0.2217 8.1165 12.2833 - 18 0.9892 185.96 0.2237 8.0670 12.2433 - 19 0.9869 185.54 0.2257 8.0132 12.1995 - 20 0.9845 185.08 0.2280 7.9554 12.1523 - 21 0.9819 184.60 0.2303 7.8941 12.1020 - 22 0.9792 184.09 0.2328 7.8296 12.0489 - 23 0.9764 183.56 0.2354 7.7625 11.9932 - 24 0.9734 183.01 0.2381 7.6931 11.9353 - 25 0.9704 182.44 0.2409 7.6217 11.8755 - 26 0.9673 181.85 0.2437 7.5487 11.8139 - 27 0.9641 181.25 0.2466 7.4744 11.7508 - 28 0.9609 180.65 0.2495 7.3990 11.6865 - 29 0.9576 180.03 0.2525 7.3228 11.6210 - 30 0.9543 179.41 0.2555 7.2461 11.5546 + 1 1.0000 188.00 0.1715 8.3701 12.1869 + 2 1.0000 188.00 0.1715 8.3701 12.1869 + 3 1.0000 188.00 0.1715 8.3701 12.1869 + 4 1.0000 188.00 0.1715 8.3701 12.1869 + 5 1.0000 188.00 0.1715 8.3701 12.1868 + 6 1.0000 188.00 0.1715 8.3699 12.1867 + 7 1.0000 187.99 0.1716 8.3690 12.1860 + 8 0.9998 187.97 0.1717 8.3663 12.1839 + 9 0.9996 187.93 0.1720 8.3606 12.1795 + 10 0.9992 187.85 0.1724 8.3506 12.1717 + 11 0.9986 187.73 0.1731 8.3352 12.1597 + 12 0.9977 187.57 0.1741 8.3138 12.1431 + 13 0.9966 187.35 0.1754 8.2861 12.1214 + 14 0.9951 187.09 0.1770 8.2519 12.0947 + 15 0.9935 186.77 0.1789 8.2115 12.0630 + 16 0.9916 186.42 0.1811 8.1652 12.0265 + 17 0.9894 186.01 0.1835 8.1134 11.9856 + 18 0.9871 185.57 0.1862 8.0565 11.9405 + 19 0.9845 185.09 0.1890 7.9952 11.8916 + 20 0.9818 184.58 0.1921 7.9299 11.8393 + 21 0.9789 184.04 0.1953 7.8612 11.7839 + 22 0.9759 183.48 0.1986 7.7895 11.7258 + 23 0.9728 182.89 0.2021 7.7153 11.6653 + 24 0.9696 182.29 0.2056 7.6390 11.6027 + 25 0.9663 181.66 0.2093 7.5609 11.5383 + 26 0.9629 181.03 0.2130 7.4815 11.4723 + 27 0.9595 180.39 0.2167 7.4010 11.4050 + 28 0.9560 179.73 0.2205 7.3197 11.3366 + 29 0.9525 179.07 0.2243 7.2379 11.2673 + 30 0.9490 178.41 0.2282 7.1557 11.1971 ******************************************************************* @@ -181,36 +181,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 65.7 527.3 376.10 0.50 - 2 65.7 527.3 374.20 1.00 - 3 65.7 527.3 372.31 1.51 - 4 65.7 527.3 370.41 2.01 - 5 65.7 527.3 368.51 2.51 - 6 65.7 527.2 366.61 3.01 - 7 65.6 527.2 364.71 3.51 - 8 65.6 527.1 362.82 4.02 - 9 65.6 527.0 360.92 4.52 - 10 65.5 526.7 359.02 5.02 - 11 65.4 526.2 357.13 5.52 - 12 65.2 525.7 355.24 6.02 - 13 65.0 524.9 353.35 6.52 - 14 64.8 524.0 351.46 7.02 - 15 64.5 522.9 349.58 7.52 - 16 64.2 521.6 347.70 8.02 - 17 63.8 520.2 345.83 8.51 - 18 63.4 518.7 343.96 9.01 - 19 63.0 517.0 342.10 9.50 - 20 62.5 515.2 340.24 9.99 - 21 62.0 513.3 338.40 10.48 - 22 61.5 511.3 336.55 10.96 - 23 60.9 509.2 334.72 11.45 - 24 60.4 507.1 332.90 11.93 - 25 59.8 504.9 331.08 12.41 - 26 59.2 502.6 329.27 12.89 - 27 58.6 500.3 327.47 13.37 - 28 58.0 498.0 325.68 13.84 - 29 57.4 495.6 323.89 14.31 - 30 47.4 411.2 322.41 14.71 + 1 66.0 541.5 376.05 0.52 + 2 66.0 541.5 374.10 1.03 + 3 66.0 541.5 372.15 1.55 + 4 66.0 541.5 370.20 2.06 + 5 66.0 541.5 368.25 2.58 + 6 66.0 541.5 366.30 3.09 + 7 66.0 541.4 364.35 3.61 + 8 65.9 541.3 362.41 4.13 + 9 65.9 541.1 360.46 4.64 + 10 65.8 540.7 358.51 5.16 + 11 65.6 540.1 356.57 5.67 + 12 65.4 539.4 354.63 6.18 + 13 65.2 538.4 352.69 6.70 + 14 64.9 537.3 350.75 7.21 + 15 64.6 536.0 348.82 7.72 + 16 64.2 534.5 346.90 8.23 + 17 63.7 532.8 344.98 8.74 + 18 63.3 531.0 343.07 9.24 + 19 62.8 529.1 341.16 9.74 + 20 62.3 527.0 339.27 10.25 + 21 61.7 524.9 337.38 10.75 + 22 61.1 522.6 335.50 11.24 + 23 60.5 520.3 333.62 11.74 + 24 59.9 517.9 331.76 12.23 + 25 59.3 515.4 329.90 12.72 + 26 58.7 512.9 328.06 13.21 + 27 58.0 510.3 326.22 13.70 + 28 57.4 507.8 324.39 14.18 + 29 56.7 505.1 322.57 14.66 + 30 46.8 419.0 321.07 15.06 ******************************** @@ -220,33 +220,33 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -76.26 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.26 -76.26 - 2 5.50 1.68 3.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -74.58 - 3 5.50 1.68 7.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -72.90 - 4 5.50 1.68 10.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -71.21 - 5 5.50 1.68 14.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -69.53 - 6 5.50 1.68 18.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -67.85 - 7 5.50 1.68 21.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -66.17 - 8 5.50 1.68 25.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -64.48 - 9 5.50 1.68 28.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -62.80 - 10 5.50 1.68 32.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -61.12 - 11 5.50 1.67 36.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -59.45 - 12 5.50 1.67 39.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -57.78 - 13 5.50 1.66 43.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -56.12 - 14 5.50 1.65 46.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.65 -54.47 - 15 5.50 1.64 50.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.84 - 16 5.50 1.62 53.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -51.22 - 17 5.50 1.60 57.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.61 - 18 5.50 1.58 61.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -48.03 - 19 5.50 1.56 64.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.56 -46.47 - 20 5.50 1.53 67.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.94 - 21 5.50 1.51 71.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.51 -43.43 - 22 5.50 1.48 74.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.48 -41.95 - 23 5.50 1.45 78.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.45 -40.50 - 24 5.50 1.42 81.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.42 -39.08 - 25 5.50 1.39 84.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.39 -37.68 - 26 5.50 1.36 88.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.36 -36.32 - 27 5.50 1.33 91.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -34.99 - 28 5.50 1.30 94.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -33.70 - 29 5.50 1.26 97.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -32.43 - 30 5.50 1.23 100.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -31.20 + 1 0.00 -76.24 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.24 -76.24 + 2 5.50 1.70 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -74.54 + 3 5.50 1.70 7.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -72.84 + 4 5.50 1.70 10.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -71.14 + 5 5.50 1.70 14.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -69.44 + 6 5.50 1.70 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -67.74 + 7 5.50 1.70 21.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -66.04 + 8 5.50 1.70 25.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -64.33 + 9 5.50 1.70 29.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -62.64 + 10 5.50 1.70 32.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -60.94 + 11 5.50 1.69 36.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.69 -59.25 + 12 5.50 1.68 39.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -57.57 + 13 5.50 1.67 43.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -55.90 + 14 5.50 1.66 47.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -54.24 + 15 5.50 1.64 50.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.60 + 16 5.50 1.62 54.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -50.97 + 17 5.50 1.60 57.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.37 + 18 5.50 1.58 61.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -47.79 + 19 5.50 1.55 64.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -46.24 + 20 5.50 1.53 68.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.72 + 21 5.50 1.50 71.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.50 -43.22 + 22 5.50 1.47 74.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.47 -41.75 + 23 5.50 1.43 78.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.43 -40.32 + 24 5.50 1.40 81.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.40 -38.92 + 25 5.50 1.37 84.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -37.55 + 26 5.50 1.33 88.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -36.22 + 27 5.50 1.30 91.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -34.92 + 28 5.50 1.26 94.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -33.66 + 29 5.50 1.23 97.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -32.43 + 30 5.50 1.19 100.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.19 -31.23 diff --git a/tests/examples/example_overpressure.out b/tests/examples/example_overpressure.out index d9e4a3aa..e7334a7f 100644 --- a/tests/examples/example_overpressure.out +++ b/tests/examples/example_overpressure.out @@ -4,16 +4,16 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-21 - Simulation Time: 20:27 - Calculation Time: 1.553 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:50 + Calculation Time: 0.694 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.25 MW - Electricity breakeven price: 9.35 cents/kWh + Average Net Electricity Production: 5.22 MW + Electricity breakeven price: 9.41 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec @@ -28,11 +28,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 1.70 MUSD - Project IRR: 6.54 % - Project VIR=PI=PIR: 1.04 - Project MOIC: 0.79 - Project Payback Period: 14.52 yr + Project NPV: 1.27 MUSD + Project IRR: 6.47 % + Project VIR=PI=PIR: 1.03 + Project MOIC: 0.78 + Project Payback Period: 14.60 yr ***ENGINEERING PARAMETERS*** @@ -43,7 +43,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.4 degC + Average production well temperature drop: 2.3 degC Flowrate per production well: 70.0 kg/sec Injection well casing ID: 9.000 in Production well casing ID: 9.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Average reservoir pressure: 32283.22 kPa + Average reservoir pressure: 31636.93 kPa Plant outlet pressure: 381.21 kPa Production wellhead pressure: 450.16 kPa Productivity Index: 5.00 kg/sec/bar @@ -78,15 +78,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 158.8 degC - Average Production Temperature: 158.6 degC - Minimum Production Temperature: 157.2 degC - Initial Production Temperature: 157.2 degC - Average Reservoir Heat Extraction: 61.87 MW + Maximum Production Temperature: 158.9 degC + Average Production Temperature: 158.7 degC + Minimum Production Temperature: 157.3 degC + Initial Production Temperature: 157.3 degC + Average Reservoir Heat Extraction: 63.20 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.4 degC - Average Injection Well Pump Pressure Drop: 4010.8 kPa - Average Production Well Pump Pressure Drop: -1679.9 kPa + Average Production Well Temperature Drop: 2.3 degC + Average Injection Well Pump Pressure Drop: 4204.4 kPa + Average Production Well Pump Pressure Drop: -1745.3 kPa ***CAPITAL COSTS (M$)*** @@ -95,12 +95,12 @@ Simulation Metadata Drilling and completion costs per production well: 5.23 MUSD Drilling and completion costs per injection well: 1.64 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 22.68 MUSD - Field gathering system costs: 3.04 MUSD - Total surface equipment costs: 25.72 MUSD + Surface power plant costs: 22.69 MUSD + Field gathering system costs: 3.05 MUSD + Total surface equipment costs: 25.74 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 48.48 MUSD - Annualized capital costs: 2.42 MUSD + Total capital costs: 48.50 MUSD + Annualized capital costs: 2.43 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -116,16 +116,16 @@ Simulation Metadata Initial geofluid availability: 0.10 MW/(kg/s) Maximum Total Electricity Generation: 6.11 MW Average Total Electricity Generation: 6.09 MW - Minimum Total Electricity Generation: 5.92 MW - Initial Total Electricity Generation: 5.92 MW - Maximum Net Electricity Generation: 5.80 MW - Average Net Electricity Generation: 5.25 MW - Minimum Net Electricity Generation: 4.68 MW - Initial Net Electricity Generation: 5.74 MW - Average Annual Total Electricity Generation: 47.72 GWh - Average Annual Net Electricity Generation: 41.16 GWh - Initial pumping power/net installed power: 3.03 % - Average Pumping Power: 0.84 MW + Minimum Total Electricity Generation: 5.93 MW + Initial Total Electricity Generation: 5.93 MW + Maximum Net Electricity Generation: 5.77 MW + Average Net Electricity Generation: 5.22 MW + Minimum Net Electricity Generation: 4.64 MW + Initial Net Electricity Generation: 5.71 MW + Average Annual Total Electricity Generation: 47.76 GWh + Average Annual Net Electricity Generation: 40.92 GWh + Initial pumping power/net installed power: 3.71 % + Average Pumping Power: 0.87 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 157.20 0.1741 5.7423 9.4056 - 2 1.0051 158.01 0.2095 5.8016 9.4317 - 3 1.0066 158.24 0.2448 5.7930 9.3979 - 4 1.0073 158.35 0.2802 5.7715 9.3528 - 5 1.0078 158.43 0.3156 5.7453 9.3037 - 6 1.0082 158.49 0.3510 5.7166 9.2524 - 7 1.0085 158.53 0.3864 5.6866 9.1999 - 8 1.0087 158.57 0.4218 5.6555 9.1466 - 9 1.0089 158.60 0.4572 5.6238 9.0927 - 10 1.0091 158.63 0.4926 5.5915 9.0383 - 11 1.0092 158.65 0.7259 5.3609 8.6637 - 12 1.0094 158.67 0.7613 5.3280 8.6089 - 13 1.0095 158.69 0.7966 5.2949 8.5539 - 14 1.0096 158.71 0.8320 5.2615 8.4986 - 15 1.0097 158.72 0.8674 5.2279 8.4432 - 16 1.0098 158.74 0.9027 5.1942 8.3877 - 17 1.0099 158.75 0.9381 5.1604 8.3321 - 18 1.0099 158.76 0.9735 5.1264 8.2763 - 19 1.0100 158.77 1.0089 5.0923 8.2205 - 20 1.0101 158.78 1.0443 5.0582 8.1646 - 21 1.0101 158.79 1.0796 5.0239 8.1085 - 22 1.0102 158.80 1.1150 4.9895 8.0524 - 23 1.0102 158.81 1.1504 4.9550 7.9962 - 24 1.0103 158.81 1.1858 4.9204 7.9398 - 25 1.0103 158.82 1.2212 4.8856 7.8833 - 26 1.0103 158.82 1.2566 4.8507 7.8267 - 27 1.0103 158.83 1.2920 4.8156 7.7699 - 28 1.0103 158.83 1.3274 4.7804 7.7129 - 29 1.0103 158.83 1.3628 4.7449 7.6558 - 30 1.0103 158.82 1.3982 4.7092 7.5984 + 1 1.0000 157.28 0.2120 5.7133 9.1588 + 2 1.0050 158.07 0.2481 5.7702 9.1821 + 3 1.0065 158.29 0.2842 5.7603 9.1476 + 4 1.0072 158.41 0.3202 5.7379 9.1022 + 5 1.0077 158.48 0.3563 5.7108 9.0529 + 6 1.0080 158.54 0.3924 5.6813 9.0016 + 7 1.0083 158.58 0.4285 5.6504 8.9490 + 8 1.0085 158.62 0.4645 5.6186 8.8957 + 9 1.0087 158.65 0.5006 5.5861 8.8417 + 10 1.0089 158.68 0.5367 5.5531 8.7874 + 11 1.0090 158.70 0.7531 5.3394 8.4474 + 12 1.0092 158.72 0.7892 5.3057 8.3926 + 13 1.0093 158.74 0.8252 5.2718 8.3376 + 14 1.0094 158.75 0.8613 5.2377 8.2824 + 15 1.0095 158.77 0.8974 5.2034 8.2271 + 16 1.0096 158.78 0.9334 5.1690 8.1716 + 17 1.0096 158.79 0.9695 5.1344 8.1160 + 18 1.0097 158.81 1.0055 5.0998 8.0603 + 19 1.0098 158.82 1.0416 5.0650 8.0045 + 20 1.0099 158.83 1.0777 5.0300 7.9486 + 21 1.0099 158.84 1.1137 4.9950 7.8926 + 22 1.0100 158.84 1.1498 4.9598 7.8365 + 23 1.0100 158.85 1.1859 4.9246 7.7803 + 24 1.0100 158.86 1.2220 4.8891 7.7239 + 25 1.0101 158.86 1.2581 4.8535 7.6674 + 26 1.0101 158.86 1.2942 4.8178 7.6107 + 27 1.0101 158.86 1.3303 4.7818 7.5538 + 28 1.0101 158.86 1.3664 4.7456 7.4967 + 29 1.0101 158.86 1.4025 4.7092 7.4394 + 30 1.0100 158.86 1.4386 4.6725 7.3817 ******************************************************************* @@ -171,36 +171,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 45.5 483.4 297.96 0.58 - 2 45.7 485.5 296.21 1.16 - 3 45.6 486.3 294.46 1.75 - 4 45.4 486.7 292.71 2.33 - 5 45.2 487.0 290.96 2.92 - 6 45.0 487.2 289.20 3.50 - 7 44.7 487.4 287.45 4.09 - 8 44.5 487.6 285.69 4.67 - 9 44.2 487.7 283.94 5.26 - 10 43.4 487.8 282.18 5.85 - 11 42.1 487.9 280.42 6.43 - 12 41.9 488.0 278.67 7.02 - 13 41.6 488.1 276.91 7.60 - 14 41.3 488.1 275.15 8.19 - 15 41.1 488.2 273.40 8.78 - 16 40.8 488.3 271.64 9.36 - 17 40.6 488.3 269.88 9.95 - 18 40.3 488.4 268.12 10.54 - 19 40.0 488.4 266.36 11.12 - 20 39.7 488.5 264.61 11.71 - 21 39.5 488.5 262.85 12.30 - 22 39.2 488.5 261.09 12.88 - 23 38.9 488.6 259.33 13.47 - 24 38.7 488.6 257.57 14.06 - 25 38.4 488.6 255.81 14.64 - 26 38.1 488.6 254.05 15.23 - 27 37.8 488.6 252.29 15.82 - 28 37.5 488.6 250.53 16.41 - 29 37.3 488.6 248.77 16.99 - 30 30.8 407.2 247.31 17.48 + 1 45.3 493.8 297.92 0.59 + 2 45.5 496.0 296.14 1.19 + 3 45.3 496.7 294.35 1.79 + 4 45.1 497.2 292.56 2.38 + 5 44.9 497.5 290.77 2.98 + 6 44.7 497.7 288.98 3.58 + 7 44.4 497.9 287.18 4.18 + 8 44.2 498.0 285.39 4.77 + 9 43.9 498.2 283.60 5.37 + 10 43.2 498.3 281.80 5.97 + 11 42.0 498.4 280.01 6.57 + 12 41.7 498.5 278.21 7.17 + 13 41.4 498.5 276.42 7.77 + 14 41.2 498.6 274.62 8.37 + 15 40.9 498.7 272.83 8.97 + 16 40.6 498.7 271.03 9.56 + 17 40.3 498.8 269.24 10.16 + 18 40.1 498.8 267.44 10.76 + 19 39.8 498.9 265.65 11.36 + 20 39.5 498.9 263.85 11.96 + 21 39.2 499.0 262.05 12.56 + 22 39.0 499.0 260.26 13.16 + 23 38.7 499.0 258.46 13.76 + 24 38.4 499.1 256.66 14.36 + 25 38.1 499.1 254.87 14.96 + 26 37.8 499.1 253.07 15.56 + 27 37.6 499.1 251.27 16.16 + 28 37.3 499.1 249.48 16.76 + 29 37.0 499.1 247.68 17.36 + 30 30.6 415.9 246.18 17.86 ******************************** @@ -210,33 +210,71 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -48.48 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.48 -48.48 - 2 9.00 2.67 4.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.67 -45.81 - 3 9.00 2.69 8.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.69 -43.12 - 4 9.00 2.68 12.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.68 -40.44 - 5 9.00 2.66 16.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.66 -37.78 - 6 9.00 2.64 20.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.64 -35.14 - 7 9.00 2.62 24.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.62 -32.52 - 8 10.20 3.13 29.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.13 -29.39 - 9 11.40 3.64 34.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.64 -25.75 - 10 12.60 4.14 39.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.14 -21.60 - 11 13.80 4.57 45.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.57 -17.03 - 12 15.00 4.89 52.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.89 -12.14 - 13 15.00 4.86 58.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.86 -7.28 - 14 15.00 4.82 64.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.82 -2.47 - 15 15.00 4.78 70.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.78 2.31 - 16 15.00 4.74 76.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.74 7.04 - 17 15.00 4.70 83.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.70 11.74 - 18 15.00 4.66 89.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.66 16.40 - 19 15.00 4.62 95.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.62 21.01 - 20 15.00 4.58 101.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.58 25.59 - 21 15.00 4.54 107.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 30.12 - 22 15.00 4.49 113.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.49 34.62 - 23 15.00 4.45 118.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.45 39.07 - 24 15.00 4.41 124.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.41 43.49 - 25 15.00 4.37 130.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.37 47.86 - 26 15.00 4.33 136.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.33 52.19 - 27 15.00 4.29 142.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.29 56.48 - 28 15.00 4.25 147.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.25 60.73 - 29 15.00 4.21 153.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.21 64.93 - 30 15.00 4.16 158.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.16 69.10 + 1 0.00 -48.50 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.50 -48.50 + 2 9.00 2.65 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -45.85 + 3 9.00 2.67 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.67 -43.19 + 4 9.00 2.65 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -40.53 + 5 9.00 2.63 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.63 -37.90 + 6 9.00 2.61 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.61 -35.28 + 7 9.00 2.59 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.59 -32.69 + 8 10.20 3.10 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.10 -29.59 + 9 11.40 3.61 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.61 -25.98 + 10 12.60 4.11 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.11 -21.87 + 11 13.80 4.54 45.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 -17.34 + 12 15.00 4.87 51.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.87 -12.47 + 13 15.00 4.83 57.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.83 -7.64 + 14 15.00 4.79 64.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.79 -2.85 + 15 15.00 4.75 70.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.75 1.89 + 16 15.00 4.71 76.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.71 6.60 + 17 15.00 4.67 82.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.67 11.26 + 18 15.00 4.62 88.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.62 15.89 + 19 15.00 4.58 94.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.58 20.47 + 20 15.00 4.54 100.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 25.01 + 21 15.00 4.50 106.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.50 29.52 + 22 15.00 4.46 112.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.46 33.97 + 23 15.00 4.42 118.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.42 38.39 + 24 15.00 4.38 124.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.38 42.77 + 25 15.00 4.33 129.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.33 47.10 + 26 15.00 4.29 135.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.29 51.39 + 27 15.00 4.25 141.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.25 55.64 + 28 15.00 4.21 146.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.21 59.85 + 29 15.00 4.16 152.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.16 64.01 + 30 15.00 4.12 158.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.12 68.13 + + + *************************************** + * RESERVOIR POWER REQUIRED PROFILES * + *************************************** + YEAR PROD PUMP INJECT PUMP TOTAL PUMP + POWER POWER POWER + (MW) (MW) (MW) + 1 0.0000 0.2120 0.2120 + 2 0.0000 0.2481 0.2481 + 3 0.0000 0.2842 0.2842 + 4 0.0000 0.3202 0.3202 + 5 0.0000 0.3563 0.3563 + 6 0.0000 0.3924 0.3924 + 7 0.0000 0.4285 0.4285 + 8 0.0000 0.4645 0.4645 + 9 0.0000 0.5006 0.5006 + 10 0.0000 0.5367 0.5367 + 11 0.1804 0.5728 0.7531 + 12 0.1803 0.6089 0.7892 + 13 0.1803 0.6449 0.8252 + 14 0.1803 0.6810 0.8613 + 15 0.1803 0.7171 0.8974 + 16 0.1803 0.7532 0.9334 + 17 0.1802 0.7892 0.9695 + 18 0.1802 0.8253 1.0055 + 19 0.1802 0.8614 1.0416 + 20 0.1802 0.8975 1.0777 + 21 0.1802 0.9335 1.1137 + 22 0.1802 0.9696 1.1498 + 23 0.1802 1.0057 1.1859 + 24 0.1802 1.0418 1.2220 + 25 0.1802 1.0779 1.2581 + 26 0.1802 1.1139 1.2942 + 27 0.1802 1.1500 1.3303 + 28 0.1803 1.1861 1.3664 + 29 0.1803 1.2222 1.4025 + 30 0.1804 1.2582 1.4386 diff --git a/tests/examples/example_overpressure2.out b/tests/examples/example_overpressure2.out index fa76a194..f5444b5f 100644 --- a/tests/examples/example_overpressure2.out +++ b/tests/examples/example_overpressure2.out @@ -1,20 +1,19 @@ - ***************** ***CASE REPORT*** ***************** Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.26 - Simulation Date: 2024-05-02 - Simulation Time: 11:44 - Calculation Time: 1.647 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-05-15 + Simulation Time: 11:53 + Calculation Time: 0.601 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.38 MW - Electricity breakeven price: 9.08 cents/kWh + Average Net Electricity Production: 5.34 MW + Electricity breakeven price: 9.16 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec @@ -29,11 +28,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 3.47 MUSD - Project IRR: 6.84 % - Project VIR=PI=PIR: 1.07 - Project MOIC: 0.85 - Project Payback Period: 14.28 yr + Project NPV: 2.89 MUSD + Project IRR: 6.74 % + Project VIR=PI=PIR: 1.06 + Project MOIC: 0.83 + Project Payback Period: 14.38 yr ***ENGINEERING PARAMETERS*** @@ -44,7 +43,7 @@ Simulation Metadata Pump efficiency: 80.0 Injection temperature: 50.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.4 degC + Average production well temperature drop: 2.3 degC Flowrate per production well: 70.0 kg/sec Injection well casing ID: 9.000 in Production well casing ID: 9.000 in @@ -67,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Average reservoir pressure: 43350.40 kPa + Average reservoir pressure: 42482.56 kPa Plant outlet pressure: 381.21 kPa Production wellhead pressure: 450.16 kPa Productivity Index: 5.00 kg/sec/bar @@ -79,15 +78,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 158.8 degC - Average Production Temperature: 158.6 degC - Minimum Production Temperature: 157.2 degC - Initial Production Temperature: 157.2 degC - Average Reservoir Heat Extraction: 61.87 MW + Maximum Production Temperature: 158.9 degC + Average Production Temperature: 158.7 degC + Minimum Production Temperature: 157.3 degC + Initial Production Temperature: 157.3 degC + Average Reservoir Heat Extraction: 63.20 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.4 degC - Average Injection Well Pump Pressure Drop: 4010.8 kPa - Average Production Well Pump Pressure Drop: -12747.1 kPa + Average Production Well Temperature Drop: 2.3 degC + Average Injection Well Pump Pressure Drop: 4204.4 kPa + Average Production Well Pump Pressure Drop: -12590.9 kPa ***CAPITAL COSTS (M$)*** @@ -96,11 +95,11 @@ Simulation Metadata Drilling and completion costs per production well: 5.23 MUSD Drilling and completion costs per injection well: 1.64 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 22.68 MUSD - Field gathering system costs: 2.77 MUSD - Total surface equipment costs: 25.45 MUSD + Surface power plant costs: 22.69 MUSD + Field gathering system costs: 2.80 MUSD + Total surface equipment costs: 25.49 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 48.21 MUSD + Total capital costs: 48.25 MUSD Annualized capital costs: 2.41 MUSD @@ -117,16 +116,16 @@ Simulation Metadata Initial geofluid availability: 0.10 MW/(kg/s) Maximum Total Electricity Generation: 6.11 MW Average Total Electricity Generation: 6.09 MW - Minimum Total Electricity Generation: 5.92 MW - Initial Total Electricity Generation: 5.92 MW - Maximum Net Electricity Generation: 5.80 MW - Average Net Electricity Generation: 5.38 MW - Minimum Net Electricity Generation: 4.88 MW - Initial Net Electricity Generation: 5.74 MW - Average Annual Total Electricity Generation: 47.72 GWh - Average Annual Net Electricity Generation: 42.21 GWh - Initial pumping power/net installed power: 3.03 % - Average Pumping Power: 0.70 MW + Minimum Total Electricity Generation: 5.93 MW + Initial Total Electricity Generation: 5.93 MW + Maximum Net Electricity Generation: 5.77 MW + Average Net Electricity Generation: 5.34 MW + Minimum Net Electricity Generation: 4.82 MW + Initial Net Electricity Generation: 5.71 MW + Average Annual Total Electricity Generation: 47.76 GWh + Average Annual Net Electricity Generation: 41.88 GWh + Initial pumping power/net installed power: 3.71 % + Average Pumping Power: 0.75 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -134,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 157.20 0.1741 5.7423 9.4056 - 2 1.0051 158.01 0.2095 5.8016 9.4317 - 3 1.0066 158.24 0.2448 5.7930 9.3979 - 4 1.0073 158.35 0.2802 5.7715 9.3528 - 5 1.0078 158.43 0.3156 5.7453 9.3037 - 6 1.0082 158.49 0.3510 5.7166 9.2524 - 7 1.0085 158.53 0.3864 5.6866 9.1999 - 8 1.0087 158.57 0.4218 5.6555 9.1466 - 9 1.0089 158.60 0.4572 5.6238 9.0927 - 10 1.0091 158.63 0.4926 5.5915 9.0383 - 11 1.0092 158.65 0.5279 5.5589 8.9837 - 12 1.0094 158.67 0.5633 5.5260 8.9287 - 13 1.0095 158.69 0.5987 5.4928 8.8736 - 14 1.0096 158.71 0.6341 5.4594 8.8183 - 15 1.0097 158.72 0.6695 5.4258 8.7628 - 16 1.0098 158.74 0.7049 5.3921 8.7072 - 17 1.0099 158.75 0.7403 5.3582 8.6515 - 18 1.0099 158.76 0.7757 5.3243 8.5957 - 19 1.0100 158.77 0.8110 5.2902 8.5398 - 20 1.0101 158.78 0.8464 5.2560 8.4839 - 21 1.0101 158.79 0.8818 5.2217 8.4278 - 22 1.0102 158.80 0.9172 5.1873 8.3716 - 23 1.0102 158.81 0.9526 5.1528 8.3154 - 24 1.0103 158.81 0.9880 5.1182 8.2590 - 25 1.0103 158.82 1.0234 5.0834 8.2025 - 26 1.0103 158.82 1.0588 5.0485 8.1459 - 27 1.0103 158.83 1.0941 5.0134 8.0891 - 28 1.0103 158.83 1.1295 4.9782 8.0322 - 29 1.0103 158.83 1.1649 4.9428 7.9750 - 30 1.0103 158.82 1.2003 4.9071 7.9177 + 1 1.0000 157.28 0.2120 5.7133 9.1588 + 2 1.0050 158.07 0.2481 5.7702 9.1821 + 3 1.0065 158.29 0.2842 5.7603 9.1476 + 4 1.0072 158.41 0.3202 5.7379 9.1022 + 5 1.0077 158.48 0.3563 5.7108 9.0529 + 6 1.0080 158.54 0.3924 5.6813 9.0016 + 7 1.0083 158.58 0.4285 5.6504 8.9490 + 8 1.0085 158.62 0.4645 5.6186 8.8957 + 9 1.0087 158.65 0.5006 5.5861 8.8417 + 10 1.0089 158.68 0.5367 5.5531 8.7874 + 11 1.0090 158.70 0.5728 5.5197 8.7328 + 12 1.0092 158.72 0.6089 5.4861 8.6779 + 13 1.0093 158.74 0.6449 5.4521 8.6228 + 14 1.0094 158.75 0.6810 5.4180 8.5675 + 15 1.0095 158.77 0.7171 5.3837 8.5121 + 16 1.0096 158.78 0.7532 5.3493 8.4565 + 17 1.0096 158.79 0.7892 5.3147 8.4009 + 18 1.0097 158.81 0.8253 5.2800 8.3452 + 19 1.0098 158.82 0.8614 5.2452 8.2893 + 20 1.0099 158.83 0.8975 5.2102 8.2334 + 21 1.0099 158.84 0.9335 5.1752 8.1774 + 22 1.0100 158.84 0.9696 5.1400 8.1212 + 23 1.0100 158.85 1.0057 5.1047 8.0650 + 24 1.0100 158.86 1.0418 5.0693 8.0086 + 25 1.0101 158.86 1.0779 5.0337 7.9521 + 26 1.0101 158.86 1.1139 4.9980 7.8954 + 27 1.0101 158.86 1.1500 4.9620 7.8385 + 28 1.0101 158.86 1.1861 4.9259 7.7815 + 29 1.0101 158.86 1.2222 4.8895 7.7242 + 30 1.0100 158.86 1.2582 4.8529 7.6667 ******************************************************************* @@ -172,36 +171,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 45.5 483.4 297.96 0.58 - 2 45.7 485.5 296.21 1.16 - 3 45.6 486.3 294.46 1.75 - 4 45.4 486.7 292.71 2.33 - 5 45.2 487.0 290.96 2.92 - 6 45.0 487.2 289.20 3.50 - 7 44.7 487.4 287.45 4.09 - 8 44.5 487.6 285.69 4.67 - 9 44.2 487.7 283.94 5.26 - 10 44.0 487.8 282.18 5.85 - 11 43.7 487.9 280.42 6.43 - 12 43.4 488.0 278.67 7.02 - 13 43.2 488.1 276.91 7.60 - 14 42.9 488.1 275.15 8.19 - 15 42.6 488.2 273.40 8.78 - 16 42.4 488.3 271.64 9.36 - 17 42.1 488.3 269.88 9.95 - 18 41.8 488.4 268.12 10.54 - 19 41.6 488.4 266.36 11.12 - 20 41.3 488.5 264.61 11.71 - 21 41.0 488.5 262.85 12.30 - 22 40.8 488.5 261.09 12.88 - 23 40.5 488.6 259.33 13.47 - 24 40.2 488.6 257.57 14.06 - 25 39.9 488.6 255.81 14.64 - 26 39.7 488.6 254.05 15.23 - 27 39.4 488.6 252.29 15.82 - 28 39.1 488.6 250.53 16.41 - 29 38.8 488.6 248.77 16.99 - 30 32.1 407.2 247.31 17.48 + 1 45.3 493.8 297.92 0.59 + 2 45.5 496.0 296.14 1.19 + 3 45.3 496.7 294.35 1.79 + 4 45.1 497.2 292.56 2.38 + 5 44.9 497.5 290.77 2.98 + 6 44.7 497.7 288.98 3.58 + 7 44.4 497.9 287.18 4.18 + 8 44.2 498.0 285.39 4.77 + 9 43.9 498.2 283.60 5.37 + 10 43.6 498.3 281.80 5.97 + 11 43.4 498.4 280.01 6.57 + 12 43.1 498.5 278.21 7.17 + 13 42.9 498.5 276.42 7.77 + 14 42.6 498.6 274.62 8.37 + 15 42.3 498.7 272.83 8.97 + 16 42.0 498.7 271.03 9.56 + 17 41.8 498.8 269.24 10.16 + 18 41.5 498.8 267.44 10.76 + 19 41.2 498.9 265.65 11.36 + 20 40.9 498.9 263.85 11.96 + 21 40.7 499.0 262.05 12.56 + 22 40.4 499.0 260.26 13.16 + 23 40.1 499.0 258.46 13.76 + 24 39.8 499.1 256.66 14.36 + 25 39.5 499.1 254.87 14.96 + 26 39.3 499.1 253.07 15.56 + 27 39.0 499.1 251.27 16.16 + 28 38.7 499.1 249.48 16.76 + 29 38.4 499.1 247.68 17.36 + 30 31.8 415.9 246.18 17.86 ******************************** @@ -211,36 +210,36 @@ Year Electricity | Heat | 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 Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -48.21 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.21 -48.21 - 2 9.00 2.68 4.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.68 -45.54 - 3 9.00 2.69 8.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.69 -42.85 - 4 9.00 2.68 12.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.68 -40.17 - 5 9.00 2.66 16.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.66 -37.50 - 6 9.00 2.64 20.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.64 -34.86 - 7 9.00 2.62 24.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.62 -32.24 - 8 10.20 3.14 29.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.14 -29.10 - 9 11.40 3.65 34.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.65 -25.46 - 10 12.60 4.15 39.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.15 -21.31 - 11 13.80 4.64 45.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.64 -16.67 - 12 15.00 5.13 52.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.13 -11.54 - 13 15.00 5.09 58.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.09 -6.45 - 14 15.00 5.05 65.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.05 -1.39 - 15 15.00 5.01 71.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.01 3.62 - 16 15.00 4.97 78.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.97 8.59 - 17 15.00 4.93 84.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.93 13.53 - 18 15.00 4.89 90.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.89 18.42 - 19 15.00 4.85 97.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.85 23.27 - 20 15.00 4.81 103.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.81 28.08 - 21 15.00 4.77 109.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.77 32.86 - 22 15.00 4.73 115.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.73 37.59 - 23 15.00 4.69 121.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.69 42.28 - 24 15.00 4.65 127.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.65 46.93 - 25 15.00 4.61 133.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.61 51.53 - 26 15.00 4.57 139.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.57 56.10 - 27 15.00 4.53 145.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.53 60.63 - 28 15.00 4.48 151.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.48 65.11 - 29 15.00 4.44 157.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.44 69.56 - 30 15.00 4.40 163.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.40 73.96 + 1 0.00 -48.25 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.25 -48.25 + 2 9.00 2.65 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.65 -45.60 + 3 9.00 2.67 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.67 -42.93 + 4 9.00 2.66 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.66 -40.27 + 5 9.00 2.64 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.64 -37.64 + 6 9.00 2.62 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.62 -35.02 + 7 9.00 2.60 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.60 -32.42 + 8 10.20 3.11 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.11 -29.32 + 9 11.40 3.61 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.61 -25.71 + 10 12.60 4.11 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.11 -21.60 + 11 13.80 4.60 45.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.60 -17.00 + 12 15.00 5.08 52.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.08 -11.92 + 13 15.00 5.04 58.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.04 -6.87 + 14 15.00 5.00 64.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.00 -1.87 + 15 15.00 4.96 71.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.96 3.09 + 16 15.00 4.92 77.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.92 8.01 + 17 15.00 4.88 83.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.88 12.90 + 18 15.00 4.84 90.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.84 17.74 + 19 15.00 4.80 96.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.80 22.53 + 20 15.00 4.76 102.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.76 27.29 + 21 15.00 4.72 108.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.72 32.01 + 22 15.00 4.67 114.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.67 36.68 + 23 15.00 4.63 120.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.63 41.32 + 24 15.00 4.59 126.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.59 45.91 + 25 15.00 4.55 132.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.55 50.46 + 26 15.00 4.51 138.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.51 54.97 + 27 15.00 4.46 144.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.46 59.43 + 28 15.00 4.42 150.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.42 63.85 + 29 15.00 4.38 156.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.38 68.23 + 30 15.00 4.34 162.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.34 72.57 *************************************** @@ -249,33 +248,33 @@ ________________________________________________________________________________ YEAR PROD PUMP INJECT PUMP TOTAL PUMP POWER POWER POWER (MW) (MW) (MW) - 1 0.0000 0.1741 0.1741 - 2 0.0000 0.2095 0.2095 - 3 0.0000 0.2448 0.2448 - 4 0.0000 0.2802 0.2802 - 5 0.0000 0.3156 0.3156 - 6 0.0000 0.3510 0.3510 - 7 0.0000 0.3864 0.3864 - 8 0.0000 0.4218 0.4218 - 9 0.0000 0.4572 0.4572 - 10 0.0000 0.4926 0.4926 - 11 0.0000 0.5279 0.5279 - 12 0.0000 0.5633 0.5633 - 13 0.0000 0.5987 0.5987 - 14 0.0000 0.6341 0.6341 - 15 0.0000 0.6695 0.6695 - 16 0.0000 0.7049 0.7049 - 17 0.0000 0.7403 0.7403 - 18 0.0000 0.7757 0.7757 - 19 0.0000 0.8110 0.8110 - 20 0.0000 0.8464 0.8464 - 21 0.0000 0.8818 0.8818 - 22 0.0000 0.9172 0.9172 - 23 0.0000 0.9526 0.9526 - 24 0.0000 0.9880 0.9880 - 25 0.0000 1.0234 1.0234 - 26 0.0000 1.0588 1.0588 - 27 0.0000 1.0941 1.0941 - 28 0.0000 1.1295 1.1295 - 29 0.0000 1.1649 1.1649 - 30 0.0000 1.2003 1.2003 + 1 0.0000 0.2120 0.2120 + 2 0.0000 0.2481 0.2481 + 3 0.0000 0.2842 0.2842 + 4 0.0000 0.3202 0.3202 + 5 0.0000 0.3563 0.3563 + 6 0.0000 0.3924 0.3924 + 7 0.0000 0.4285 0.4285 + 8 0.0000 0.4645 0.4645 + 9 0.0000 0.5006 0.5006 + 10 0.0000 0.5367 0.5367 + 11 0.0000 0.5728 0.5728 + 12 0.0000 0.6089 0.6089 + 13 0.0000 0.6449 0.6449 + 14 0.0000 0.6810 0.6810 + 15 0.0000 0.7171 0.7171 + 16 0.0000 0.7532 0.7532 + 17 0.0000 0.7892 0.7892 + 18 0.0000 0.8253 0.8253 + 19 0.0000 0.8614 0.8614 + 20 0.0000 0.8975 0.8975 + 21 0.0000 0.9335 0.9335 + 22 0.0000 0.9696 0.9696 + 23 0.0000 1.0057 1.0057 + 24 0.0000 1.0418 1.0418 + 25 0.0000 1.0779 1.0779 + 26 0.0000 1.1139 1.1139 + 27 0.0000 1.1500 1.1500 + 28 0.0000 1.1861 1.1861 + 29 0.0000 1.2222 1.2222 + 30 0.0000 1.2582 1.2582 diff --git a/tests/geophires_x_tests/test_cylindrical_reservoir.py b/tests/geophires_x_tests/test_cylindrical_reservoir.py index 94cb70f3..9a999d46 100644 --- a/tests/geophires_x_tests/test_cylindrical_reservoir.py +++ b/tests/geophires_x_tests/test_cylindrical_reservoir.py @@ -119,7 +119,7 @@ def test_calculate_heat_capacity_water(self): reservoir.Calculate(model) expected_heat_capacity = heatcapacitywater( model.wellbores.Tinj.value * 0.5 + (reservoir.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=model.reserv.lithostatic_pressure(), + pressure=model.reserv.hydrostatic_pressure(), ) assert reservoir.cpwater.value == expected_heat_capacity @@ -130,7 +130,7 @@ def test_calculate_density_water(self): reservoir.Calculate(model) expected_density = density_water_kg_per_m3( model.wellbores.Tinj.value * 0.5 + (reservoir.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, - pressure=reservoir.lithostatic_pressure(), + pressure=reservoir.hydrostatic_pressure(), ) assert expected_density == reservoir.rhowater.value diff --git a/tests/regenerate-example-result.ps1 b/tests/regenerate-example-result.ps1 new file mode 100644 index 00000000..8ac41967 --- /dev/null +++ b/tests/regenerate-example-result.ps1 @@ -0,0 +1,33 @@ +# Get the directory of the script +$scriptDir = Split-Path -Path $MyInvocation.MyCommand.Definition -Parent +# Change to the script directory +Set-Location -Path $scriptDir +# Run Python module +python -m geophires_x examples\$($args[0]).txt examples\$($args[0]).out +# Remove JSON file +Remove-Item -Path "examples\$($args[0]).json" +cd .. + + +#for example, this will reset the *.out files for some but not all the output files: +#./tests/regenerate-example-result.ps1 example1 +#./tests/regenerate-example-result.ps1 example10_HP +#./tests/regenerate-example-result.ps1 example11_AC +#./tests/regenerate-example-result.ps1 example12_DH +#./tests/regenerate-example-result.ps1 example13 +#./tests/regenerate-example-result.ps1 example1_addons +#./tests/regenerate-example-result.ps1 example2 +#./tests/regenerate-example-result.ps1 example3 +#./tests/regenerate-example-result.ps1 example4 +#./tests/regenerate-example-result.ps1 example5 +#./tests/regenerate-example-result.ps1 example8 +#./tests/regenerate-example-result.ps1 example9 +#./tests/regenerate-example-result.ps1 example_ITC +#./tests/regenerate-example-result.ps1 example_multiple_gradients +#./tests/regenerate-example-result.ps1 example_overpressure +#./tests/regenerate-example-result.ps1 example_overpressure2 +#./tests/regenerate-example-result.ps1 example_PTC +#./tests/regenerate-example-result.ps1 example_SHR-1 +#./tests/regenerate-example-result.ps1 example_SHR-2 +#./tests/regenerate-example-result.ps1 Fervo_Norbeck_Latimer_2024 +#./tests/regenerate-example-result.ps1 Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery diff --git a/tests/test_geophires_x.py b/tests/test_geophires_x.py index 16cf2354..77dbd65d 100644 --- a/tests/test_geophires_x.py +++ b/tests/test_geophires_x.py @@ -210,8 +210,8 @@ def get_output_file_for_example(example_file: str): if percent_diff is not None: msg = ( f'Results are approximately equal within {percent_diff}%. ' - f'(Run `regenerate-example-result.sh {example_file_path.split(".")[0]}` ' - f'from tests/ if this difference is expected due to calculation updates)' + f'(Run `./tests/regenerate-example-result.sh {example_file_path.split(".")[0]}` ' + f'if this difference is expected due to calculation updates)' ) raise AssertionError(msg) from ae @@ -342,6 +342,6 @@ def get_fcr_lcoe(fcr: float) -> float: .result['SUMMARY OF RESULTS']['Electricity breakeven price']['value'] ) - self.assertEqual(9.65, get_fcr_lcoe(0.05)) - self.assertEqual(3.33, get_fcr_lcoe(0.0001)) - self.assertEqual(104.74, get_fcr_lcoe(0.8)) + self.assertAlmostEqual(9.61, get_fcr_lcoe(0.05), places=1) + self.assertAlmostEqual(3.33, get_fcr_lcoe(0.0001), places=1) + self.assertAlmostEqual(104.34, get_fcr_lcoe(0.8), places=0) diff --git a/tests/test_geophires_x_client.py b/tests/test_geophires_x_client.py index 35f230b5..fbbd02d2 100644 --- a/tests/test_geophires_x_client.py +++ b/tests/test_geophires_x_client.py @@ -234,36 +234,36 @@ def test_extended_economic_profile(self): 'Annual Project Cash Flow (MUSD/yr)', 'Cumm. Project Cash Flow (MUSD)', ], - [1, 0.0, 0.0023, 0.0, 0.0, 1.14, -70.0, -70.0, -101.06, -101.06], - [2, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -68.86, 5.68, -95.38], - [3, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -67.72, 5.72, -89.65], - [4, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -66.59, 5.74, -83.92], - [5, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -65.45, 5.75, -78.17], - [6, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -64.31, 5.75, -72.42], - [7, 0.09, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 5.76, -66.66], - [8, 0.102, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 6.27, -60.39], - [9, 0.114, 0.0033, 0.012, 0.0, 1.14, 1.14, -60.89, 6.78, -53.61], - [10, 0.126, 0.0036, 0.022, 0.0, 1.14, 1.14, -59.75, 7.29, -46.32], - [11, 0.138, 0.0039, 0.032, 0.0, 1.14, 1.14, -58.61, 7.8, -38.52], - [12, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -57.47, 8.31, -30.21], - [13, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -56.33, 8.32, -21.89], - [14, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -55.19, 8.32, -13.57], - [15, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -54.05, 8.32, -5.25], - [16, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -52.91, 8.32, 3.08], - [17, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -51.77, 8.33, 11.4], - [18, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -50.63, 8.33, 19.73], - [19, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -49.49, 8.33, 28.06], - [20, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -48.35, 8.33, 36.39], - [21, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -47.21, 8.33, 44.72], - [22, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -46.07, 8.33, 53.06], - [23, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -44.93, 8.34, 61.39], - [24, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -43.8, 8.34, 69.73], - [25, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -42.66, 8.34, 78.07], - [26, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -41.52, 8.34, 86.41], - [27, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -40.38, 8.34, 94.75], - [28, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -39.24, 8.34, 103.09], - [29, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -38.1, 8.34, 111.43], - [30, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -36.96, 8.34, 119.77], + [1, 0.0, 0.0023, 0.0, 0.0, 1.14, -70.0, -70.0, -101.07, -101.07], + [2, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -68.86, 5.7, -95.37], + [3, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -67.72, 5.74, -89.63], + [4, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -66.59, 5.75, -83.88], + [5, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -65.45, 5.76, -78.12], + [6, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -64.31, 5.77, -72.35], + [7, 0.09, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 5.77, -66.58], + [8, 0.102, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 6.28, -60.29], + [9, 0.114, 0.0033, 0.012, 0.0, 1.14, 1.14, -60.89, 6.8, -53.5], + [10, 0.126, 0.0036, 0.022, 0.0, 1.14, 1.14, -59.75, 7.31, -46.19], + [11, 0.138, 0.0039, 0.032, 0.0, 1.14, 1.14, -58.61, 7.82, -38.36], + [12, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -57.47, 8.34, -30.02], + [13, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -56.33, 8.34, -21.68], + [14, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -55.19, 8.34, -13.34], + [15, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -54.05, 8.35, -4.99], + [16, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -52.91, 8.35, 3.36], + [17, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -51.77, 8.35, 11.71], + [18, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -50.63, 8.35, 20.06], + [19, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -49.49, 8.35, 28.41], + [20, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -48.35, 8.36, 36.77], + [21, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -47.21, 8.36, 45.12], + [22, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -46.07, 8.36, 53.48], + [23, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -44.93, 8.36, 61.84], + [24, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -43.8, 8.36, 70.2], + [25, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -42.66, 8.36, 78.56], + [26, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -41.52, 8.36, 86.92], + [27, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -40.38, 8.36, 95.29], + [28, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -39.24, 8.36, 103.65], + [29, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -38.1, 8.37, 112.02], + [30, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -36.96, 8.37, 120.39], ], eep, )