diff --git a/.bumpversion.cfg b/.bumpversion.cfg index 04423129..ac1b03fa 100644 --- a/.bumpversion.cfg +++ b/.bumpversion.cfg @@ -1,5 +1,5 @@ [bumpversion] -current_version = 3.4.3 +current_version = 3.4.4 commit = True tag = True diff --git a/.cookiecutterrc b/.cookiecutterrc index 803a5889..5743c592 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: 3.4.3 + version: 3.4.4 version_manager: "bump2version" website: "https://github.com/NREL" year_from: "2023" diff --git a/CHANGELOG.rst b/CHANGELOG.rst index b8d0839d..033a74a5 100644 --- a/CHANGELOG.rst +++ b/CHANGELOG.rst @@ -7,35 +7,38 @@ GEOPHIRES-X (2023-2024) 3.4 ^^^ -Monte Carlo moved to dedicated module -`diff `__ +`release `__ | `diff `__ +Monte Carlo moved to dedicated module 3.3 ^^^ +`release `__ | `diff `__ + - Surface plant objectification. Note: some input values of ``End-Use Option`` will need to be updated to ``Plant Type``, see `SUTRAExample1.txt update for example `__ - Introduction of HIP-RA-X -`diff `__ 3.2 ^^^ -Bug fixes +`release `__ | `diff `__ -`diff `__ +Bug fixes 3.1 ^^^ -Internal changes to support unit testing +`release `__ | `diff `__ -`diff `__ +Internal changes to support unit testing 3.0 ^^^ +`release `__ + - New repository: https://github.com/NREL/GEOPHIRES-X (Originally https://github.com/NREL/python-geophires-x, renamed to GEOPHIRES-X 2023-12-15 per https://github.com/NREL/GEOPHIRES-X/issues/48.) - Ported from `malcolm-dsider/GEOPHIRES-X `__ and `softwareengineerprogrammer/python-geophires-x `__ using `ionelmc/cookiecutter-pylibrary `__. - Releases now marked with tags/version metadata generated with ``bumpversion`` diff --git a/README.rst b/README.rst index 77e773a2..5e91b45b 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/NREL/GEOPHIRES-X/v3.4.3.svg +.. |commits-since| image:: https://img.shields.io/github/commits-since/NREL/GEOPHIRES-X/v3.4.4.svg :alt: Commits since latest release - :target: https://github.com/NREL/GEOPHIRES-X/compare/v3.4.3...main + :target: https://github.com/NREL/GEOPHIRES-X/compare/v3.4.4...main .. |docs| image:: https://readthedocs.org/projects/GEOPHIRES-X/badge/?style=flat :target: https://nrel.github.io/GEOPHIRES-X diff --git a/docs/conf.py b/docs/conf.py index 97546ddb..9f857c13 100644 --- a/docs/conf.py +++ b/docs/conf.py @@ -18,7 +18,7 @@ year = '2023' author = 'NREL' copyright = f'{year}, {author}' -version = release = '3.4.3' +version = release = '3.4.4' pygments_style = 'trac' templates_path = ['./templates'] diff --git a/setup.py b/setup.py index bea654e3..2285d3ee 100755 --- a/setup.py +++ b/setup.py @@ -13,7 +13,7 @@ def read(*names, **kwargs): setup( name='geophires-x', - version='3.4.3', + version='3.4.4', license='MIT', description='GEOPHIRES is a free and open-source geothermal techno-economic simulator.', long_description='{}\n{}'.format( diff --git a/src/geophires_x/AGSWellBores.py b/src/geophires_x/AGSWellBores.py index 39eed7b9..3e27673b 100644 --- a/src/geophires_x/AGSWellBores.py +++ b/src/geophires_x/AGSWellBores.py @@ -140,10 +140,10 @@ def interp_outlet_states(self, point): Pout = interpn(self.ivars, self.Pout, points) except BaseException as ex: - tb = sys.exc_info()[2] print(str(ex)) - print("Error: AGS Wellbores: interp_outlet_states failed. Exiting....Line %i" % tb.tb_lineno) - sys.exit() + msg = 'Error: AGSWellBores: interp_outlet_states failed.' + print(msg) + raise RuntimeError(msg) from ex return Tout, Pout def interp_kWe_avg(self, point): @@ -635,10 +635,10 @@ def __init__(self, model: Model): CurrentUnits=PressureUnit.KPASCAL ) - model.logger.info("complete " + str(__class__) + ": " + sys._getframe().f_code.co_name) + model.logger.info(f'complete {__class__!s}: {sys._getframe().f_code.co_name}') def __str__(self): - return "AGSWellBores" + return 'AGSWellBores' def read_parameters(self, model: Model) -> None: """ @@ -734,7 +734,7 @@ def initialize(self, model: Model) -> None: :type model: :class:`~geophires_x.Model.Model` :return: None """ - model.logger.info("Init " + str(__class__) + ": " + sys._getframe().f_code.co_name) + model.logger.info(f'Init {__class__!s}: {sys._getframe().f_code.co_name}') if self.Fluid.value == WorkingFluid.WATER: if self.Configuration.value == Configuration.ULOOP: diff --git a/src/geophires_x/Economics.py b/src/geophires_x/Economics.py index 6d09f936..1d2f6e6c 100644 --- a/src/geophires_x/Economics.py +++ b/src/geophires_x/Economics.py @@ -1756,7 +1756,7 @@ def Calculate(self, model: Model) -> None: :type model: :class:`~geophires_x.Model.Model` :return: Nothing, but it does make calculations and set values in the model """ - model.logger.info("Init " + str(__class__) + ": " + sys._getframe().f_code.co_name) + model.logger.info(f'Init {__class__!s}: {sys._getframe().f_code.co_name}') # capital costs # well costs (using GeoVision drilling correlations). These are calculated whether totalcapcostvalid = 1 @@ -1766,40 +1766,44 @@ def Calculate(self, model: Model) -> None: self.Cwell.value = self.C1well * (model.wellbores.nprod.value + model.wellbores.ninj.value) else: # if depth is > 7000 m, we don't have a correlation for it, so we must use the SIMPLE logic - checkdepth = model.reserv.depth.value - if model.reserv.depth.CurrentUnits != LengthUnit.METERS: - checkdepth = checkdepth * 1000.0 + checkdepth = model.reserv.depth.quantity().to('m').magnitude if ( checkdepth > 7000.0 or checkdepth < 500) and not self.wellcorrelation.value == WellDrillingCostCorrelation.SIMPLE: - print("Warning: simple user-specified cost per meter used for drilling depth < 500 or > 7000 m") - model.logger.warning( - "Warning: simple user-specified cost per meter used for drilling depth < 500 or > 7000 m") + msg = f'Simple user-specified cost per meter used for drilling depth <500 or >7000 m ({checkdepth}m)' + print(f'Warning: {msg}') + model.logger.warning(msg) self.wellcorrelation.value = WellDrillingCostCorrelation.SIMPLE - if self.wellcorrelation.value == WellDrillingCostCorrelation.SIMPLE: # use SIMPLE approach + + if self.wellcorrelation.value == WellDrillingCostCorrelation.SIMPLE: + # use SIMPLE approach if hasattr(model.wellbores, 'Configuration'): if model.wellbores.Configuration.value == Configuration.ULOOP: - if hasattr(model.reserv, - 'InputDepth'): # must be using simple cylindrical model, which has an Input and Output Depth + if hasattr(model.reserv, 'InputDepth'): + # must be using simple cylindrical model, which has an Input and Output Depth self.C1well = ((self.Vertical_drilling_cost_per_m.value * - (model.reserv.InputDepth.value * 1000.0)) + + (model.reserv.InputDepth.quantity().to('m').magnitude)) + (self.Vertical_drilling_cost_per_m.value * ( - model.reserv.OutputDepth.value * 1000.0)) + + model.reserv.OutputDepth.quantity().to('m').magnitude)) + ( self.Nonvertical_drilling_cost_per_m.value * model.wellbores.Nonvertical_length.value)) * 1E-6 else: if hasattr(model.wellbores, 'Nonvertical_length'): self.C1well = ((2 * self.Vertical_drilling_cost_per_m.value * - (model.reserv.depth.value * 1000.0)) + + (model.reserv.depth.quantity().to('m').magnitude)) + ( self.Nonvertical_drilling_cost_per_m.value * model.wellbores.Nonvertical_length.value)) * 1E-6 else: self.C1well = (2 * self.Vertical_drilling_cost_per_m.value * ( - model.reserv.depth.value * 1000.0)) * 1E-6 - else: # Coaxial - self.C1well = ((self.Vertical_drilling_cost_per_m.value * (model.reserv.depth.value * 1000.0)) + + model.reserv.depth.value.quantity().to('m').magnitude)) * 1E-6 + else: + # Coaxial + self.C1well = ((self.Vertical_drilling_cost_per_m.value * (model.reserv.depth.quantity().to('m').magnitude)) + ( self.Nonvertical_drilling_cost_per_m.value * model.wellbores.Nonvertical_length.value)) * 1E-6 + else: + self.C1well = self.Vertical_drilling_cost_per_m.value * model.reserv.depth.quantity().to( + 'm').magnitude * 1E-6 elif self.wellcorrelation.value == WellDrillingCostCorrelation.VERTICAL_SMALL: self.C1well = ( 0.3021 * checkdepth ** 2 + 584.9112 * checkdepth + 751368.) * 1E-6 # well drilling and completion cost in M$/well @@ -2279,7 +2283,7 @@ def Calculate(self, model: Model) -> None: # Calculate LCOE/LCOH self.LCOE.value, self.LCOH.value, self.LCOC.value = CalculateLCOELCOH(self, model) - model.logger.info("complete " + str(__class__) + ": " + sys._getframe().f_code.co_name) + model.logger.info(f'complete {__class__!s}: {sys._getframe().f_code.co_name}') def __str__(self): return "Economics" diff --git a/src/geophires_x/Model.py b/src/geophires_x/Model.py index e2734e4d..479ba652 100644 --- a/src/geophires_x/Model.py +++ b/src/geophires_x/Model.py @@ -104,7 +104,7 @@ def __init__(self, enable_geophires_logging_config=True, input_file=None): self.reserv: Reservoir = SUTRAReservoir(self) # SUTRA output is created # initialize the default objects - self.wellbores = WellBores(self) + self.wellbores: WellBores = WellBores(self) self.surfaceplant = SurfacePlant(self) self.economics = Economics(self) @@ -117,7 +117,7 @@ def __init__(self, enable_geophires_logging_config=True, input_file=None): if 'Reservoir Model' in self.InputParameters: if self.InputParameters['Reservoir Model'].sValue == '7': # if we use SUTRA output for simulating reservoir thermal energy storage, we use a special wellbore object that can handle SUTRA data - self.wellbores = SUTRAWellBores(self) + self.wellbores: WellBores = SUTRAWellBores(self) self.surfaceplant = SurfacePlantSUTRA(self) self.economics = SUTRAEconomics(self) self.outputs = SUTRAOutputs(self, output_file=output_file) @@ -130,7 +130,7 @@ def __init__(self, enable_geophires_logging_config=True, input_file=None): # that means importing them, initializing them, then reading their parameters # use the simple cylindrical reservoir for all AGS systems. self.reserv: Reservoir = CylindricalReservoir(self) - self.wellbores = AGSWellBores(self) + self.wellbores: WellBores = AGSWellBores(self) self.surfaceplant = SurfacePlantAGS(self) self.economics = AGSEconomics(self) self.outputs = AGSOutputs(self, output_file=output_file) diff --git a/src/geophires_x/Outputs.py b/src/geophires_x/Outputs.py index 17fa17b6..911f7ae1 100644 --- a/src/geophires_x/Outputs.py +++ b/src/geophires_x/Outputs.py @@ -371,7 +371,11 @@ def PrintOutputs(self, model: Model): f.write(f" Initial Net Electricity Generation: {model.surfaceplant.NetElectricityProduced.value[0]:10.2f} " + model.surfaceplant.NetElectricityProduced.PreferredUnits.value + NL) f.write(f" Average Annual Total Electricity Generation: {np.average(model.surfaceplant.TotalkWhProduced.value/1E6):10.2f} GWh" + NL) f.write(f" Average Annual Net Electricity Generation: {np.average(model.surfaceplant.NetkWhProduced.value/1E6):10.2f} GWh" + NL) - if model.wellbores.PumpingPower.value[0] > 0.0: f.write(f" Initial pumping power/net installed power: {(model.wellbores.PumpingPower.value[0]/model.wellbores.PumpingPower.value[0]*100):10.2f} %" + NL) + + if model.wellbores.PumpingPower.value[0] > 0.0: + ipp_nip = model.wellbores.PumpingPower.value[0] / model.surfaceplant.NetElectricityProduced.value[0] + f.write(f' Initial pumping power/net installed power: {(ipp_nip*100):10.2f} %\n') + if model.surfaceplant.enduse_option.value in [EndUseOptions.HEAT, PlantType.ABSORPTION_CHILLER, PlantType.HEAT_PUMP, EndUseOptions.COGENERATION_TOPPING_EXTRA_HEAT, EndUseOptions.COGENERATION_TOPPING_EXTRA_ELECTRICITY, EndUseOptions.COGENERATION_BOTTOMING_EXTRA_ELECTRICITY, EndUseOptions.COGENERATION_BOTTOMING_EXTRA_HEAT, EndUseOptions.COGENERATION_PARALLEL_EXTRA_HEAT, EndUseOptions.COGENERATION_PARALLEL_EXTRA_ELECTRICITY]: # geothermal heating component: f.write(f" Maximum Net Heat Production: {np.max(model.surfaceplant.HeatProduced.value):10.2f} " + model.surfaceplant.HeatProduced.PreferredUnits.value + NL) f.write(f" Average Net Heat Production: {np.average(model.surfaceplant.HeatProduced.value):10.2f} " + model.surfaceplant.HeatProduced.PreferredUnits.value + NL) diff --git a/src/geophires_x/Parameter.py b/src/geophires_x/Parameter.py index 3d4d1986..9afe1fb6 100644 --- a/src/geophires_x/Parameter.py +++ b/src/geophires_x/Parameter.py @@ -212,7 +212,11 @@ class listParameter(Parameter): which means that any value is valid by default """ - value: List[float] = field(default_factory=list) # FIXME set from DefaultValue + def __post_init__(self): + if self.value is None: + self.value:str = self.DefaultValue + + value: List[float] = None DefaultValue: List[float] = field(default_factory=list) Min: float = -1.8e308 Max: float = 1.8e308 diff --git a/src/geophires_x/WellBores.py b/src/geophires_x/WellBores.py index 80a167d5..b3c436a9 100644 --- a/src/geophires_x/WellBores.py +++ b/src/geophires_x/WellBores.py @@ -364,7 +364,7 @@ def ProdPressureDropAndPumpingPowerUsingIndexes( # Minimum production pump inlet pressure and minimum wellhead pressure Pminimum_kPa = vapor_pressure_water_kPa( Trock_degC, - # TODO pass pressure https://github.com/NREL/GEOPHIRES-X/issues/118 + pressure=quantity(Phydrostaticcalc_kPa, 'kPa'), ) + Pexcess_kPa if usebuiltinppwellheadcorrelation: @@ -496,7 +496,7 @@ def InjPressureDropAndPumpingPowerUsingIndexes( # Minimum production pump inlet pressure and minimum wellhead pressure Pminimum_kPa = vapor_pressure_water_kPa( Trock_degC, - # TODO pass pressure https://github.com/NREL/GEOPHIRES-X/issues/118 + pressure=quantity(Phydrostaticcalc_kPa, 'kPa'), ) + Pexcess_kPa if usebuiltinppwellheadcorrelation: @@ -1029,7 +1029,8 @@ def Calculate(self, model: Model) -> None: model, self.Tinj.value, self.prodwellflowrate.value, self.injwelldiam.value, self.impedancemodelused.value, model.reserv.depth.value, self.nprod.value, self.ninj.value, model.reserv.waterloss.value) - if self.impedancemodelused.value: # assumed everything stays liquid throughout, based on TARB in Geophires v1.2 + if self.impedancemodelused.value: + # assumed everything stays liquid throughout, based on TARB in Geophires v1.2 self.DPOverall.value, self.PumpingPower.value, self.DPProdWell.value, self.DPReserv.value, self.DPBouyancy.value = \ ProdPressureDropsAndPumpingPowerUsingImpedenceModel(f3, vprod, self.rhowaterinj, self.rhowaterprod, model.reserv.rhowater.value, @@ -1046,7 +1047,8 @@ def Calculate(self, model: Model) -> None: model.surfaceplant.pump_efficiency.value, self.DPOverall.value) - else: # PI and II are used + else: + # PI and II are used self.PumpingPower.value, self.PumpingPowerProd.value, self.DPProdWell.value, self.Pprodwellhead.value = \ ProdPressureDropAndPumpingPowerUsingIndexes(model, self.productionwellpumping.value, diff --git a/src/geophires_x/__init__.py b/src/geophires_x/__init__.py index c2d1211f..6f9c2538 100644 --- a/src/geophires_x/__init__.py +++ b/src/geophires_x/__init__.py @@ -1 +1 @@ -__version__ = '3.4.3' +__version__ = '3.4.4' diff --git a/src/geophires_x_client/geophires_x_result.py b/src/geophires_x_client/geophires_x_result.py index dc575fc6..0b7bec6e 100644 --- a/src/geophires_x_client/geophires_x_result.py +++ b/src/geophires_x_client/geophires_x_result.py @@ -258,6 +258,7 @@ class GeophiresXResult: 'Minimum Peaking Boiler Heat Production', # AGS/CLGS 'Surface Plant Cost', + 'Initial pumping power/net installed power', # SUTRA 'Average RTES Heating Production', 'Average Auxiliary Heating Production', diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index 0ff96354..7f1c3895 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -1,7 +1,7 @@ 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,,1.21,MW +SUMMARY OF RESULTS,Electricity breakeven price,,8.72,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 @@ -10,32 +10,32 @@ 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,,49.23,MUSD -ECONOMIC PARAMETERS,Project IRR,,0.17,% -ECONOMIC PARAMETERS,Project VIR=PI=PIR,,2.58, -ECONOMIC PARAMETERS,Project MOIC,,24.84, +ECONOMIC PARAMETERS,Project NPV,,-6.29,MUSD +ECONOMIC PARAMETERS,Project IRR,,0.04,% +ECONOMIC PARAMETERS,Project VIR=PI=PIR,,0.81, +ECONOMIC PARAMETERS,Project MOIC,,3.47, ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0, -EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.75,cents/kWh +EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,8.72,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 OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD -EXTENDED ECONOMICS,Project NPV (including AddOns),,-5.46,MUSD -EXTENDED ECONOMICS,Project IRR (including AddOns),,0.06,% -EXTENDED ECONOMICS,Project VIR=PI=PIR (including AddOns),,0.95, -EXTENDED ECONOMICS,Project MOIC (including AddOns),,1.0, -EXTENDED ECONOMICS,Project Payback Period (including AddOns),,15.63,yr +EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,102.63,MUSD +EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.9,MUSD +EXTENDED ECONOMICS,Project NPV (including AddOns),,-60.98,MUSD +EXTENDED ECONOMICS,Project IRR (including AddOns),,-0.0,% +EXTENDED ECONOMICS,Project VIR=PI=PIR (including AddOns),,0.41, +EXTENDED ECONOMICS,Project MOIC (including AddOns),,-0.05, +EXTENDED ECONOMICS,Project Payback Period (including AddOns),,0.0,yr EXTENDED ECONOMICS,Total Add-on CAPEX,,70.0,MUSD EXTENDED ECONOMICS,Total Add-on OPEX,,1.7,MUSD/yr EXTENDED ECONOMICS,Total Add-on Net Elec,,25900.0,kW/yr EXTENDED ECONOMICS,Total Add-on Net Heat,,0.0,kW/yr EXTENDED ECONOMICS,Total Add-on Profit,,2.84,MUSD/yr EXTENDED ECONOMICS,AddOns Payback Period,,0.0,yr -CCUS ECONOMICS,Total Avoided Carbon Production,,1036537184.08,pound -CCUS ECONOMICS,Project NPV (including carbon credit),,74.96,MUSD -CCUS ECONOMICS,Project IRR (including carbon credit),,0.2,% -CCUS ECONOMICS,Project VIR=IR=PIR (including carbon credit),,3.41, -CCUS ECONOMICS,Project MOIC (including carbon credit),,36.3, -CCUS ECONOMICS,Project Payback Period (including carbon credit),,7.07,yr +CCUS ECONOMICS,Total Avoided Carbon Production,,234780313.03,pound +CCUS ECONOMICS,Project NPV (including carbon credit),,-0.41,MUSD +CCUS ECONOMICS,Project IRR (including carbon credit),,0.06,% +CCUS ECONOMICS,Project VIR=IR=PIR (including carbon credit),,0.99, +CCUS ECONOMICS,Project MOIC (including carbon credit),,5.47, +CCUS ECONOMICS,Project Payback Period (including carbon credit),,15.53,yr ENGINEERING PARAMETERS,Number of Production Wells,,2,count ENGINEERING PARAMETERS,Number of Injection Wells,,2,count ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3.0,kilometer @@ -58,8 +58,8 @@ RESERVOIR PARAMETERS,Well seperation: 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,Plant outlet pressure,,1067.94,kPa -RESERVOIR PARAMETERS,Production wellhead pressure,,1136.89,kPa +RESERVOIR PARAMETERS,Plant outlet pressure,,29705.96,kPa +RESERVOIR PARAMETERS,Production wellhead pressure,,29774.91,kPa RESERVOIR PARAMETERS,Productivity Index,,5.0,kg/sec/bar RESERVOIR PARAMETERS,Injectivity Index,,5.0,kg/sec/bar RESERVOIR PARAMETERS,Reservoir density,,2700.0,kg/m**3 @@ -72,33 +72,34 @@ RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.2,degC RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,52.38,MW RESERVOIR SIMULATION RESULTS,Production Wellbore Heat Transmission Model,,Ramey Model, RESERVOIR SIMULATION RESULTS,Average Production Well Temperature Drop,,3.0,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,,-28418.9,kPa +RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,29886.2,kPa +RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,1.21,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$),Total surface equipment costs,,23.1,MUSD +CAPITAL COSTS (M$),Field gathering system costs,,3.89,MUSD +CAPITAL COSTS (M$),Total surface equipment costs,,24.67,MUSD CAPITAL COSTS (M$),Exploration costs,,5.33,MUSD -CAPITAL COSTS (M$),Total capital costs,,31.06,MUSD -OPERATING AND MAINTENANCE COSTS (M$/yr),Wellfield maintenance costs,,0.44,MUSD/yr +CAPITAL COSTS (M$),Total capital costs,,32.63,MUSD +OPERATING AND MAINTENANCE COSTS (M$/yr),Wellfield maintenance costs,,0.45,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$/yr),Total operating and maintenance costs,,-0.82,MUSD/yr +OPERATING AND MAINTENANCE COSTS (M$/yr),Total operating and maintenance costs,,-0.8,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,Maximum Net Electricity Generation,,1.24,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,1.21,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,1.04,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,1.04,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,Average Annual Net Electricity Generation,,9.54,GWh +SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,4.37,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,418.82,% POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0, POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0058, POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0074, @@ -159,126 +160,126 @@ 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 +POWER GENERATION PROFILE,PUMP POWER,1,4.3695,MW +POWER GENERATION PROFILE,PUMP POWER,2,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,3,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,4,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,5,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,6,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,7,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,8,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,9,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,10,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,11,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,12,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,13,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,14,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,15,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,16,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,17,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,18,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,19,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,20,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,21,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,22,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,23,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,24,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,25,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,26,4.3696,MW +POWER GENERATION PROFILE,PUMP POWER,27,4.3697,MW +POWER GENERATION PROFILE,PUMP POWER,28,4.3697,MW +POWER GENERATION PROFILE,PUMP POWER,29,4.3697,MW +POWER GENERATION PROFILE,PUMP POWER,30,4.3697,MW +POWER GENERATION PROFILE,NET POWER,1,1.0433,MW +POWER GENERATION PROFILE,NET POWER,2,1.1369,MW +POWER GENERATION PROFILE,NET POWER,3,1.1639,MW +POWER GENERATION PROFILE,NET POWER,4,1.178,MW +POWER GENERATION PROFILE,NET POWER,5,1.1874,MW +POWER GENERATION PROFILE,NET POWER,6,1.1943,MW +POWER GENERATION PROFILE,NET POWER,7,1.1997,MW +POWER GENERATION PROFILE,NET POWER,8,1.2042,MW +POWER GENERATION PROFILE,NET POWER,9,1.2079,MW +POWER GENERATION PROFILE,NET POWER,10,1.2112,MW +POWER GENERATION PROFILE,NET POWER,11,1.214,MW +POWER GENERATION PROFILE,NET POWER,12,1.2165,MW +POWER GENERATION PROFILE,NET POWER,13,1.2188,MW +POWER GENERATION PROFILE,NET POWER,14,1.2209,MW +POWER GENERATION PROFILE,NET POWER,15,1.2228,MW +POWER GENERATION PROFILE,NET POWER,16,1.2245,MW +POWER GENERATION PROFILE,NET POWER,17,1.2261,MW +POWER GENERATION PROFILE,NET POWER,18,1.2276,MW +POWER GENERATION PROFILE,NET POWER,19,1.229,MW +POWER GENERATION PROFILE,NET POWER,20,1.2303,MW +POWER GENERATION PROFILE,NET POWER,21,1.2315,MW +POWER GENERATION PROFILE,NET POWER,22,1.2326,MW +POWER GENERATION PROFILE,NET POWER,23,1.2337,MW +POWER GENERATION PROFILE,NET POWER,24,1.2348,MW +POWER GENERATION PROFILE,NET POWER,25,1.2357,MW +POWER GENERATION PROFILE,NET POWER,26,1.2367,MW +POWER GENERATION PROFILE,NET POWER,27,1.2376,MW +POWER GENERATION PROFILE,NET POWER,28,1.2384,MW +POWER GENERATION PROFILE,NET POWER,29,1.2392,MW +POWER GENERATION PROFILE,NET POWER,30,1.24,MW +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,1,2.0217,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,2,2.1851,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,3,2.2318,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,4,2.2561,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,5,2.2722,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,6,2.284,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,7,2.2933,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,8,2.301,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,9,2.3074,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,10,2.3129,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,11,2.3178,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,12,2.3221,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,13,2.326,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,14,2.3295,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,15,2.3327,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,16,2.3357,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,17,2.3384,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,18,2.3409,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,19,2.3433,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,20,2.3455,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,21,2.3476,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,22,2.3496,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,23,2.3514,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,24,2.3532,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,25,2.3549,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,26,2.3565,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,27,2.358,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,28,2.3594,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,2.3608,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,2.3621,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,8.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,9.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,9.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,9.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,9.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,9.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,7,9.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,8,9.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,9,9.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,10,9.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,11,9.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,12,9.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,13,9.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,14,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,15,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,16,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,17,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,18,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,19,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,20,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,21,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,22,9.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,23,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,24,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,25,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,26,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,9.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,8.2,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 @@ -579,97 +580,97 @@ 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,-83.91,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,-102.63,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,2,2.72,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,3,2.76,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,4,2.77,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,5,2.78,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,6,2.79,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,7,2.79,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,8,2.91,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,9,3.03,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,10,3.15,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,11,3.26,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,12,3.38,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,13,3.39,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,14,3.39,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,15,3.39,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,16,3.39,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,17,3.39,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,18,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,19,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,20,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,21,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,22,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,23,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,24,3.4,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,25,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,26,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,27,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,28,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,29,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,30,3.41,MUSD/yr +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,1,-102.63,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,2,-99.91,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,3,-97.15,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,4,-94.38,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,5,-91.6,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,6,-88.81,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,7,-86.02,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,8,-83.11,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,9,-80.08,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,10,-76.94,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,11,-73.68,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,12,-70.29,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,13,-66.91,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,14,-63.52,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,15,-60.13,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,16,-56.74,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,17,-53.34,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,18,-49.95,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,19,-46.55,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,20,-43.15,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,21,-39.75,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,22,-36.35,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,23,-32.95,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,24,-29.54,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,25,-26.14,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,26,-22.73,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,-19.32,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,-15.91,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,-12.5,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,-9.09,MUSD CCUS PROFILE,Carbon Avoided,1,,pound -CCUS PROFILE,Carbon Avoided,2,33969152.766,pound -CCUS PROFILE,Carbon Avoided,3,34341162.882,pound -CCUS PROFILE,Carbon Avoided,4,34467117.964,pound -CCUS PROFILE,Carbon Avoided,5,34541720.779,pound -CCUS PROFILE,Carbon Avoided,6,34594018.221,pound -CCUS PROFILE,Carbon Avoided,7,34633917.159,pound -CCUS PROFILE,Carbon Avoided,8,34665970.699,pound -CCUS PROFILE,Carbon Avoided,9,34692638.021,pound -CCUS PROFILE,Carbon Avoided,10,34715392.651,pound -CCUS PROFILE,Carbon Avoided,11,34735184.429,pound -CCUS PROFILE,Carbon Avoided,12,34752659.886,pound -CCUS PROFILE,Carbon Avoided,13,34768278.088,pound -CCUS PROFILE,Carbon Avoided,14,34782376.191,pound -CCUS PROFILE,Carbon Avoided,15,34795208.759,pound -CCUS PROFILE,Carbon Avoided,16,34806972.481,pound -CCUS PROFILE,Carbon Avoided,17,34817822.318,pound -CCUS PROFILE,Carbon Avoided,18,34827882.405,pound -CCUS PROFILE,Carbon Avoided,19,34837253.604,pound -CCUS PROFILE,Carbon Avoided,20,34846018.858,pound -CCUS PROFILE,Carbon Avoided,21,34854247.043,pound -CCUS PROFILE,Carbon Avoided,22,34861995.782,pound -CCUS PROFILE,Carbon Avoided,23,34869313.518,pound -CCUS PROFILE,Carbon Avoided,24,34876241.046,pound -CCUS PROFILE,Carbon Avoided,25,34882812.647,pound -CCUS PROFILE,Carbon Avoided,26,34889056.938,pound -CCUS PROFILE,Carbon Avoided,27,34894997.5,pound -CCUS PROFILE,Carbon Avoided,28,34900653.351,pound -CCUS PROFILE,Carbon Avoided,29,34906039.293,pound -CCUS PROFILE,Carbon Avoided,30,34911166.179,pound -CCUS PROFILE,Carbon Avoided,31,29099912.619,pound +CCUS PROFILE,Carbon Avoided,2,7101870.358,pound +CCUS PROFILE,Carbon Avoided,3,7470391.043,pound +CCUS PROFILE,Carbon Avoided,4,7595168.229,pound +CCUS PROFILE,Carbon Avoided,5,7669074.1,pound +CCUS PROFILE,Carbon Avoided,6,7720883.286,pound +CCUS PROFILE,Carbon Avoided,7,7760409.892,pound +CCUS PROFILE,Carbon Avoided,8,7792164.418,pound +CCUS PROFILE,Carbon Avoided,9,7818583.043,pound +CCUS PROFILE,Carbon Avoided,10,7841125.517,pound +CCUS PROFILE,Carbon Avoided,11,7860732.801,pound +CCUS PROFILE,Carbon Avoided,12,7878045.387,pound +CCUS PROFILE,Carbon Avoided,13,7893518.049,pound +CCUS PROFILE,Carbon Avoided,14,7907484.797,pound +CCUS PROFILE,Carbon Avoided,15,7920197.818,pound +CCUS PROFILE,Carbon Avoided,16,7931851.962,pound +CCUS PROFILE,Carbon Avoided,17,7942600.746,pound +CCUS PROFILE,Carbon Avoided,18,7952567.147,pound +CCUS PROFILE,Carbon Avoided,19,7961851.088,pound +CCUS PROFILE,Carbon Avoided,20,7970534.743,pound +CCUS PROFILE,Carbon Avoided,21,7978686.355,pound +CCUS PROFILE,Carbon Avoided,22,7986363.027,pound +CCUS PROFILE,Carbon Avoided,23,7993612.777,pound +CCUS PROFILE,Carbon Avoided,24,8000476.061,pound +CCUS PROFILE,Carbon Avoided,25,8006986.902,pound +CCUS PROFILE,Carbon Avoided,26,8013173.735,pound +CCUS PROFILE,Carbon Avoided,27,8019060.033,pound +CCUS PROFILE,Carbon Avoided,28,8024664.782,pound +CCUS PROFILE,Carbon Avoided,29,8030002.83,pound +CCUS PROFILE,Carbon Avoided,30,8035085.158,pound +CCUS PROFILE,Carbon Avoided,31,6703146.945,pound CCUS PROFILE,CCUS Price,1,,USD/lb CCUS PROFILE,CCUS Price,2,0.015,USD/lb CCUS PROFILE,CCUS Price,3,0.015,USD/lb @@ -702,157 +703,157 @@ CCUS PROFILE,CCUS Price,29,0.1,USD/lb CCUS PROFILE,CCUS Price,30,0.1,USD/lb CCUS PROFILE,CCUS Price,31,0.1,USD/lb CCUS PROFILE,CCUS Revenue,1,,MUSD/yr -CCUS PROFILE,CCUS Revenue,2,0.51,MUSD/yr -CCUS PROFILE,CCUS Revenue,3,0.52,MUSD/yr -CCUS PROFILE,CCUS Revenue,4,0.52,MUSD/yr -CCUS PROFILE,CCUS Revenue,5,0.52,MUSD/yr -CCUS PROFILE,CCUS Revenue,6,0.52,MUSD/yr -CCUS PROFILE,CCUS Revenue,7,0.52,MUSD/yr -CCUS PROFILE,CCUS Revenue,8,0.87,MUSD/yr -CCUS PROFILE,CCUS Revenue,9,1.21,MUSD/yr -CCUS PROFILE,CCUS Revenue,10,1.56,MUSD/yr -CCUS PROFILE,CCUS Revenue,11,1.91,MUSD/yr -CCUS PROFILE,CCUS Revenue,12,2.26,MUSD/yr -CCUS PROFILE,CCUS Revenue,13,2.61,MUSD/yr -CCUS PROFILE,CCUS Revenue,14,2.96,MUSD/yr -CCUS PROFILE,CCUS Revenue,15,3.31,MUSD/yr -CCUS PROFILE,CCUS Revenue,16,3.48,MUSD/yr -CCUS PROFILE,CCUS Revenue,17,3.48,MUSD/yr -CCUS PROFILE,CCUS Revenue,18,3.48,MUSD/yr -CCUS PROFILE,CCUS Revenue,19,3.48,MUSD/yr -CCUS PROFILE,CCUS Revenue,20,3.48,MUSD/yr -CCUS PROFILE,CCUS Revenue,21,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,22,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,23,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,24,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,25,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,26,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,27,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,28,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,29,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,30,3.49,MUSD/yr -CCUS PROFILE,CCUS Revenue,31,2.91,MUSD/yr +CCUS PROFILE,CCUS Revenue,2,0.11,MUSD/yr +CCUS PROFILE,CCUS Revenue,3,0.11,MUSD/yr +CCUS PROFILE,CCUS Revenue,4,0.11,MUSD/yr +CCUS PROFILE,CCUS Revenue,5,0.12,MUSD/yr +CCUS PROFILE,CCUS Revenue,6,0.12,MUSD/yr +CCUS PROFILE,CCUS Revenue,7,0.12,MUSD/yr +CCUS PROFILE,CCUS Revenue,8,0.19,MUSD/yr +CCUS PROFILE,CCUS Revenue,9,0.27,MUSD/yr +CCUS PROFILE,CCUS Revenue,10,0.35,MUSD/yr +CCUS PROFILE,CCUS Revenue,11,0.43,MUSD/yr +CCUS PROFILE,CCUS Revenue,12,0.51,MUSD/yr +CCUS PROFILE,CCUS Revenue,13,0.59,MUSD/yr +CCUS PROFILE,CCUS Revenue,14,0.67,MUSD/yr +CCUS PROFILE,CCUS Revenue,15,0.75,MUSD/yr +CCUS PROFILE,CCUS Revenue,16,0.79,MUSD/yr +CCUS PROFILE,CCUS Revenue,17,0.79,MUSD/yr +CCUS PROFILE,CCUS Revenue,18,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,19,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,20,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,21,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,22,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,23,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,24,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,25,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,26,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,27,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,28,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,29,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,30,0.8,MUSD/yr +CCUS PROFILE,CCUS Revenue,31,0.67,MUSD/yr CCUS PROFILE,CCUS Annual Cash Flow,1,,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,2,0.51,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,3,0.52,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,4,0.52,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,5,0.52,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,6,0.52,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,7,0.52,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,8,0.87,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,9,1.21,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,10,1.56,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,11,1.91,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,12,2.26,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,13,2.61,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,14,2.96,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,15,3.31,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,16,3.48,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,17,3.48,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,18,3.48,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,19,3.48,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,20,3.48,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,21,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,22,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,23,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,24,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,25,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,26,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,27,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,28,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,29,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,30,3.49,MUSD/yr -CCUS PROFILE,CCUS Annual Cash Flow,31,2.91,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,2,0.11,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,3,0.11,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,4,0.11,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,5,0.12,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,6,0.12,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,7,0.12,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,8,0.19,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,9,0.27,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,10,0.35,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,11,0.43,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,12,0.51,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,13,0.59,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,14,0.67,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,15,0.75,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,16,0.79,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,17,0.79,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,18,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,19,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,20,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,21,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,22,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,23,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,24,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,25,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,26,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,27,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,28,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,29,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,30,0.8,MUSD/yr +CCUS PROFILE,CCUS Annual Cash Flow,31,0.67,MUSD/yr CCUS PROFILE,CCUS Cumm. Cash Flow,1,,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,2,0.51,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,3,1.02,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,4,1.54,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,5,2.06,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,6,2.58,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,7,3.1,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,8,3.96,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,9,5.18,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,10,6.74,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,11,8.65,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,12,10.91,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,13,13.52,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,14,16.47,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,15,19.78,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,16,23.26,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,17,26.74,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,18,30.23,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,19,33.71,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,20,37.19,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,21,40.68,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,22,44.17,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,23,47.65,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,24,51.14,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,25,54.63,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,26,58.12,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,27,61.61,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,28,65.1,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,29,68.59,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,30,72.08,MUSD -CCUS PROFILE,CCUS Cumm. Cash Flow,31,74.99,MUSD -CCUS PROFILE,Project Annual Cash Flow,1,-31.06,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,2,5.05,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,3,5.1,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,4,5.12,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,5,5.13,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,6,5.13,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,7,5.14,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,8,6.0,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,9,6.85,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,10,7.71,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,11,8.57,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,12,9.43,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,13,9.78,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,14,10.14,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,15,10.49,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,16,10.66,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,17,10.67,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,18,10.67,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,19,10.67,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,20,10.68,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,21,10.68,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,22,10.68,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,23,10.68,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,24,10.68,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,25,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,26,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,27,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,28,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,29,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,30,10.69,MUSD/yr -CCUS PROFILE,Project Annual Cash Flow,31,9.05,MUSD/yr -CCUS PROFILE,Project Cumm. Cash Flow,1,-31.06,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,2,-26.01,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,3,-20.91,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,4,-15.79,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,5,-10.66,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,6,-5.53,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,7,-0.39,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,8,5.6,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,9,12.46,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,10,20.17,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,11,28.75,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,12,38.18,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,13,47.96,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,14,58.1,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,15,68.59,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,16,79.25,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,17,89.92,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,18,100.59,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,19,111.26,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,20,121.94,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,21,132.62,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,22,143.3,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,23,153.98,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,24,164.66,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,25,175.35,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,26,186.04,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,27,196.73,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,28,207.42,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,29,218.11,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,30,228.81,MUSD -CCUS PROFILE,Project Cumm. Cash Flow,31,237.86,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,2,0.11,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,3,0.22,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,4,0.33,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,5,0.45,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,6,0.56,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,7,0.68,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,8,0.87,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,9,1.15,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,10,1.5,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,11,1.93,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,12,2.45,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,13,3.04,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,14,3.71,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,15,4.46,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,16,5.26,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,17,6.05,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,18,6.84,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,19,7.64,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,20,8.44,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,21,9.24,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,22,10.03,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,23,10.83,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,24,11.63,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,25,12.43,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,26,13.24,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,27,14.04,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,28,14.84,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,29,15.64,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,30,16.45,MUSD +CCUS PROFILE,CCUS Cumm. Cash Flow,31,17.12,MUSD +CCUS PROFILE,Project Annual Cash Flow,1,-32.63,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,2,1.69,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,3,1.73,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,4,1.75,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,5,1.76,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,6,1.76,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,7,1.77,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,8,1.97,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,9,2.16,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,10,2.36,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,11,2.56,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,12,2.75,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,13,2.84,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,14,2.92,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,15,3.0,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,16,3.05,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,17,3.05,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,18,3.05,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,19,3.05,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,20,3.06,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,21,3.06,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,22,3.06,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,23,3.06,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,24,3.06,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,25,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,26,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,27,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,28,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,29,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,30,3.07,MUSD/yr +CCUS PROFILE,Project Annual Cash Flow,31,2.7,MUSD/yr +CCUS PROFILE,Project Cumm. Cash Flow,1,-32.63,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,2,-30.95,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,3,-29.21,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,4,-27.46,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,5,-25.71,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,6,-23.94,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,7,-22.17,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,8,-20.21,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,9,-18.04,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,10,-15.69,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,11,-13.13,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,12,-10.37,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,13,-7.54,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,14,-4.62,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,15,-1.61,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,16,1.43,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,17,4.48,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,18,7.53,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,19,10.58,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,20,13.64,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,21,16.7,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,22,19.76,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,23,22.82,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,24,25.89,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,25,28.95,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,26,32.02,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,27,35.09,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,28,38.16,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,29,41.24,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,30,44.31,MUSD +CCUS PROFILE,Project Cumm. Cash Flow,31,47.01,MUSD 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 6a3100a3..d376d35d 100644 --- a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out +++ b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out @@ -4,11 +4,11 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 12:27 - Calculation Time: 1.677 sec + Simulation Date: 2024-02-18 + Simulation Time: 08:29 + Calculation Time: 1.660 sec ***SUMMARY OF RESULTS*** @@ -104,7 +104,7 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t Initial Net Electricity Generation: 1.66 MW Average Annual Total Electricity Generation: 8.64 GWh Average Annual Net Electricity Generation: 8.62 GWh - Initial pumping power/net installed power: 100.00 % + Initial pumping power/net installed power: 0.21 % Average Pumping Power: 0.00 MW ************************************************************ diff --git a/tests/examples/example1.out b/tests/examples/example1.out index 11cd04cb..b1e4c513 100644 --- a/tests/examples/example1.out +++ b/tests/examples/example1.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:12 - Calculation Time: 0.644 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:27 + Calculation Time: 0.621 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: 1.21 MW + Electricity breakeven price: 43.69 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -29,10 +29,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -41.01 MUSD - Project IRR: -0.04 % - Project VIR=PI=PIR: 0.23 - Project MOIC: -0.27 + Project NPV: -66.91 MUSD + Project IRR: 0.00 % + Project VIR=PI=PIR: -0.22 + Project MOIC: -0.84 ***ENGINEERING PARAMETERS*** @@ -67,8 +67,8 @@ Simulation Metadata Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 Reservoir hydrostatic pressure: 29430.21 kPa - Plant outlet pressure: 1067.94 kPa - Production wellhead pressure: 1136.89 kPa + Plant outlet pressure: 29705.96 kPa + Production wellhead pressure: 29774.91 kPa Productivity Index: 5.00 kg/sec/bar Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -85,8 +85,8 @@ Simulation Metadata Average Reservoir Heat Extraction: 52.38 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: -28418.9 kPa + Average Production Well Pump Pressure Drop: 29886.2 kPa ***CAPITAL COSTS (M$)*** @@ -95,19 +95,19 @@ Simulation Metadata Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD Surface power plant costs: 20.78 MUSD - Field gathering system costs: 2.32 MUSD - Total surface equipment costs: 23.10 MUSD + Field gathering system costs: 3.89 MUSD + Total surface equipment costs: 24.67 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 53.39 MUSD - Annualized capital costs: 2.67 MUSD + Total capital costs: 54.96 MUSD + Annualized capital costs: 2.75 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.44 MUSD/yr + Wellfield maintenance costs: 0.45 MUSD/yr Power plant maintenance costs: 0.90 MUSD/yr Water costs: 0.06 MUSD/yr - Total operating and maintenance costs: 1.40 MUSD/yr + Total operating and maintenance costs: 1.41 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -117,14 +117,14 @@ Simulation Metadata 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 + Maximum Net Electricity Generation: 1.24 MW + Average Net Electricity Generation: 1.21 MW + Minimum Net Electricity Generation: 1.04 MW + Initial Net Electricity Generation: 1.04 MW Average Annual Total Electricity Generation: 43.78 GWh - Average Annual Net Electricity Generation: 42.11 GWh - Initial pumping power/net installed power: 100.00 % - Average Pumping Power: 0.21 MW + Average Annual Net Electricity Generation: 9.52 GWh + Initial pumping power/net installed power: 418.82 % + Average Pumping Power: 4.37 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 165.24 4.3695 1.0433 2.0217 + 2 1.0058 166.19 4.3696 1.1369 2.1851 + 3 1.0074 166.47 4.3696 1.1639 2.2318 + 4 1.0083 166.61 4.3696 1.1780 2.2561 + 5 1.0088 166.70 4.3696 1.1874 2.2722 + 6 1.0093 166.77 4.3696 1.1943 2.2840 + 7 1.0096 166.83 4.3696 1.1997 2.2933 + 8 1.0099 166.87 4.3696 1.2042 2.3010 + 9 1.0101 166.91 4.3696 1.2079 2.3074 + 10 1.0103 166.94 4.3696 1.2112 2.3129 + 11 1.0105 166.97 4.3696 1.2140 2.3178 + 12 1.0106 167.00 4.3696 1.2165 2.3221 + 13 1.0108 167.02 4.3696 1.2188 2.3260 + 14 1.0109 167.04 4.3696 1.2209 2.3295 + 15 1.0110 167.06 4.3696 1.2228 2.3327 + 16 1.0111 167.08 4.3696 1.2245 2.3357 + 17 1.0112 167.09 4.3696 1.2261 2.3384 + 18 1.0113 167.11 4.3696 1.2276 2.3409 + 19 1.0114 167.12 4.3696 1.2290 2.3433 + 20 1.0115 167.14 4.3696 1.2303 2.3455 + 21 1.0115 167.15 4.3696 1.2315 2.3476 + 22 1.0116 167.16 4.3696 1.2326 2.3496 + 23 1.0117 167.17 4.3696 1.2337 2.3514 + 24 1.0117 167.18 4.3696 1.2348 2.3532 + 25 1.0118 167.19 4.3696 1.2357 2.3549 + 26 1.0118 167.20 4.3696 1.2367 2.3565 + 27 1.0119 167.21 4.3697 1.2376 2.3580 + 28 1.0119 167.22 4.3697 1.2384 2.3594 + 29 1.0120 167.23 4.3697 1.2392 2.3608 + 30 1.0120 167.23 4.3697 1.2400 2.3621 ******************************************************************* @@ -170,33 +170,33 @@ 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 8.6 408.7 322.53 0.45 + 2 9.1 410.7 321.05 0.91 + 3 9.2 411.4 319.57 1.37 + 4 9.3 411.8 318.09 1.83 + 5 9.4 412.1 316.60 2.28 + 6 9.4 412.3 315.12 2.74 + 7 9.5 412.5 313.63 3.20 + 8 9.5 412.7 312.15 3.66 + 9 9.5 412.8 310.66 4.12 + 10 9.6 412.9 309.17 4.58 + 11 9.6 413.0 307.69 5.03 + 12 9.6 413.1 306.20 5.49 + 13 9.6 413.2 304.71 5.95 + 14 9.6 413.2 303.23 6.41 + 15 9.6 413.3 301.74 6.87 + 16 9.7 413.3 300.25 7.33 + 17 9.7 413.4 298.76 7.79 + 18 9.7 413.5 297.27 8.25 + 19 9.7 413.5 295.78 8.71 + 20 9.7 413.5 294.30 9.17 + 21 9.7 413.6 292.81 9.63 + 22 9.7 413.6 291.32 10.09 + 23 9.7 413.7 289.83 10.55 + 24 9.7 413.7 288.34 11.01 + 25 9.7 413.7 286.85 11.47 + 26 9.8 413.8 285.36 11.93 + 27 9.8 413.8 283.87 12.39 + 28 9.8 413.8 282.38 12.85 + 29 9.8 413.9 280.89 13.31 + 30 8.1 344.9 279.65 13.69 diff --git a/tests/examples/example10_HP.out b/tests/examples/example10_HP.out index 96624296..27b6a796 100644 --- a/tests/examples/example10_HP.out +++ b/tests/examples/example10_HP.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:13 - Calculation Time: 0.152 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.143 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Average Direct-Use Heat Production: 16.64 MW - Direct-Use heat breakeven price: 14.49 USD/MMBTU + Direct-Use heat breakeven price: 18.82 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec @@ -29,10 +29,10 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 5.39 MUSD - Project IRR: 0.08 % - Project VIR=PI=PIR: 1.17 - Project MOIC: 0.98 + Project NPV: 4.04 MUSD + Project IRR: 0.07 % + Project VIR=PI=PIR: 1.13 + Project MOIC: 0.92 ***ENGINEERING PARAMETERS*** @@ -67,8 +67,8 @@ Simulation Metadata Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 Reservoir hydrostatic pressure: 20849.48 kPa - Plant outlet pressure: 416.74 kPa - Production wellhead pressure: 485.69 kPa + Plant outlet pressure: 21125.23 kPa + Production wellhead pressure: 21194.18 kPa Productivity Index: 10.00 kg/sec/bar Injectivity Index: 5.00 kg/sec/bar Reservoir density: 3000.00 kg/m**3 @@ -84,8 +84,8 @@ Simulation Metadata Initial Production Temperature: 104.5 degC Average Reservoir Heat Extraction: 11.89 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: -19047.1 kPa + Average Production Well Pump Pressure Drop: 21538.8 kPa ***CAPITAL COSTS (M$)*** @@ -95,20 +95,20 @@ Simulation Metadata Stimulation costs: 3.02 MUSD Surface power plant costs: 7.70 MUSD of which Heat Pump Cost: 3.74 MUSD - Field gathering system costs: 2.55 MUSD - Total surface equipment costs: 10.25 MUSD + Field gathering system costs: 3.73 MUSD + Total surface equipment costs: 11.43 MUSD Exploration costs: 3.85 MUSD - Total capital costs: 31.03 MUSD + Total capital costs: 32.21 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.23 MUSD/yr + Wellfield maintenance costs: 0.24 MUSD/yr Power plant maintenance costs: 0.31 MUSD/yr Water costs: 0.07 MUSD/yr - Average Reservoir Pumping Cost: 0.25 MUSD/yr + Average Reservoir Pumping Cost: 2.12 MUSD/yr Average Heat Pump Electricity Cost: 3.63 MUSD/yr - Total operating and maintenance costs: 4.49 MUSD/yr + Total operating and maintenance costs: 6.37 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -119,7 +119,7 @@ Simulation Metadata Initial Net Heat Production: 17.24 MW Average Annual Heat Production: 130.78 GWh Average Annual Heat Pump Electricity Use: 51.90 GWh/year - Average Pumping Power: 0.45 MW + Average Pumping Power: 3.85 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -127,36 +127,36 @@ 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 3.8462 17.2387 6.8408 + 1 1.0000 104.50 3.8462 17.2387 6.8408 + 2 1.0000 104.50 3.8462 17.2387 6.8408 + 3 1.0000 104.50 3.8462 17.2387 6.8408 + 4 1.0000 104.50 3.8462 17.2387 6.8407 + 5 1.0000 104.50 3.8462 17.2380 6.8405 + 6 1.0000 104.50 3.8462 17.2352 6.8394 + 7 0.9999 104.49 3.8462 17.2283 6.8366 + 8 0.9997 104.47 3.8462 17.2150 6.8314 + 9 0.9995 104.44 3.8462 17.1937 6.8229 + 10 0.9991 104.41 3.8462 17.1632 6.8108 + 11 0.9986 104.36 3.8462 17.1231 6.7949 + 12 0.9980 104.29 3.8462 17.0733 6.7751 + 13 0.9973 104.22 3.8462 17.0143 6.7517 + 14 0.9965 104.14 3.8462 16.9466 6.7249 + 15 0.9956 104.04 3.8461 16.8711 6.6949 + 16 0.9946 103.94 3.8461 16.7886 6.6621 + 17 0.9936 103.83 3.8461 16.6999 6.6269 + 18 0.9924 103.71 3.8461 16.6057 6.5896 + 19 0.9913 103.59 3.8461 16.5070 6.5504 + 20 0.9900 103.46 3.8460 16.4044 6.5097 + 21 0.9888 103.33 3.8460 16.2984 6.4676 + 22 0.9875 103.19 3.8460 16.1898 6.4245 + 23 0.9862 103.05 3.8460 16.0791 6.3806 + 24 0.9848 102.91 3.8459 15.9666 6.3360 + 25 0.9835 102.77 3.8459 15.8529 6.2908 + 26 0.9821 102.63 3.8459 15.7383 6.2453 + 27 0.9807 102.48 3.8458 15.6230 6.1996 + 28 0.9793 102.34 3.8458 15.5075 6.1538 + 29 0.9780 102.20 3.8458 15.3918 6.1079 ******************************************************************* diff --git a/tests/examples/example11_AC.out b/tests/examples/example11_AC.out index f6a70418..fed92597 100644 --- a/tests/examples/example11_AC.out +++ b/tests/examples/example11_AC.out @@ -4,18 +4,18 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:13 - Calculation Time: 0.151 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.154 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Average Direct-Use Heat Production: 8.49 MW Average Cooling Production: 5.50 MW - Direct-Use Cooling Breakeven Price: 17.52 USD/MMBTU + Direct-Use Cooling Breakeven Price: 27.23 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -30,10 +30,10 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -14.71 MUSD - Project IRR: 0.01 % - Project VIR=PI=PIR: 0.50 - Project MOIC: 0.06 + Project NPV: -15.88 MUSD + Project IRR: 0.00 % + Project VIR=PI=PIR: 0.48 + Project MOIC: 0.03 ***ENGINEERING PARAMETERS*** @@ -68,8 +68,8 @@ Simulation Metadata Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 Reservoir hydrostatic pressure: 20849.48 kPa - Plant outlet pressure: 416.74 kPa - Production wellhead pressure: 485.69 kPa + Plant outlet pressure: 21125.23 kPa + Production wellhead pressure: 21194.18 kPa Productivity Index: 10.00 kg/sec/bar Injectivity Index: 5.00 kg/sec/bar Reservoir density: 3000.00 kg/m**3 @@ -85,8 +85,8 @@ Simulation Metadata Initial Production Temperature: 104.5 degC Average Reservoir Heat Extraction: 8.49 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: -19607.1 kPa + Average Production Well Pump Pressure Drop: 21191.0 kPa ***CAPITAL COSTS (M$)*** @@ -96,20 +96,20 @@ Simulation Metadata Stimulation costs: 3.02 MUSD Surface power plant costs: 6.57 MUSD of which Absorption Chiller Cost: 3.74 MUSD - Field gathering system costs: 2.34 MUSD - Total surface equipment costs: 8.91 MUSD + Field gathering system costs: 3.36 MUSD + Total surface equipment costs: 9.93 MUSD Exploration costs: 3.85 MUSD - Total capital costs: 29.68 MUSD + Total capital costs: 30.71 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.23 MUSD/yr + Wellfield maintenance costs: 0.24 MUSD/yr Power plant maintenance costs: 0.24 MUSD/yr Water costs: 0.05 MUSD/yr - Average Reservoir Pumping Cost: 0.11 MUSD/yr + Average Reservoir Pumping Cost: 1.49 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: 2.08 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -124,7 +124,7 @@ Simulation Metadata Minimum Cooling Production: 5.05 MW Initial Cooling Production: 5.70 MW Average Annual Cooling Production: 43.24 GWh/year - Average Pumping Power: 0.20 MW + Average Pumping Power: 2.70 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -132,36 +132,36 @@ 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 2.7029 8.7953 5.6993 + 1 1.0000 104.50 2.7029 8.7953 5.6993 + 2 1.0000 104.50 2.7029 8.7953 5.6993 + 3 1.0000 104.50 2.7029 8.7953 5.6993 + 4 1.0000 104.50 2.7029 8.7952 5.6993 + 5 1.0000 104.50 2.7029 8.7949 5.6991 + 6 1.0000 104.50 2.7029 8.7935 5.6982 + 7 0.9999 104.49 2.7029 8.7899 5.6959 + 8 0.9997 104.47 2.7029 8.7832 5.6915 + 9 0.9995 104.44 2.7029 8.7723 5.6844 + 10 0.9991 104.41 2.7029 8.7567 5.6744 + 11 0.9986 104.36 2.7029 8.7363 5.6611 + 12 0.9980 104.29 2.7029 8.7109 5.6446 + 13 0.9973 104.22 2.7029 8.6808 5.6251 + 14 0.9965 104.14 2.7029 8.6462 5.6028 + 15 0.9956 104.04 2.7029 8.6077 5.5778 + 16 0.9946 103.94 2.7029 8.5656 5.5505 + 17 0.9936 103.83 2.7028 8.5203 5.5212 + 18 0.9924 103.71 2.7028 8.4723 5.4901 + 19 0.9913 103.59 2.7028 8.4219 5.4574 + 20 0.9900 103.46 2.7028 8.3696 5.4235 + 21 0.9888 103.33 2.7028 8.3155 5.3885 + 22 0.9875 103.19 2.7028 8.2601 5.3526 + 23 0.9862 103.05 2.7028 8.2036 5.3159 + 24 0.9848 102.91 2.7028 8.1462 5.2788 + 25 0.9835 102.77 2.7027 8.0882 5.2412 + 26 0.9821 102.63 2.7027 8.0297 5.2033 + 27 0.9807 102.48 2.7027 7.9709 5.1652 + 28 0.9793 102.34 2.7027 7.9120 5.1270 + 29 0.9780 102.20 2.7027 7.8530 5.0887 ******************************************************************* diff --git a/tests/examples/example12_DH.out b/tests/examples/example12_DH.out index 399bc623..1593fb03 100644 --- a/tests/examples/example12_DH.out +++ b/tests/examples/example12_DH.out @@ -4,11 +4,11 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:13 - Calculation Time: 0.133 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.132 sec ***SUMMARY OF RESULTS*** @@ -17,7 +17,7 @@ Simulation Metadata Average Annual Geothermal Heat Production: 144.70 GWh/year Average Annual Peaking Fuel Heat Production: 98.20 GWh/year Average Direct-Use Heat Production: 19.15 MW - Direct-Use heat breakeven price: 8.72 USD/MMBTU + Direct-Use heat breakeven price: 11.53 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -32,10 +32,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 86.3 % - Project NPV: -17.76 MUSD + Project NPV: -19.42 MUSD Project IRR: 0.02 % - Project VIR=PI=PIR: 0.61 - Project MOIC: 0.16 + Project VIR=PI=PIR: 0.59 + Project MOIC: 0.14 ***ENGINEERING PARAMETERS*** @@ -71,8 +71,8 @@ Simulation Metadata Reservoir volume provided as input Reservoir volume: 125000000 m**3 Reservoir hydrostatic pressure: 35230.39 kPa - Plant outlet pressure: 446.32 kPa - Production wellhead pressure: 515.27 kPa + Plant outlet pressure: 35506.14 kPa + Production wellhead pressure: 35575.09 kPa Productivity Index: 10.00 kg/sec/bar Injectivity Index: 10.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -87,8 +87,8 @@ Simulation Metadata Initial Production Temperature: 112.2 degC Average Reservoir Heat Extraction: 23.94 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: -33419.0 kPa + Average Production Well Pump Pressure Drop: 36392.1 kPa ***CAPITAL COSTS (M$)*** @@ -98,22 +98,22 @@ Simulation Metadata Stimulation costs: 1.00 MUSD Surface power plant costs: 12.14 MUSD of which Peaking Boiler Cost: 4.05 MUSD - Field gathering system costs: 2.49 MUSD + Field gathering system costs: 3.95 MUSD District Heating System Cost: 2.70 MUSD - Total surface equipment costs: 14.64 MUSD + Total surface equipment costs: 16.09 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 45.63 MUSD + Total capital costs: 47.09 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.48 MUSD/yr + Wellfield maintenance costs: 0.49 MUSD/yr Power plant maintenance costs: 0.72 MUSD/yr Water costs: 0.00 MUSD/yr - Average Reservoir Pumping Cost: 0.19 MUSD/yr + Average Reservoir Pumping Cost: 2.41 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 + Total operating and maintenance costs: 3.98 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -133,7 +133,7 @@ Simulation Metadata Maximum Peaking Boiler Heat Production: 51.93 MW Average Peaking Boiler Heat Production: 11.21 MW Minimum Peaking Boiler Heat Production: 0.00 MW - Average Pumping Power: 0.37 MW + Average Pumping Power: 4.60 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -141,36 +141,36 @@ 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 4.5983 20.1017 + 1 0.9982 112.05 4.5982 20.0378 + 2 0.9965 111.85 4.5981 19.9739 + 3 0.9947 111.66 4.5981 19.9099 + 4 0.9929 111.46 4.5980 19.8460 + 5 0.9912 111.26 4.5980 19.7821 + 6 0.9894 111.06 4.5979 19.7182 + 7 0.9877 110.86 4.5978 19.6543 + 8 0.9859 110.67 4.5978 19.5903 + 9 0.9841 110.47 4.5977 19.5264 + 10 0.9824 110.27 4.5976 19.4625 + 11 0.9806 110.07 4.5976 19.3986 + 12 0.9788 109.87 4.5975 19.3347 + 13 0.9771 109.68 4.5975 19.2707 + 14 0.9753 109.48 4.5974 19.2068 + 15 0.9735 109.28 4.5973 19.1429 + 16 0.9718 109.08 4.5973 19.0790 + 17 0.9700 108.88 4.5972 19.0150 + 18 0.9683 108.69 4.5971 18.9511 + 19 0.9665 108.49 4.5971 18.8872 + 20 0.9647 108.29 4.5970 18.8233 + 21 0.9630 108.09 4.5970 18.7594 + 22 0.9612 107.90 4.5969 18.6954 + 23 0.9594 107.70 4.5968 18.6315 + 24 0.9577 107.50 4.5968 18.5676 + 25 0.9559 107.30 4.5967 18.5037 + 26 0.9541 107.10 4.5967 18.4397 + 27 0.9524 106.91 4.5966 18.3758 + 28 0.9506 106.71 4.5965 18.3119 + 29 0.9489 106.51 4.5965 18.2480 ******************************************************************* diff --git a/tests/examples/example13.out b/tests/examples/example13.out index 5238c573..9713d6cd 100644 --- a/tests/examples/example13.out +++ b/tests/examples/example13.out @@ -4,18 +4,18 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:12 - Calculation Time: 0.045 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.044 sec ***SUMMARY OF RESULTS*** End-Use Option: Cogeneration Bottoming Cycle, Electricity sales considered as extra income - Average Net Electricity Production: 3.12 MW + Average Net Electricity Production: -1.87 MW Average Direct-Use Heat Production: 15.20 MW - Direct-Use heat breakeven price: 13.65 USD/MMBTU + Direct-Use heat breakeven price: 20.56 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec @@ -30,10 +30,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 80.0 % - Project NPV: -45.14 MUSD - Project IRR: -0.07 % - Project VIR=PI=PIR: 0.20 - Project MOIC: -0.23 + Project NPV: -72.93 MUSD + Project IRR: 0.00 % + Project VIR=PI=PIR: -0.26 + Project MOIC: -0.62 ***ENGINEERING PARAMETERS*** @@ -70,8 +70,8 @@ Simulation Metadata Reservoir volume provided as input Reservoir volume: 125000000 m**3 Reservoir hydrostatic pressure: 39028.92 kPa - Plant outlet pressure: 2260.87 kPa - Production wellhead pressure: 2329.82 kPa + Plant outlet pressure: 39304.67 kPa + Production wellhead pressure: 39373.62 kPa Productivity Index: 10.00 kg/sec/bar Injectivity Index: 10.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -86,8 +86,8 @@ Simulation Metadata Initial Production Temperature: 209.0 degC Average Reservoir Heat Extraction: 59.46 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: -38419.2 kPa + Average Production Well Pump Pressure Drop: 39135.3 kPa ***CAPITAL COSTS (M$)*** @@ -96,18 +96,18 @@ Simulation Metadata Drilling and completion costs per well: 8.32 MUSD Stimulation costs: 1.00 MUSD Surface power plant costs: 19.67 MUSD - Field gathering system costs: 2.33 MUSD - Total surface equipment costs: 22.01 MUSD + Field gathering system costs: 4.15 MUSD + Total surface equipment costs: 23.82 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 56.29 MUSD + Total capital costs: 58.11 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.69 MUSD/yr + Wellfield maintenance costs: 0.70 MUSD/yr Power plant maintenance costs: 1.29 MUSD/yr Water costs: 0.00 MUSD/yr - Total operating and maintenance costs: 3.11 MUSD/yr + Total operating and maintenance costs: 3.13 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -117,19 +117,19 @@ 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: -1.87 MW + Average Net Electricity Generation: -1.87 MW + Minimum Net Electricity Generation: -1.88 MW + Initial Net Electricity Generation: -1.88 MW Average Annual Total Electricity Generation: 23.57 GWh - Average Annual Net Electricity Generation: 21.62 GWh - Initial pumping power/net installed power: 100.00 % + Average Annual Net Electricity Generation: -12.99 GWh + Initial pumping power/net installed power: -280.82 % 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 Pumping Power: 5.28 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -137,36 +137,36 @@ 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 5.2830 -1.8813 19.0936 -4.6506 + 1 0.9922 207.36 5.2820 -1.8803 18.5634 -4.6481 + 2 0.9843 205.72 5.2810 -1.8793 18.0333 -4.6457 + 3 0.9765 204.09 5.2800 -1.8783 17.5031 -4.6432 + 4 0.9686 202.45 5.2791 -1.8773 16.9730 -4.6408 + 5 0.9608 200.81 5.2781 -1.8764 16.4428 -4.6384 + 6 0.9530 199.17 5.2771 -1.8754 15.9127 -4.6360 + 7 0.9451 197.53 5.2762 -1.8744 15.3825 -4.6337 + 8 0.9373 195.89 5.2752 -1.8735 14.8524 -4.6313 + 9 0.9295 194.26 5.2743 -1.8726 14.3222 -4.6290 + 10 0.9216 192.62 5.2734 -1.8716 13.7920 -4.6267 + 11 0.9138 190.98 5.2725 -1.8707 13.2619 -4.6245 + 12 0.9059 189.34 5.2715 -1.8698 12.7317 -4.6222 + 13 0.8981 187.70 5.2706 -1.8689 12.2016 -4.6200 + 14 0.8903 186.07 5.2697 -1.8680 11.6714 -4.6178 + 15 0.8824 184.43 5.2689 -1.8671 11.1413 -4.6156 + 16 0.9948 207.91 5.2824 -1.8806 18.7402 -4.6490 + 17 0.9869 206.27 5.2814 -1.8796 18.2100 -4.6465 + 18 0.9791 204.63 5.2804 -1.8786 17.6798 -4.6441 + 19 0.9713 202.99 5.2794 -1.8777 17.1497 -4.6416 + 20 0.9634 201.36 5.2784 -1.8767 16.6195 -4.6392 + 21 0.9556 199.72 5.2775 -1.8757 16.0894 -4.6368 + 22 0.9477 198.08 5.2765 -1.8748 15.5592 -4.6345 + 23 0.9399 196.44 5.2755 -1.8738 15.0291 -4.6321 + 24 0.9321 194.80 5.2746 -1.8729 14.4989 -4.6298 + 25 0.9242 193.16 5.2737 -1.8719 13.9688 -4.6275 + 26 0.9164 191.53 5.2728 -1.8710 13.4386 -4.6252 + 27 0.9086 189.89 5.2718 -1.8701 12.9084 -4.6230 + 28 0.9007 188.25 5.2709 -1.8692 12.3783 -4.6207 + 29 0.8929 186.61 5.2700 -1.8683 11.8481 -4.6185 ******************************************************************* @@ -175,33 +175,33 @@ 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 + 1 132.0 -13.2 448.43 53.06 2.95 + 2 128.2 -13.2 443.78 51.46 5.87 + 3 124.5 -13.2 439.14 49.88 8.77 + 4 120.8 -13.2 434.50 48.32 11.63 + 5 117.1 -13.2 429.85 46.77 14.46 + 6 113.4 -13.1 425.21 45.24 17.26 + 7 109.7 -13.1 420.56 43.73 20.03 + 8 105.9 -13.1 415.92 42.23 22.76 + 9 102.2 -13.1 411.28 40.75 25.47 + 10 98.5 -13.1 406.63 39.28 28.15 + 11 94.8 -13.1 401.99 37.84 30.80 + 12 91.1 -13.1 397.34 36.41 33.41 + 13 87.4 -13.1 392.70 34.99 36.00 + 14 83.7 -13.1 388.06 33.60 38.55 + 15 79.9 -13.1 383.41 32.22 41.08 + 16 123.7 -13.2 438.11 30.64 43.96 + 17 129.5 -13.2 445.33 29.03 46.90 + 18 125.8 -13.2 440.69 27.45 49.80 + 19 122.0 -13.2 436.04 25.88 52.67 + 20 118.3 -13.2 431.40 24.33 55.51 + 21 114.6 -13.1 426.76 22.79 58.32 + 22 110.9 -13.1 422.11 21.27 61.10 + 23 107.2 -13.1 417.47 19.77 63.85 + 24 103.5 -13.1 412.82 18.28 66.56 + 25 99.8 -13.1 408.18 16.81 69.25 + 26 96.0 -13.1 403.54 15.36 71.91 + 27 92.3 -13.1 398.89 13.92 74.54 + 28 88.6 -13.1 394.25 12.50 77.13 + 29 84.9 -13.1 389.60 11.10 79.70 + 30 54.5 -8.7 257.16 10.17 81.39 diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index 625ef6b6..0270be0c 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:12 - Calculation Time: 0.653 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.613 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: 1.21 MW + Electricity breakeven price: 8.72 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec @@ -29,10 +29,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 49.23 MUSD - Project IRR: 0.17 % - Project VIR=PI=PIR: 2.58 - Project MOIC: 24.84 + Project NPV: -6.29 MUSD + Project IRR: 0.04 % + Project VIR=PI=PIR: 0.81 + Project MOIC: 3.47 ***ENGINEERING PARAMETERS*** @@ -67,8 +67,8 @@ Simulation Metadata Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 Reservoir hydrostatic pressure: 29430.21 kPa - Plant outlet pressure: 1067.94 kPa - Production wellhead pressure: 1136.89 kPa + Plant outlet pressure: 29705.96 kPa + Production wellhead pressure: 29774.91 kPa Productivity Index: 5.00 kg/sec/bar Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -85,8 +85,8 @@ Simulation Metadata Average Reservoir Heat Extraction: 52.38 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: -28418.9 kPa + Average Production Well Pump Pressure Drop: 29886.2 kPa ***CAPITAL COSTS (M$)*** @@ -95,19 +95,19 @@ Simulation Metadata Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD Surface power plant costs: 20.78 MUSD - Field gathering system costs: 2.32 MUSD - Total surface equipment costs: 23.10 MUSD + Field gathering system costs: 3.89 MUSD + Total surface equipment costs: 24.67 MUSD Exploration costs: 5.33 MUSD - Total capital costs: 31.06 MUSD - Annualized capital costs: 1.55 MUSD + Total capital costs: 32.63 MUSD + Annualized capital costs: 1.63 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.44 MUSD/yr + Wellfield maintenance costs: 0.45 MUSD/yr Power plant maintenance costs: 0.90 MUSD/yr Water costs: 0.06 MUSD/yr - Total operating and maintenance costs: -0.82 MUSD/yr + Total operating and maintenance costs: -0.80 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -117,14 +117,14 @@ Simulation Metadata 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 + Maximum Net Electricity Generation: 1.24 MW + Average Net Electricity Generation: 1.21 MW + Minimum Net Electricity Generation: 1.04 MW + Initial Net Electricity Generation: 1.04 MW Average Annual Total Electricity Generation: 43.80 GWh - Average Annual Net Electricity Generation: 42.14 GWh - Initial pumping power/net installed power: 100.00 % - Average Pumping Power: 0.21 MW + Average Annual Net Electricity Generation: 9.54 GWh + Initial pumping power/net installed power: 418.82 % + Average Pumping Power: 4.37 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 165.24 4.3695 1.0433 2.0217 + 2 1.0058 166.19 4.3696 1.1369 2.1851 + 3 1.0074 166.47 4.3696 1.1639 2.2318 + 4 1.0083 166.61 4.3696 1.1780 2.2561 + 5 1.0088 166.70 4.3696 1.1874 2.2722 + 6 1.0093 166.77 4.3696 1.1943 2.2840 + 7 1.0096 166.83 4.3696 1.1997 2.2933 + 8 1.0099 166.87 4.3696 1.2042 2.3010 + 9 1.0101 166.91 4.3696 1.2079 2.3074 + 10 1.0103 166.94 4.3696 1.2112 2.3129 + 11 1.0105 166.97 4.3696 1.2140 2.3178 + 12 1.0106 167.00 4.3696 1.2165 2.3221 + 13 1.0108 167.02 4.3696 1.2188 2.3260 + 14 1.0109 167.04 4.3696 1.2209 2.3295 + 15 1.0110 167.06 4.3696 1.2228 2.3327 + 16 1.0111 167.08 4.3696 1.2245 2.3357 + 17 1.0112 167.09 4.3696 1.2261 2.3384 + 18 1.0113 167.11 4.3696 1.2276 2.3409 + 19 1.0114 167.12 4.3696 1.2290 2.3433 + 20 1.0115 167.14 4.3696 1.2303 2.3455 + 21 1.0115 167.15 4.3696 1.2315 2.3476 + 22 1.0116 167.16 4.3696 1.2326 2.3496 + 23 1.0117 167.17 4.3696 1.2337 2.3514 + 24 1.0117 167.18 4.3696 1.2348 2.3532 + 25 1.0118 167.19 4.3696 1.2357 2.3549 + 26 1.0118 167.20 4.3696 1.2367 2.3565 + 27 1.0119 167.21 4.3697 1.2376 2.3580 + 28 1.0119 167.22 4.3697 1.2384 2.3594 + 29 1.0120 167.23 4.3697 1.2392 2.3608 + 30 1.0120 167.23 4.3697 1.2400 2.3621 ******************************************************************* @@ -170,50 +170,50 @@ 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 8.7 408.7 322.53 0.45 + 2 9.1 410.7 321.05 0.91 + 3 9.3 411.4 319.57 1.37 + 4 9.4 411.8 318.09 1.83 + 5 9.4 412.1 316.60 2.28 + 6 9.5 412.3 315.12 2.74 + 7 9.5 412.5 313.63 3.20 + 8 9.5 412.7 312.15 3.66 + 9 9.6 412.8 310.66 4.12 + 10 9.6 412.9 309.17 4.58 + 11 9.6 413.0 307.69 5.03 + 12 9.6 413.1 306.20 5.49 + 13 9.6 413.2 304.71 5.95 + 14 9.7 413.2 303.23 6.41 + 15 9.7 413.3 301.74 6.87 + 16 9.7 413.3 300.25 7.33 + 17 9.7 413.4 298.76 7.79 + 18 9.7 413.5 297.27 8.25 + 19 9.7 413.5 295.78 8.71 + 20 9.7 413.5 294.30 9.17 + 21 9.7 413.6 292.81 9.63 + 22 9.7 413.6 291.32 10.09 + 23 9.8 413.7 289.83 10.55 + 24 9.8 413.7 288.34 11.01 + 25 9.8 413.7 286.85 11.47 + 26 9.8 413.8 285.36 11.93 + 27 9.8 413.8 283.87 12.39 + 28 9.8 413.8 282.38 12.85 + 29 9.8 413.9 280.89 13.31 + 30 8.2 344.9 279.65 13.69 ***EXTENDED ECONOMICS*** - Adjusted Project LCOE (after incentives, grants, AddOns,etc): 1.75 cents/kWh + Adjusted Project LCOE (after incentives, grants, AddOns,etc): 8.72 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 OPEX (after incentives, grants, AddOns, etc): 0.88 MUSD - Project NPV (including AddOns): -5.46 MUSD - Project IRR (including AddOns): 0.06 % - Project VIR=PI=PIR (including AddOns): 0.95 - Project MOIC (including AddOns): 1.00 - Project Payback Period (including AddOns): 15.63 yr + Adjusted Project CAPEX (after incentives, grants, AddOns, etc): 102.63 MUSD + Adjusted Project OPEX (after incentives, grants, AddOns, etc): 0.90 MUSD + Project NPV (including AddOns): -60.98 MUSD + Project IRR (including AddOns): -0.00 % + Project VIR=PI=PIR (including AddOns): 0.41 + Project MOIC (including AddOns): -0.05 + Project Payback Period (including AddOns): 0.00 yr Total Add-on CAPEX: 70.00 MUSD Total Add-on OPEX: 1.70 MUSD/yr Total Add-on Net Elec: 25900.00 kW/yr @@ -228,47 +228,47 @@ Simulation Metadata 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 0.090 0.0023 0.012 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 -83.91 - 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 0.102 0.0026 0.012 0.0000 1.14 1.14 -63.17 5.76 -66.66 - 8 0.114 0.0030 0.012 0.0000 1.14 1.14 -62.03 6.27 -60.39 - 9 0.126 0.0033 0.022 0.0000 1.14 1.14 -60.89 6.78 -53.61 - 10 0.138 0.0036 0.032 0.0000 1.14 1.14 -59.75 7.29 -46.32 - 11 0.150 0.0039 0.036 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 0.090 0.0023 0.012 0.0000 1.14 -70.00 -70.00 -102.63 -102.63 + 2 0.090 0.0023 0.012 0.0000 1.14 1.14 -68.86 2.72 -99.91 + 3 0.090 0.0023 0.012 0.0000 1.14 1.14 -67.72 2.76 -97.15 + 4 0.090 0.0023 0.012 0.0000 1.14 1.14 -66.59 2.77 -94.38 + 5 0.090 0.0023 0.012 0.0000 1.14 1.14 -65.45 2.78 -91.60 + 6 0.090 0.0023 0.012 0.0000 1.14 1.14 -64.31 2.79 -88.81 + 7 0.102 0.0026 0.012 0.0000 1.14 1.14 -63.17 2.79 -86.02 + 8 0.114 0.0030 0.012 0.0000 1.14 1.14 -62.03 2.91 -83.11 + 9 0.126 0.0033 0.022 0.0000 1.14 1.14 -60.89 3.03 -80.08 + 10 0.138 0.0036 0.032 0.0000 1.14 1.14 -59.75 3.15 -76.94 + 11 0.150 0.0039 0.036 0.0000 1.14 1.14 -58.61 3.26 -73.68 + 12 0.150 0.0039 0.036 0.0000 1.14 1.14 -57.47 3.38 -70.29 + 13 0.150 0.0039 0.036 0.0000 1.14 1.14 -56.33 3.39 -66.91 + 14 0.150 0.0039 0.036 0.0000 1.14 1.14 -55.19 3.39 -63.52 + 15 0.150 0.0039 0.036 0.0000 1.14 1.14 -54.05 3.39 -60.13 + 16 0.150 0.0039 0.036 0.0000 1.14 1.14 -52.91 3.39 -56.74 + 17 0.150 0.0039 0.036 0.0000 1.14 1.14 -51.77 3.39 -53.34 + 18 0.150 0.0039 0.036 0.0000 1.14 1.14 -50.63 3.40 -49.95 + 19 0.150 0.0039 0.036 0.0000 1.14 1.14 -49.49 3.40 -46.55 + 20 0.150 0.0039 0.036 0.0000 1.14 1.14 -48.35 3.40 -43.15 + 21 0.150 0.0039 0.036 0.0000 1.14 1.14 -47.21 3.40 -39.75 + 22 0.150 0.0039 0.036 0.0000 1.14 1.14 -46.07 3.40 -36.35 + 23 0.150 0.0039 0.036 0.0000 1.14 1.14 -44.93 3.40 -32.95 + 24 0.150 0.0039 0.036 0.0000 1.14 1.14 -43.80 3.40 -29.54 + 25 0.150 0.0039 0.036 0.0000 1.14 1.14 -42.66 3.41 -26.14 + 26 0.150 0.0039 0.036 0.0000 1.14 1.14 -41.52 3.41 -22.73 + 27 0.150 0.0039 0.036 0.0000 1.14 1.14 -40.38 3.41 -19.32 + 28 0.150 0.0039 0.036 0.0000 1.14 1.14 -39.24 3.41 -15.91 + 29 0.150 0.0039 0.036 0.0000 1.14 1.14 -38.10 3.41 -12.50 + 30 0.150 0.0039 0.036 0.0000 1.14 1.14 -36.96 3.41 -9.09 ***CCUS ECONOMICS*** - Total Avoided Carbon Production: 1036537184.08 pound - Project NPV (including carbon credit): 74.96 MUSD - Project IRR (including carbon credit): 0.20 % - Project VIR=IR=PIR (including carbon credit): 3.41 - Project MOIC (including carbon credit): 36.30 - Project Payback Period (including carbon credit): 7.07 yr + Total Avoided Carbon Production: 234780313.03 pound + Project NPV (including carbon credit): -0.41 MUSD + Project IRR (including carbon credit): 0.06 % + Project VIR=IR=PIR (including carbon credit): 0.99 + Project MOIC (including carbon credit): 5.47 + Project Payback Period (including carbon credit): 15.53 yr ****************** @@ -277,34 +277,34 @@ Start (cents/kWh)(MUSD/yr) (cents/kWh)(MUSD/yr) (MUSD/yr) (MUSD/yr) (MUSD Year Carbon CCUS CCUS Annual CCUS Cumm. Project Annual Project Cumm. Since Avoided Price Revenue Cash Flow Cash Flow Cash Flow Cash Flow Start (pound) (USD/lb) (MUSD/yr) (MUSD/yr) (MUSD) (MUSD/yr) (MUSD) - 1 -31.06 -31.06 - 2 33969152.766 0.015 0.51 0.51 0.51 5.05 -26.01 - 3 34341162.882 0.015 0.52 0.52 1.02 5.10 -20.91 - 4 34467117.964 0.015 0.52 0.52 1.54 5.12 -15.79 - 5 34541720.779 0.015 0.52 0.52 2.06 5.13 -10.66 - 6 34594018.221 0.015 0.52 0.52 2.58 5.13 -5.53 - 7 34633917.159 0.015 0.52 0.52 3.10 5.14 -0.39 - 8 34665970.699 0.025 0.87 0.87 3.96 6.00 5.60 - 9 34692638.021 0.035 1.21 1.21 5.18 6.85 12.46 - 10 34715392.651 0.045 1.56 1.56 6.74 7.71 20.17 - 11 34735184.429 0.055 1.91 1.91 8.65 8.57 28.75 - 12 34752659.886 0.065 2.26 2.26 10.91 9.43 38.18 - 13 34768278.088 0.075 2.61 2.61 13.52 9.78 47.96 - 14 34782376.191 0.085 2.96 2.96 16.47 10.14 58.10 - 15 34795208.759 0.095 3.31 3.31 19.78 10.49 68.59 - 16 34806972.481 0.100 3.48 3.48 23.26 10.66 79.25 - 17 34817822.318 0.100 3.48 3.48 26.74 10.67 89.92 - 18 34827882.405 0.100 3.48 3.48 30.23 10.67 100.59 - 19 34837253.604 0.100 3.48 3.48 33.71 10.67 111.26 - 20 34846018.858 0.100 3.48 3.48 37.19 10.68 121.94 - 21 34854247.043 0.100 3.49 3.49 40.68 10.68 132.62 - 22 34861995.782 0.100 3.49 3.49 44.17 10.68 143.30 - 23 34869313.518 0.100 3.49 3.49 47.65 10.68 153.98 - 24 34876241.046 0.100 3.49 3.49 51.14 10.68 164.66 - 25 34882812.647 0.100 3.49 3.49 54.63 10.69 175.35 - 26 34889056.938 0.100 3.49 3.49 58.12 10.69 186.04 - 27 34894997.500 0.100 3.49 3.49 61.61 10.69 196.73 - 28 34900653.351 0.100 3.49 3.49 65.10 10.69 207.42 - 29 34906039.293 0.100 3.49 3.49 68.59 10.69 218.11 - 30 34911166.179 0.100 3.49 3.49 72.08 10.69 228.81 - 31 29099912.619 0.100 2.91 2.91 74.99 9.05 237.86 + 1 -32.63 -32.63 + 2 7101870.358 0.015 0.11 0.11 0.11 1.69 -30.95 + 3 7470391.043 0.015 0.11 0.11 0.22 1.73 -29.21 + 4 7595168.229 0.015 0.11 0.11 0.33 1.75 -27.46 + 5 7669074.100 0.015 0.12 0.12 0.45 1.76 -25.71 + 6 7720883.286 0.015 0.12 0.12 0.56 1.76 -23.94 + 7 7760409.892 0.015 0.12 0.12 0.68 1.77 -22.17 + 8 7792164.418 0.025 0.19 0.19 0.87 1.97 -20.21 + 9 7818583.043 0.035 0.27 0.27 1.15 2.16 -18.04 + 10 7841125.517 0.045 0.35 0.35 1.50 2.36 -15.69 + 11 7860732.801 0.055 0.43 0.43 1.93 2.56 -13.13 + 12 7878045.387 0.065 0.51 0.51 2.45 2.75 -10.37 + 13 7893518.049 0.075 0.59 0.59 3.04 2.84 -7.54 + 14 7907484.797 0.085 0.67 0.67 3.71 2.92 -4.62 + 15 7920197.818 0.095 0.75 0.75 4.46 3.00 -1.61 + 16 7931851.962 0.100 0.79 0.79 5.26 3.05 1.43 + 17 7942600.746 0.100 0.79 0.79 6.05 3.05 4.48 + 18 7952567.147 0.100 0.80 0.80 6.84 3.05 7.53 + 19 7961851.088 0.100 0.80 0.80 7.64 3.05 10.58 + 20 7970534.743 0.100 0.80 0.80 8.44 3.06 13.64 + 21 7978686.355 0.100 0.80 0.80 9.24 3.06 16.70 + 22 7986363.027 0.100 0.80 0.80 10.03 3.06 19.76 + 23 7993612.777 0.100 0.80 0.80 10.83 3.06 22.82 + 24 8000476.061 0.100 0.80 0.80 11.63 3.06 25.89 + 25 8006986.902 0.100 0.80 0.80 12.43 3.07 28.95 + 26 8013173.735 0.100 0.80 0.80 13.24 3.07 32.02 + 27 8019060.033 0.100 0.80 0.80 14.04 3.07 35.09 + 28 8024664.782 0.100 0.80 0.80 14.84 3.07 38.16 + 29 8030002.830 0.100 0.80 0.80 15.64 3.07 41.24 + 30 8035085.158 0.100 0.80 0.80 16.45 3.07 44.31 + 31 6703146.945 0.100 0.67 0.67 17.12 2.70 47.01 diff --git a/tests/examples/example3.out b/tests/examples/example3.out index 42a20775..bfe9d16e 100644 --- a/tests/examples/example3.out +++ b/tests/examples/example3.out @@ -4,11 +4,11 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:13 - Calculation Time: 0.175 sec + Simulation Date: 2024-02-18 + Simulation Time: 08:28 + Calculation Time: 0.168 sec ***SUMMARY OF RESULTS*** @@ -119,7 +119,7 @@ Simulation Metadata 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: 100.00 % + Initial pumping power/net installed power: 0.93 % Maximum Net Heat Production: 11.33 MW Average Net Heat Production: 10.52 MW Minimum Net Heat Production: 8.80 MW diff --git a/tests/examples/example4.out b/tests/examples/example4.out index 32959c09..3670038c 100644 --- a/tests/examples/example4.out +++ b/tests/examples/example4.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:21 - Calculation Time: 0.067 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:03 + Calculation Time: 0.062 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 7.00 MW - Electricity breakeven price: 11.26 cents/kWh + Average Net Electricity Production: -0.57 MW + Electricity breakeven price: -244.32 cents/kWh Number of production wells: 3 Number of injection wells: 2 Flowrate per production well: 110.0 kg/sec @@ -28,10 +28,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -36.98 MUSD - Project IRR: -0.03 % - Project VIR=PI=PIR: 0.33 - Project MOIC: -0.17 + Project NPV: -83.58 MUSD + Project IRR: 0.00 % + Project VIR=PI=PIR: -0.45 + Project MOIC: -1.07 ***ENGINEERING PARAMETERS*** @@ -68,8 +68,8 @@ Simulation Metadata Reservoir volume provided as input Reservoir volume: 1000000000 m**3 Reservoir hydrostatic pressure: 19554.53 kPa - Plant outlet pressure: 691.43 kPa - Production wellhead pressure: 760.38 kPa + Plant outlet pressure: 19830.28 kPa + Production wellhead pressure: 19899.23 kPa Productivity Index: 10.00 kg/sec/bar Injectivity Index: 10.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -84,8 +84,8 @@ Simulation Metadata Initial Production Temperature: 145.0 degC Average Reservoir Heat Extraction: 94.18 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: -17418.3 kPa + Average Production Well Pump Pressure Drop: 20518.6 kPa ***CAPITAL COSTS (M$)*** @@ -94,18 +94,18 @@ Simulation Metadata Drilling and completion costs per well: 3.29 MUSD Stimulation costs: 0.00 MUSD Surface power plant costs: 31.58 MUSD - Field gathering system costs: 3.68 MUSD - Total surface equipment costs: 35.26 MUSD + Field gathering system costs: 6.00 MUSD + Total surface equipment costs: 37.58 MUSD Exploration costs: 3.71 MUSD - Total capital costs: 55.40 MUSD + Total capital costs: 57.71 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.48 MUSD/yr + Wellfield maintenance costs: 0.50 MUSD/yr Power plant maintenance costs: 1.31 MUSD/yr Water costs: 0.00 MUSD/yr - Total operating and maintenance costs: 1.80 MUSD/yr + Total operating and maintenance costs: 1.82 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -115,14 +115,14 @@ Simulation Metadata Average Total Electricity Generation: 8.31 MW Minimum Total Electricity Generation: 7.23 MW 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 - Initial Net Electricity Generation: 8.18 MW + Maximum Net Electricity Generation: 0.57 MW + Average Net Electricity Generation: -0.57 MW + Minimum Net Electricity Generation: -1.65 MW + Initial Net Electricity Generation: 0.57 MW Average Annual Total Electricity Generation: 64.97 GWh - Average Annual Net Electricity Generation: 54.75 GWh - Initial pumping power/net installed power: 100.00 % - Average Pumping Power: 1.31 MW + Average Annual Net Electricity Generation: -4.49 GWh + Initial pumping power/net installed power: 1563.02 % + Average Pumping Power: 8.88 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 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 8.8886 0.5687 0.5586 + 2 0.9974 144.62 8.8883 0.4877 0.4814 + 3 0.9948 144.24 8.8880 0.4071 0.4040 + 4 0.9922 143.87 8.8876 0.3270 0.3262 + 5 0.9896 143.49 8.8873 0.2474 0.2480 + 6 0.9870 143.11 8.8870 0.1682 0.1695 + 7 0.9844 142.73 8.8867 0.0894 0.0906 + 8 0.9817 142.35 8.8864 0.0111 0.0113 + 9 0.9791 141.97 8.8861 -0.0668 -0.0684 + 10 0.9765 141.60 8.8858 -0.1442 -0.1484 + 11 0.9739 141.22 8.8855 -0.2213 -0.2289 + 12 0.9713 140.84 8.8852 -0.2978 -0.3097 + 13 0.9687 140.46 8.8849 -0.3740 -0.3910 + 14 0.9661 140.08 8.8846 -0.4497 -0.4727 + 15 0.9635 139.71 8.8843 -0.5249 -0.5548 + 16 0.9609 139.33 8.8841 -0.5998 -0.6373 + 17 0.9583 138.95 8.8838 -0.6742 -0.7203 + 18 0.9557 138.57 8.8835 -0.7482 -0.8037 + 19 0.9531 138.19 8.8832 -0.8217 -0.8877 + 20 0.9504 137.82 8.8829 -0.8948 -0.9720 + 21 0.9478 137.44 8.8826 -0.9675 -1.0569 + 22 0.9452 137.06 8.8823 -1.0398 -1.1422 + 23 0.9426 136.68 8.8820 -1.1116 -1.2281 + 24 0.9400 136.30 8.8817 -1.1831 -1.3144 + 25 0.9374 135.92 8.8814 -1.2541 -1.4013 + 26 0.9348 135.55 8.8811 -1.3246 -1.4887 + 27 0.9322 135.17 8.8808 -1.3948 -1.5767 + 28 0.9296 134.79 8.8806 -1.4645 -1.6652 + 29 0.9270 134.41 8.8803 -1.5339 -1.7542 + 30 0.9244 134.03 8.8800 -1.6028 -1.8439 ******************************************************************* @@ -168,33 +168,33 @@ 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 4.2 800.7 209.74 1.36 + 2 3.5 796.6 206.87 2.70 + 3 2.9 792.6 204.02 4.05 + 4 2.3 788.5 201.18 5.38 + 5 1.6 784.5 198.36 6.71 + 6 1.0 780.4 195.55 8.03 + 7 0.4 776.4 192.75 9.35 + 8 -0.2 772.3 189.97 10.65 + 9 -0.8 768.3 187.21 11.95 + 10 -1.4 764.2 184.46 13.25 + 11 -2.0 760.2 181.72 14.53 + 12 -2.6 756.1 179.00 15.82 + 13 -3.2 752.1 176.29 17.09 + 14 -3.8 748.0 173.60 18.35 + 15 -4.4 744.0 170.92 19.61 + 16 -5.0 740.0 168.26 20.87 + 17 -5.6 735.9 165.61 22.11 + 18 -6.2 731.9 162.97 23.35 + 19 -6.8 727.8 160.35 24.58 + 20 -7.3 723.8 157.75 25.81 + 21 -7.9 719.7 155.15 27.03 + 22 -8.5 715.7 152.58 28.24 + 23 -9.0 711.6 150.02 29.45 + 24 -9.6 707.6 147.47 30.64 + 25 -10.2 703.5 144.94 31.83 + 26 -10.7 699.5 142.42 33.02 + 27 -11.3 695.4 139.92 34.20 + 28 -11.8 691.4 137.43 35.37 + 29 -12.4 687.3 134.95 36.53 + 30 -9.6 512.8 133.11 37.40 diff --git a/tests/examples/example9.out b/tests/examples/example9.out index c6934b62..7be3824b 100644 --- a/tests/examples/example9.out +++ b/tests/examples/example9.out @@ -4,11 +4,11 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.0 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-13 - Simulation Time: 09:44 - Calculation Time: 0.614 sec + Simulation Date: 2024-02-18 + Simulation Time: 08:29 + Calculation Time: 0.606 sec ***SUMMARY OF RESULTS*** @@ -125,7 +125,7 @@ Simulation Metadata 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: 100.00 % + Initial pumping power/net installed power: 16.43 % Average Pumping Power: 0.08 MW ************************************************************ diff --git a/tests/examples/example_SHR-1.out b/tests/examples/example_SHR-1.out new file mode 100644 index 00000000..cdedfaba --- /dev/null +++ b/tests/examples/example_SHR-1.out @@ -0,0 +1,198 @@ + ***************** + ***CASE REPORT*** + ***************** + +Simulation Metadata +---------------------- + GEOPHIRES Version: 3.4.3 + GEOPHIRES Build Date: 2022-06-30 + Simulation Date: 2024-02-16 + Simulation Time: 10:15 + Calculation Time: 0.623 sec + + ***SUMMARY OF RESULTS*** + + End-Use Option: Electricity + Average Net Electricity Production: 30.58 MW + Electricity breakeven price: 5.89 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): 7.5 kilometer + Geothermal gradient: 0.0500 degC/m + + + ***ECONOMIC PARAMETERS*** + + Economic Model = Fixed Charge Rate (FCR) + Fixed Charge Rate (FCR): 5.00 + Accrued financing during construction: 0.00 + Project lifetime: 30 yr + Capacity factor: 90.0 % + Project NPV: 25.37 MUSD + Project IRR: 0.07 % + Project VIR=PI=PIR: 1.10 + Project MOIC: 1.28 + + ***ENGINEERING PARAMETERS*** + + Number of Production Wells: 2 + Number of Injection Wells: 2 + Well depth (or total length, if not vertical): 7.5 kilometer + Water loss rate: 2.0 + 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 + Flowrate per production well: 55.0 kg/sec + Injection well casing ID: 7.000 in + Production well casing ID: 7.000 in + Number of times redrilling: 0 + Power plant type: Single-Flash + + + ***RESOURCE CHARACTERISTICS*** + + Maximum reservoir temperature: 500.0 degC + Number of segments: 1 + Geothermal gradient: 0.0500 degC/m + + + ***RESERVOIR PARAMETERS*** + + Reservoir Model = Multiple Parallel Fractures Model + Bottom-hole temperature: 395.00 degC + Fracture model = Square + Well seperation: fracture height: 900.00 meter + Fracture area: 810000.00 m**2 + Reservoir volume: 1000000000 m**3 + Reservoir hydrostatic pressure: 68311.02 kPa + Plant outlet pressure: 100.00 kPa + Injectivity Index: 5.00 kg/sec/bar + Reservoir density: 2700.00 kg/m**3 + Reservoir thermal conductivity: 2.70 watt/m/kelvin + Reservoir heat capacity: 1000.00 J/kg/kelvin + + + ***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 + Production Wellbore Heat Transmission Model = Ramey Model + Average Production Well Temperature Drop: 19.0 degC + Average Injection Well Pump Pressure Drop: -6843.0 kPa + + + ***CAPITAL COSTS (M$)*** + + Drilling and completion costs: 160.00 MUSD + Drilling and completion costs per well: 40.00 MUSD + Stimulation costs: 3.02 MUSD + Surface power plant costs: 44.77 MUSD + Field gathering system costs: 1.93 MUSD + Total surface equipment costs: 46.70 MUSD + Exploration costs: 32.20 MUSD + Total capital costs: 241.92 MUSD + Annualized capital costs: 12.10 MUSD + + + ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** + + Wellfield maintenance costs: 2.09 MUSD/yr + Power plant maintenance costs: 2.09 MUSD/yr + Water costs: 0.06 MUSD/yr + Total operating and maintenance costs: 2.03 MUSD/yr + + + ***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 + Average Pumping Power: 0.00 MW + + ************************************************************ + * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * + ************************************************************ + 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 + + + ******************************************************************* + * ANNUAL HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * + ******************************************************************* + 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 diff --git a/tests/examples/example_SHR-1.txt b/tests/examples/example_SHR-1.txt new file mode 100644 index 00000000..6f666b4e --- /dev/null +++ b/tests/examples/example_SHR-1.txt @@ -0,0 +1,45 @@ +Starting Electricity Sale Price, 0.06 +Ending Electricity Sale Price, 0.10 +Electricity Escalation Start Year, 1 +Electricity Escalation Rate Per Year, 0.012 +Annual License Etc, 0 +Flat License Etc, 0 +Tax Relief Per Year, 2.212 +Reservoir Model, 1 +Reservoir Depth, 7.5 +Number of Segments, 1 +Gradient 1, 50 +Number of Production Wells, 2 +Number of Injection Wells, 2 +Production Well Diameter, 7 +Injection Well Diameter, 7 +Ramey Production Wellbore Model, 1 +Production Wellbore Temperature Drop, .5 +Injection Wellbore Temperature Gain, 0 +Production Flow Rate per Well, 55 +Fracture Shape, 3 +Fracture Height, 900 +Reservoir Volume Option, 3 +Reservoir Volume, 1000000000 +Number of Fractures, 20 +Water Loss Fraction, .02 +Productivity Index, 5 +Injectivity Index, 5 +Injection Temperature, 50 +Maximum Drawdown, 1 +Reservoir Heat Capacity, 1000 +Reservoir Density, 2700 +Reservoir Thermal Conductivity, 2.7 +End-Use Option, 1 +Economic Model, 1 +Power Plant Type, 3 +Circulation Pump Efficiency, .8 +Utilization Factor, .9 +Surface Temperature, 20 +Ambient Temperature, 20 +Plant Lifetime, 30 +Fixed Charge Rate, .05 +Inflation Rate During Construction, 0 +Time steps per year, 6 +Maximum Temperature, 500 +Well Drilling and Completion Capital Cost, 40 diff --git a/tests/examples/example_SHR-2.out b/tests/examples/example_SHR-2.out new file mode 100644 index 00000000..3f31e4b5 --- /dev/null +++ b/tests/examples/example_SHR-2.out @@ -0,0 +1,198 @@ + ***************** + ***CASE REPORT*** + ***************** + +Simulation Metadata +---------------------- + GEOPHIRES Version: 3.4.3 + GEOPHIRES Build Date: 2022-06-30 + Simulation Date: 2024-02-16 + Simulation Time: 10:34 + Calculation Time: 0.620 sec + + ***SUMMARY OF RESULTS*** + + End-Use Option: Electricity + Average Net Electricity Production: 30.58 MW + Electricity breakeven price: 2.15 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): 7.5 kilometer + Geothermal gradient: 0.0500 degC/m + + + ***ECONOMIC PARAMETERS*** + + Economic Model = Fixed Charge Rate (FCR) + Fixed Charge Rate (FCR): 5.00 + Accrued financing during construction: 0.00 + Project lifetime: 30 yr + Capacity factor: 90.0 % + Project NPV: 196.21 MUSD + Project IRR: 0.21 % + Project VIR=PI=PIR: 3.22 + Project MOIC: 5.24 + + ***ENGINEERING PARAMETERS*** + + Number of Production Wells: 2 + Number of Injection Wells: 2 + Well depth (or total length, if not vertical): 7.5 kilometer + Water loss rate: 2.0 + 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 + Flowrate per production well: 55.0 kg/sec + Injection well casing ID: 7.000 in + Production well casing ID: 7.000 in + Number of times redrilling: 0 + Power plant type: Single-Flash + + + ***RESOURCE CHARACTERISTICS*** + + Maximum reservoir temperature: 500.0 degC + Number of segments: 1 + Geothermal gradient: 0.0500 degC/m + + + ***RESERVOIR PARAMETERS*** + + Reservoir Model = Multiple Parallel Fractures Model + Bottom-hole temperature: 395.00 degC + Fracture model = Square + Well seperation: fracture height: 900.00 meter + Fracture area: 810000.00 m**2 + Reservoir volume: 1000000000 m**3 + Reservoir hydrostatic pressure: 68311.02 kPa + Plant outlet pressure: 100.00 kPa + Injectivity Index: 5.00 kg/sec/bar + Reservoir density: 2700.00 kg/m**3 + Reservoir thermal conductivity: 2.70 watt/m/kelvin + Reservoir heat capacity: 1000.00 J/kg/kelvin + + + ***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 + Production Wellbore Heat Transmission Model = Ramey Model + Average Production Well Temperature Drop: 19.0 degC + Average Injection Well Pump Pressure Drop: -6843.0 kPa + + + ***CAPITAL COSTS (M$)*** + + Drilling and completion costs: 31.50 MUSD + Drilling and completion costs per well: 7.88 MUSD + Stimulation costs: 3.02 MUSD + Surface power plant costs: 44.77 MUSD + Field gathering system costs: 1.93 MUSD + Total surface equipment costs: 46.70 MUSD + Exploration costs: 7.08 MUSD + Total capital costs: 88.30 MUSD + Annualized capital costs: 4.42 MUSD + + + ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** + + Wellfield maintenance costs: 0.81 MUSD/yr + Power plant maintenance costs: 2.09 MUSD/yr + Water costs: 0.06 MUSD/yr + Total operating and maintenance costs: 0.74 MUSD/yr + + + ***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 + Average Pumping Power: 0.00 MW + + ************************************************************ + * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * + ************************************************************ + 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 + + + ******************************************************************* + * ANNUAL HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * + ******************************************************************* + 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 diff --git a/tests/examples/example_SHR-2.txt b/tests/examples/example_SHR-2.txt new file mode 100644 index 00000000..220c11f6 --- /dev/null +++ b/tests/examples/example_SHR-2.txt @@ -0,0 +1,44 @@ +Starting Electricity Sale Price, 0.06 +Ending Electricity Sale Price, 0.10 +Electricity Escalation Start Year, 1 +Electricity Escalation Rate Per Year, 0.012 +Annual License Etc, 0 +Flat License Etc, 0 +Tax Relief Per Year, 2.212 +Reservoir Model, 1 +Reservoir Depth, 7.5 +Number of Segments, 1 +Gradient 1, 50 +Number of Production Wells, 2 +Number of Injection Wells, 2 +Production Well Diameter, 7 +Injection Well Diameter, 7 +Ramey Production Wellbore Model, 1 +Production Wellbore Temperature Drop, .5 +Injection Wellbore Temperature Gain, 0 +Production Flow Rate per Well, 55 +Fracture Shape, 3 +Fracture Height, 900 +Reservoir Volume Option, 3 +Reservoir Volume, 1000000000 +Number of Fractures, 20 +Water Loss Fraction, .02 +Productivity Index, 5 +Injectivity Index, 5 +Injection Temperature, 50 +Maximum Drawdown, 1 +Reservoir Heat Capacity, 1000 +Reservoir Density, 2700 +Reservoir Thermal Conductivity, 2.7 +End-Use Option, 1 +Economic Model, 1 +Power Plant Type, 3 +Circulation Pump Efficiency, .8 +Utilization Factor, .9 +Surface Temperature, 20 +Ambient Temperature, 20 +Plant Lifetime, 30 +Fixed Charge Rate, .05 +Inflation Rate During Construction, 0 +Time steps per year, 6 +Maximum Temperature, 500 diff --git a/tests/examples/example_multiple_gradients.out b/tests/examples/example_multiple_gradients.out index e0bf23f9..9e53ae70 100644 --- a/tests/examples/example_multiple_gradients.out +++ b/tests/examples/example_multiple_gradients.out @@ -4,17 +4,17 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.1 + GEOPHIRES Version: 3.4.3 GEOPHIRES Build Date: 2022-06-30 - Simulation Date: 2024-02-14 - Simulation Time: 15:13 - Calculation Time: 0.633 sec + Simulation Date: 2024-02-18 + Simulation Time: 09:27 + Calculation Time: 0.622 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 8.01 MW - Electricity breakeven price: 9.15 cents/kWh + Average Net Electricity Production: 1.90 MW + Electricity breakeven price: 39.29 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 60.0 kg/sec @@ -35,10 +35,10 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -54.78 MUSD - Project IRR: -0.03 % - Project VIR=PI=PIR: 0.28 - Project MOIC: -0.23 + Project NPV: -92.65 MUSD + Project IRR: 0.00 % + Project VIR=PI=PIR: -0.18 + Project MOIC: -0.82 ***ENGINEERING PARAMETERS*** @@ -79,8 +79,8 @@ Simulation Metadata Fracture area: 360000.00 m**2 Reservoir volume: 1000000000 m**3 Reservoir hydrostatic pressure: 39398.56 kPa - Plant outlet pressure: 1530.99 kPa - Production wellhead pressure: 1599.94 kPa + Plant outlet pressure: 39674.31 kPa + Production wellhead pressure: 39743.26 kPa Productivity Index: 5.00 kg/sec/bar Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -96,8 +96,8 @@ Simulation Metadata Initial Production Temperature: 188.0 degC Average Reservoir Heat Extraction: 65.65 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: -38272.4 kPa + Average Production Well Pump Pressure Drop: 39556.7 kPa ***CAPITAL COSTS (M$)*** @@ -106,19 +106,19 @@ Simulation Metadata Drilling and completion costs per well: 8.32 MUSD Stimulation costs: 3.02 MUSD Surface power plant costs: 30.27 MUSD - Field gathering system costs: 2.28 MUSD - Total surface equipment costs: 32.55 MUSD + Field gathering system costs: 4.43 MUSD + Total surface equipment costs: 34.70 MUSD Exploration costs: 7.41 MUSD - Total capital costs: 76.26 MUSD - Annualized capital costs: 3.81 MUSD + Total capital costs: 78.41 MUSD + Annualized capital costs: 3.92 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.62 MUSD/yr + Wellfield maintenance costs: 0.64 MUSD/yr Power plant maintenance costs: 1.25 MUSD/yr Water costs: 0.06 MUSD/yr - Total operating and maintenance costs: 1.93 MUSD/yr + Total operating and maintenance costs: 1.95 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -128,14 +128,14 @@ Simulation Metadata Average Total Electricity Generation: 8.23 MW Minimum Total Electricity Generation: 7.44 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 + Maximum Net Electricity Generation: 2.21 MW + Average Net Electricity Generation: 1.90 MW + Minimum Net Electricity Generation: 1.12 MW + Initial Net Electricity Generation: 2.21 MW Average Annual Total Electricity Generation: 64.55 GWh - Average Annual Net Electricity Generation: 62.78 GWh - Initial pumping power/net installed power: 100.00 % - Average Pumping Power: 0.23 MW + Average Annual Net Electricity Generation: 14.94 GWh + Initial pumping power/net installed power: 286.00 % + Average Pumping Power: 6.33 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 6.3288 2.2129 3.3089 + 2 1.0000 188.00 6.3288 2.2129 3.3089 + 3 1.0000 188.00 6.3288 2.2129 3.3089 + 4 1.0000 188.00 6.3288 2.2129 3.3089 + 5 1.0000 188.00 6.3288 2.2129 3.3089 + 6 1.0000 188.00 6.3288 2.2128 3.3087 + 7 1.0000 187.99 6.3288 2.2122 3.3080 + 8 0.9999 187.98 6.3288 2.2105 3.3057 + 9 0.9997 187.95 6.3287 2.2065 3.3006 + 10 0.9994 187.89 6.3287 2.1993 3.2913 + 11 0.9989 187.80 6.3287 2.1880 3.2765 + 12 0.9982 187.67 6.3286 2.1717 3.2553 + 13 0.9973 187.49 6.3285 2.1502 3.2271 + 14 0.9961 187.27 6.3284 2.1232 3.1917 + 15 0.9947 187.01 6.3282 2.0908 3.1490 + 16 0.9931 186.70 6.3280 2.0531 3.0992 + 17 0.9912 186.35 6.3278 2.0104 3.0425 + 18 0.9892 185.96 6.3276 1.9631 2.9794 + 19 0.9869 185.54 6.3274 1.9116 2.9102 + 20 0.9845 185.08 6.3271 1.8562 2.8355 + 21 0.9819 184.60 6.3269 1.7975 2.7557 + 22 0.9792 184.09 6.3266 1.7359 2.6713 + 23 0.9764 183.56 6.3263 1.6716 2.5827 + 24 0.9734 183.01 6.3260 1.6052 2.4904 + 25 0.9704 182.44 6.3257 1.5369 2.3947 + 26 0.9673 181.85 6.3253 1.4671 2.2960 + 27 0.9641 181.25 6.3250 1.3960 2.1947 + 28 0.9609 180.65 6.3247 1.3239 2.0910 + 29 0.9576 180.03 6.3243 1.2510 1.9853 + 30 0.9543 179.41 6.3240 1.1776 1.8778 ******************************************************************* @@ -181,33 +181,33 @@ 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 17.4 527.3 376.10 0.50 + 2 17.4 527.3 374.20 1.00 + 3 17.4 527.3 372.31 1.51 + 4 17.4 527.3 370.41 2.01 + 5 17.4 527.3 368.51 2.51 + 6 17.4 527.2 366.61 3.01 + 7 17.4 527.2 364.71 3.51 + 8 17.4 527.1 362.82 4.02 + 9 17.4 527.0 360.92 4.52 + 10 17.3 526.7 359.02 5.02 + 11 17.2 526.2 357.13 5.52 + 12 17.0 525.7 355.24 6.02 + 13 16.8 524.9 353.35 6.52 + 14 16.6 524.0 351.46 7.02 + 15 16.3 522.9 349.58 7.52 + 16 16.0 521.6 347.70 8.02 + 17 15.7 520.2 345.83 8.51 + 18 15.3 518.7 343.96 9.01 + 19 14.9 517.0 342.10 9.50 + 20 14.4 515.2 340.24 9.99 + 21 13.9 513.3 338.40 10.48 + 22 13.4 511.3 336.55 10.96 + 23 12.9 509.2 334.72 11.45 + 24 12.4 507.1 332.90 11.93 + 25 11.8 504.9 331.08 12.41 + 26 11.3 502.6 329.27 12.89 + 27 10.7 500.3 327.47 13.37 + 28 10.2 498.0 325.68 13.84 + 29 9.6 495.6 323.89 14.31 + 30 7.5 411.2 322.41 14.71 diff --git a/tests/geophires-result_example-3.csv b/tests/geophires-result_example-3.csv index dc2957a8..496a9a2e 100644 --- a/tests/geophires-result_example-3.csv +++ b/tests/geophires-result_example-3.csv @@ -76,6 +76,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Heat Production,,9.12,MW SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Heat Production,,11.67,MW SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Heat Production,,87.2,GWh SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.18,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,100.0,% POWER GENERATION PROFILE,THERMAL DRAWDOWN,0,1.0, POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0081, POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0097, diff --git a/tests/test_geophires_x.py b/tests/test_geophires_x.py index d36a3a4f..b8602aac 100644 --- a/tests/test_geophires_x.py +++ b/tests/test_geophires_x.py @@ -1,3 +1,5 @@ +import tempfile +import uuid from pathlib import Path from typing import Optional @@ -217,6 +219,43 @@ def _get_unequal_dicts_approximate_percent_difference(self, d1: dict, d2: dict) return None + def test_clgs_depth_greater_than_5km(self): + """ + TODO update test to check result when https://github.com/NREL/GEOPHIRES-X/issues/125 is addressed + (currently just verifies that input results in RuntimeError rather than previous behavior of sys.exit()) + """ + + input_content = """Is AGS, True +Closed-loop Configuration, 1 +End-Use Option, 1 +Heat Transfer Fluid, 2 +Number of Production Wells, 1 +Number of Injection Wells, 0 +All-in Vertical Drilling Costs, 1000.0 +All-in Nonvertical Drilling Costs, 1000.0 +Production Flow Rate per Well, 40 +Cylindrical Reservoir Input Depth, 5001.0 meter +Gradient 1, 60.0 +Total Nonvertical Length, 9000 +Production Well Diameter, 8.5 +Injection Temperature, 60.0 +Plant Lifetime, 40 +Ambient Temperature, 20 +Electricity Rate, 0.10 +Circulation Pump Efficiency, 0.8 +CO2 Turbine Outlet Pressure, 200 +Economic Model, 4 +Reservoir Stimulation Capital Cost, 0 +Exploration Capital Cost, 0 +Print Output to Console, 1""" + input_file = Path(tempfile.gettempdir(), f'{uuid.uuid4()!s}.txt') + with open(input_file, 'w') as f: + f.write(input_content) + + with self.assertRaises(RuntimeError): + client = GeophiresXClient() + client.get_geophires_result(GeophiresInputParameters(from_file_path=input_file)) + def test_runtime_error_with_error_code(self): client = GeophiresXClient() diff --git a/tests/test_geophires_x_client.py b/tests/test_geophires_x_client.py index 93c099fc..a4273de4 100644 --- a/tests/test_geophires_x_client.py +++ b/tests/test_geophires_x_client.py @@ -211,36 +211,36 @@ def test_extended_economic_profile(self): 'Annual Project Cash Flow (MUSD/yr)', 'Cumm. Project Cash Flow (MUSD)', ], - [1, 0.09, 0.0023, 0.012, 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, -83.91], - [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, 0.102, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 5.76, -66.66], - [8, 0.114, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 6.27, -60.39], - [9, 0.126, 0.0033, 0.022, 0.0, 1.14, 1.14, -60.89, 6.78, -53.61], - [10, 0.138, 0.0036, 0.032, 0.0, 1.14, 1.14, -59.75, 7.29, -46.32], - [11, 0.15, 0.0039, 0.036, 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, 0.09, 0.0023, 0.012, 0.0, 1.14, -70.0, -70.0, -102.63, -102.63], + [2, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -68.86, 2.72, -99.91], + [3, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -67.72, 2.76, -97.15], + [4, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -66.59, 2.77, -94.38], + [5, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -65.45, 2.78, -91.6], + [6, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -64.31, 2.79, -88.81], + [7, 0.102, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 2.79, -86.02], + [8, 0.114, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 2.91, -83.11], + [9, 0.126, 0.0033, 0.022, 0.0, 1.14, 1.14, -60.89, 3.03, -80.08], + [10, 0.138, 0.0036, 0.032, 0.0, 1.14, 1.14, -59.75, 3.15, -76.94], + [11, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -58.61, 3.26, -73.68], + [12, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -57.47, 3.38, -70.29], + [13, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -56.33, 3.39, -66.91], + [14, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -55.19, 3.39, -63.52], + [15, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -54.05, 3.39, -60.13], + [16, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -52.91, 3.39, -56.74], + [17, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -51.77, 3.39, -53.34], + [18, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -50.63, 3.4, -49.95], + [19, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -49.49, 3.4, -46.55], + [20, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -48.35, 3.4, -43.15], + [21, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -47.21, 3.4, -39.75], + [22, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -46.07, 3.4, -36.35], + [23, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -44.93, 3.4, -32.95], + [24, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -43.8, 3.4, -29.54], + [25, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -42.66, 3.41, -26.14], + [26, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -41.52, 3.41, -22.73], + [27, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -40.38, 3.41, -19.32], + [28, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -39.24, 3.41, -15.91], + [29, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -38.1, 3.41, -12.5], + [30, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -36.96, 3.41, -9.09], ], eep, ) @@ -267,37 +267,37 @@ def test_ccus_profile(self): 'Project Annual Cash Flow (MUSD/yr)', 'Project Cumm. Cash Flow (MUSD)', ], - [1, None, None, None, None, None, -31.06, -31.06], - [2, 33969152.766, 0.015, 0.51, 0.51, 0.51, 5.05, -26.01], - [3, 34341162.882, 0.015, 0.52, 0.52, 1.02, 5.1, -20.91], - [4, 34467117.964, 0.015, 0.52, 0.52, 1.54, 5.12, -15.79], - [5, 34541720.779, 0.015, 0.52, 0.52, 2.06, 5.13, -10.66], - [6, 34594018.221, 0.015, 0.52, 0.52, 2.58, 5.13, -5.53], - [7, 34633917.159, 0.015, 0.52, 0.52, 3.1, 5.14, -0.39], - [8, 34665970.699, 0.025, 0.87, 0.87, 3.96, 6.0, 5.6], - [9, 34692638.021, 0.035, 1.21, 1.21, 5.18, 6.85, 12.46], - [10, 34715392.651, 0.045, 1.56, 1.56, 6.74, 7.71, 20.17], - [11, 34735184.429, 0.055, 1.91, 1.91, 8.65, 8.57, 28.75], - [12, 34752659.886, 0.065, 2.26, 2.26, 10.91, 9.43, 38.18], - [13, 34768278.088, 0.075, 2.61, 2.61, 13.52, 9.78, 47.96], - [14, 34782376.191, 0.085, 2.96, 2.96, 16.47, 10.14, 58.1], - [15, 34795208.759, 0.095, 3.31, 3.31, 19.78, 10.49, 68.59], - [16, 34806972.481, 0.1, 3.48, 3.48, 23.26, 10.66, 79.25], - [17, 34817822.318, 0.1, 3.48, 3.48, 26.74, 10.67, 89.92], - [18, 34827882.405, 0.1, 3.48, 3.48, 30.23, 10.67, 100.59], - [19, 34837253.604, 0.1, 3.48, 3.48, 33.71, 10.67, 111.26], - [20, 34846018.858, 0.1, 3.48, 3.48, 37.19, 10.68, 121.94], - [21, 34854247.043, 0.1, 3.49, 3.49, 40.68, 10.68, 132.62], - [22, 34861995.782, 0.1, 3.49, 3.49, 44.17, 10.68, 143.3], - [23, 34869313.518, 0.1, 3.49, 3.49, 47.65, 10.68, 153.98], - [24, 34876241.046, 0.1, 3.49, 3.49, 51.14, 10.68, 164.66], - [25, 34882812.647, 0.1, 3.49, 3.49, 54.63, 10.69, 175.35], - [26, 34889056.938, 0.1, 3.49, 3.49, 58.12, 10.69, 186.04], - [27, 34894997.5, 0.1, 3.49, 3.49, 61.61, 10.69, 196.73], - [28, 34900653.351, 0.1, 3.49, 3.49, 65.1, 10.69, 207.42], - [29, 34906039.293, 0.1, 3.49, 3.49, 68.59, 10.69, 218.11], - [30, 34911166.179, 0.1, 3.49, 3.49, 72.08, 10.69, 228.81], - [31, 29099912.619, 0.1, 2.91, 2.91, 74.99, 9.05, 237.86], + [1, None, None, None, None, None, -32.63, -32.63], + [2, 7101870.358, 0.015, 0.11, 0.11, 0.11, 1.69, -30.95], + [3, 7470391.043, 0.015, 0.11, 0.11, 0.22, 1.73, -29.21], + [4, 7595168.229, 0.015, 0.11, 0.11, 0.33, 1.75, -27.46], + [5, 7669074.1, 0.015, 0.12, 0.12, 0.45, 1.76, -25.71], + [6, 7720883.286, 0.015, 0.12, 0.12, 0.56, 1.76, -23.94], + [7, 7760409.892, 0.015, 0.12, 0.12, 0.68, 1.77, -22.17], + [8, 7792164.418, 0.025, 0.19, 0.19, 0.87, 1.97, -20.21], + [9, 7818583.043, 0.035, 0.27, 0.27, 1.15, 2.16, -18.04], + [10, 7841125.517, 0.045, 0.35, 0.35, 1.5, 2.36, -15.69], + [11, 7860732.801, 0.055, 0.43, 0.43, 1.93, 2.56, -13.13], + [12, 7878045.387, 0.065, 0.51, 0.51, 2.45, 2.75, -10.37], + [13, 7893518.049, 0.075, 0.59, 0.59, 3.04, 2.84, -7.54], + [14, 7907484.797, 0.085, 0.67, 0.67, 3.71, 2.92, -4.62], + [15, 7920197.818, 0.095, 0.75, 0.75, 4.46, 3.0, -1.61], + [16, 7931851.962, 0.1, 0.79, 0.79, 5.26, 3.05, 1.43], + [17, 7942600.746, 0.1, 0.79, 0.79, 6.05, 3.05, 4.48], + [18, 7952567.147, 0.1, 0.8, 0.8, 6.84, 3.05, 7.53], + [19, 7961851.088, 0.1, 0.8, 0.8, 7.64, 3.05, 10.58], + [20, 7970534.743, 0.1, 0.8, 0.8, 8.44, 3.06, 13.64], + [21, 7978686.355, 0.1, 0.8, 0.8, 9.24, 3.06, 16.7], + [22, 7986363.027, 0.1, 0.8, 0.8, 10.03, 3.06, 19.76], + [23, 7993612.777, 0.1, 0.8, 0.8, 10.83, 3.06, 22.82], + [24, 8000476.061, 0.1, 0.8, 0.8, 11.63, 3.06, 25.89], + [25, 8006986.902, 0.1, 0.8, 0.8, 12.43, 3.07, 28.95], + [26, 8013173.735, 0.1, 0.8, 0.8, 13.24, 3.07, 32.02], + [27, 8019060.033, 0.1, 0.8, 0.8, 14.04, 3.07, 35.09], + [28, 8024664.782, 0.1, 0.8, 0.8, 14.84, 3.07, 38.16], + [29, 8030002.83, 0.1, 0.8, 0.8, 15.64, 3.07, 41.24], + [30, 8035085.158, 0.1, 0.8, 0.8, 16.45, 3.07, 44.31], + [31, 6703146.945, 0.1, 0.67, 0.67, 17.12, 2.7, 47.01], ], ccus_profile, ) diff --git a/tests/test_parameter.py b/tests/test_parameter.py index 298c7470..b405a17a 100644 --- a/tests/test_parameter.py +++ b/tests/test_parameter.py @@ -7,6 +7,7 @@ from geophires_x.Model import Model from geophires_x.Parameter import Parameter from geophires_x.Parameter import floatParameter +from geophires_x.Parameter import listParameter from geophires_x.Parameter import parameter_with_units_converted_back_to_preferred_units from geophires_x.Units import LengthUnit from geophires_x.Units import PressureUnit @@ -43,7 +44,6 @@ def test_convert_units_back(self): def test_set_default_value(self): without_val = floatParameter( 'Reservoir Hydrostatic Pressure', - # value=1E2, DefaultValue=29430, # Calculated from example1 Min=1e2, Max=1e5, @@ -71,6 +71,36 @@ def test_set_default_value(self): ) self.assertEqual(1e2, with_val.value) + def test_set_default_value_list(self): + without_val = listParameter( + 'Thicknesses', + DefaultValue=[100_000.0, 0.01, 0.01, 0.01, 0.01], + Min=0.01, + Max=100.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.KILOMETERS, + CurrentUnits=LengthUnit.KILOMETERS, + ErrMessage='assume default layer thicknesses (100,000, 0, 0, 0 km)', + ToolTipText='Thicknesses of rock segments', + ) + + self.assertEqual([100_000.0, 0.01, 0.01, 0.01, 0.01], without_val.value) + + with_val = listParameter( + 'Thicknesses', + value=[1, 2, 3], + DefaultValue=[100_000.0, 0.01, 0.01, 0.01, 0.01], + Min=0.01, + Max=100.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.KILOMETERS, + CurrentUnits=LengthUnit.KILOMETERS, + ErrMessage='assume default layer thicknesses (100,000, 0, 0, 0 km)', + ToolTipText='Thicknesses of rock segments', + ) + + self.assertEqual([1, 2, 3], with_val.value) + def _new_model(self) -> Model: stash_cwd = Path.cwd() stash_sys_argv = sys.argv